{"text_format":"3","workbook":"xlsx","n_sheets":31,"sheets":["COVER","TOC","Aud Quest 2","FP Info 3","Fin Profile 4","Assets-Liab 5-6","Acct Summary 7-9","Revenues 10-15","Expenditures 16-24","Tax Sched 25","Short-Term Long-Term Debt 26","Rest Tax Levies-Tort Im 27","CARES CRRSA ARP 28-31","Cap Outlay Deprec 32","PCTC-OEPP 33-35","Contracts Paid in CY 36","ICR Computation 37","Shared Outsourced Services 38","AC 39","Itemization 40","REF 41","Opinion-Notes 42","DeficitAFRSum Calc 43","AUDITCHECK","AFR21","Single Audit & GATA Information","Finding 2020-001","Finding 2021-002","SSPAF","CAP 2020-001"," CAP 2021-002"],"not_rendered":{"images":5,"defined_names":82,"comments":4},"read":"whole","date_system":"1900"}

{"sheet":"COVER","index":0,"n_rows":48,"n_cols":26,"rows_kept":48,"merged":[[0,1,0,3],[0,8,0,18],[1,1,1,3],[1,8,1,18],[2,8,2,18],[3,8,3,18],[4,8,4,18],[5,8,5,18],[6,8,6,18],[8,8,8,18],[8,19,10,26],[9,0,9,7],[10,0,10,7],[12,0,12,7],[12,19,12,26],[14,0,14,7],[14,19,14,26],[16,0,16,7],[16,19,16,26],[17,8,17,18],[18,0,18,7],[18,19,18,22],[18,23,18,24],[18,25,18,26],[20,0,20,7],[20,8,20,18],[20,19,20,22],[20,23,20,26],[21,8,21,18],[22,0,22,7],[22,19,22,22],[22,23,22,26],[23,9,24,18],[24,0,24,7],[24,19,24,26],[25,8,27,18],[28,8,28,18],[29,9,29,18],[34,15,34,17],[37,0,37,7],[37,8,37,18],[37,19,37,26],[38,0,38,1],[38,8,38,12],[39,0,39,7],[39,8,39,18],[39,19,39,26],[41,0,41,2],[41,3,41,7],[41,8,41,14],[41,15,41,18],[41,19,41,22],[41,23,41,26],[43,0,43,7],[43,8,43,18],[43,19,43,26]]}
[{"$f":"\"Due to ROE on \"","v":"Due to ROE on "},{"$f":"+'AFR21'!E4","v":"2021-10-15"},{"$nulls":6},"ILLINOIS STATE BOARD OF EDUCATION"]
[{"$f":"\"Due to ISBE on \"","v":"Due to ISBE on "},{"$f":"+'AFR21'!F4","v":"2021-11-15"},{"$nulls":6},"School Business Services Department"]
[{"$f":"\"SD/JA\"&MID('AFR21'!E2,3,2)","v":"SD/JA21"},{"$nulls":7},"100 North First Street, Springfield, Illinois  62777-0001"]
[{"$nulls":8},"217/785-8779"]
[null,"X","   School District",{"$nulls":5},"Illinois School District/Joint Agreement"]
[null,null,"   Joint Agreement",{"$nulls":5},"Annual Financial Report *"]
[null,{"$f":"IF(AND(B5=\"\",B6=\"\"),\"Check School District or Joint Agreement\",\"\")","v":""},{"$nulls":6},{"$f":"\"June 30, \"&'AFR21'!E2","v":"June 30, 2021"}]
[]
[{"$nulls":8},"Accounting Basis:",{"$nulls":10},"Certified Public Accountant Information"]
["School District/Joint Agreement Information"]
["(See instructions on inside of this page.)",{"$nulls":13},"X","CASH"]
["School District/Joint Agreement Number:",{"$nulls":14},"ACCRUAL",{"$nulls":3},"Name of Auditing Firm:"]
["53-090-0760-02",{"$nulls":18},"Gorenz and Associates, Ltd."]
["County Name:",{"$nulls":18},"Name of Audit Manager:"]
["Tazewell ",{"$nulls":18},"Jason Hohulin, CPA"]
["Name of School District/Joint Agreement:",{"$nulls":18},"Address:"]
["Creve Coeur School District No. 76",{"$nulls":18},"4200 N. Knoxville Ave."]
["Address:",{"$nulls":7},"Filing Status:",{"$nulls":10},"City:",{"$nulls":3},"State:",null,"Zip Code:"]
["400 North Highland",{"$nulls":11},"Submit electronic AFR directly to ISBE",{"$nulls":6},"Peoria",{"$nulls":3},"IL",null,61614]
["City:",{"$nulls":18},"Phone Number:",{"$nulls":3},"Fax Number:"]
["Creve Coeur  ",{"$nulls":7},"  Click on the Link to Submit:",{"$nulls":10},"309-685-7621",{"$nulls":3},"309-685-4758"]
["Email Address:",{"$nulls":7},"   Send ISBE a File",{"$nulls":10},"IL License Number (9 digit):",{"$nulls":3},"Expiration Date:"]
["sjohnson@cc76.k12.il.us",{"$nulls":18},"065-034212",{"$nulls":3},"2024-09-30"]
["Zip Code:",{"$nulls":8},{"$f":"IF(B5=\"x\",IF(AUDITCHECK!D32=\"AFR form Incomplete.\",\"\",IF(AUDITCHECK!D32=\"Deficit reduction plan is required.\",\"School District must complete a deficit reduction plan in the 2021-2022 Budget\",)),\"\")","v":0},{"$nulls":9},"Email Address:"]
[61610,{"$nulls":18},"jhohulin@gorenzcpa.com"]
[{"$nulls":8},"Annual Financial Report Questions 217-785-8779 or finance1@isbe.net"]
[null,null,"Annual Financial Report"]
[null,null,"Type of Auditor's Report Issued:",{"$nulls":19},"ISBE Use Only"]
[null,null,"Qualified",null,"X","Unqualified",null,null,"Single Audit Questions 217-782-5630 or GATA@isbe.net"]
[null,"X","Adverse",{"$nulls":6},"Single Audit and GATA Information"]
[null,null,"Disclaimer"]
[]
[]
[null,null,"  Reviewed by District Superintendent/Administrator",{"$nulls":9},"Reviewed by Township Treasurer (Cook County only)",{"$nulls":8},"  Reviewed by Regional Superintendent/Cook ISC"]
[{"$nulls":11},"Name of Township:"]
[]
["District Superintendent/Administrator Name (Type or Print):",{"$nulls":7},"Township Treasurer Name (type or print)",{"$nulls":10},"RegionalSuperintendent/Cook ISC Name (Type or Print):"]
["Steve Johnson"]
["Email Address:",{"$nulls":7},"Email Address:",{"$nulls":10},"Email Address:"]
["sjohnson@cc76.k12.il.us"]
["Telephone:",null,null,"Fax Number:",{"$nulls":4},"Telephone:",{"$nulls":6},"Fax Number:",{"$nulls":3},"Telephone:",{"$nulls":3},"Fax Number:"]
["309-698-3600",null,null,"309-698-9827"]
["Signature & Date:",{"$nulls":7},"Signature & Date:",{"$nulls":10},"Signature & Date:"]
[]
["* This form is based on 23 Illinois Administrative Code 100, Subtitle A, Chapter I, Subchapter C (Part 100).",{"$nulls":15},"This form is based on 23 Illinois Administrative Code, Subtitle A, Chapter I, Subchapter C, Part 100.  "]
[{"$f":"\"ISBE Form SD50-35/JA50-60 (05/\"&MID('AFR21'!E2,3,2)&\"-version\"&'AFR21'!F2&\")\"","v":"ISBE Form SD50-35/JA50-60 (05/21-version2)"},{"$nulls":15},"In some instances, use of open account codes (cells) may not be authorized by statute or administrative rule.  "]
[{"$nulls":16},"Each school district or joint agreement is responsible for obtaining the concurring legal opinion and/or other  "]
[{"$nulls":16},"supporting authorization/documentation, as necessary, to use the applicable account code (cell)."]

{"sheet":"TOC","index":1,"n_rows":79,"n_cols":5,"rows_kept":79,"merged":[[33,0,33,4],[38,0,38,4],[39,0,39,4],[40,0,40,4]]}
["TABLE OF CONTENTS",null," "]
[null,null," ","TAB Name","AFR Page No."]
[null,null," "]
["Auditor's Questionnaire……………………………...………....…………………………..……….......................................................................................................",null," ","Aud Quest","2"]
["Comments Applicable to the Auditor's Questionnaire……..……..……………………………………………………………………………………………………………………..",null," ","Aud Quest","2"]
["Financial Profile Information …………………………………………….……………………………………………...........................................................................",null," ","FP Info","3"]
["Estimated Financial Profile Summary…………………………………………………………………………………………………………...................................................",null," ","Financial Profile","4"]
["Basic Financial Statements",null," "]
[null,"Statement of Assets and Liabilities Arising from Cash Transactions/Statement of Position ………………..............................................."," ","Assets-Liab","5 - 6 "]
[null,"Statement of Revenues Received/Revenues, Expenditures Disbursed/Expenditures, Other "," "]
[null," Sources (Uses) and Changes in Fund Balances (All Funds)…...……………..……………………................................................................................."," ","Acct Summary","7-9"]
[null,"Statements of Revenues Received/Revenues (All Funds)……………………………………………………………….............................................................."," ","Revenues","10-15"]
[null,"Statements of Expenditures Disbursed/Expenditures Budget to Actual (All Funds)………………………...................................................."," ","Expenditures","16-24"]
["Supplementary Schedules"]
[null,"Schedule of Ad Valorem Tax Receipts…………………………………………………………………………………………………………………………………………………………….."," ","Tax Sched",25]
[null,"Schedule of Short-Term Debt/Long-Term Debt …………………………………………………………............................................................................."," ","Short-Term Long-Term Debt",26]
[null,"Schedule of Restricted Local Tax Levies and Selected Revenue Sources/"," "]
[null,"Schedule of Tort Immunity Expenditures…………………………………..….……………….……………………..….............................................................",null,"Rest Tax Levies-Tort Im",27]
[null,"CARES CRRSA ARP Schedule……………………………………………………………………….…………….............................................................................................",null,"CARES CRRSA ARP","28-31"]
["Statistical Section",null," "]
[null,"Schedule of Capital Outlay and Depreciation……………………………………………………………………................................................................."," ","Cap Outlay Deprec",32]
[null,"Estimated Operating Expenditures Per Pupil and Per Capita Tuition Charge Computation………………………………………………………."," ","PCTC-OEPP","33-35"]
[null,"Indirect Cost Rate - Contracts paid in Current Year……………………………………………………………………………………………………………………."," ","Contracts Paid in CY",36]
[null,"Indirect Cost Rate - Computation…………………………………………………………………………………………………………………………………………………",null,"ICR Computation",37]
["Report on Shared Services or Outsourcing ………………………………………………................................................................................................................",null," ","Shared Outsourced Serv.",38]
["Administrative Cost Worksheet……………………………………………………………………….……………............................................................................",null," ","AC",39]
["Itemization Schedule………………………………………………………………………………………………….................................................................................",null," ","ITEMIZATION",40]
["Reference Page……………………………………………………………………………………………………….....................................................................................",null," ","REF",41]
["Notes, Opinion Letters, etc………………………………………………………………………………………………………………………………………………………………..",null,null,"Opinion-Notes",42]
["Deficit Reduction Calculation………………………………………………………………………………………………………………………………………………………………",null,null,"Deficit AFR Sum Calc",43]
["Audit Checklist/Balancing Schedule………………………………………………………………………………..............................................................................",null," ","AUDITCHECK","Auditcheck"]
["Single Audit and GATA Information………………………………………………………………………………..............................................................................",null," ","Single Audit and GATA Information","---"]
[]
["INSTRUCTIONS/REQUIREMENTS:  For School Districts/Joint Agreements"]
[]
[]
[]
[]
["All School Districts/Joint Agreements must complete this form (Note:  joint agreement supplementary/statistical schedules may not be applicable)"]
["This form complies with Part 100 (Requirements for Accounting, Budgeting, Financial Reporting, and Auditing).  "]
["23, Illinois Administrative Code 100, Subtitle A, Chapter I, Subchapter C (Part 100)"]
[]
["1.","  Round all amounts to the nearest dollar.  Do not enter cents. (Exception:  9 Month ADA on PCTC OEPP Tab)"]
[]
["2.","  Any errors left unresolved by the Audit Checklist/Balancing Schedule must be explained in the itemization page."]
[]
["3. ","  Before submitting AFR - be sure to break all links in AFR before submitting to ISBE. If links are not broken, amounts entered have changed when opening the AFR."]
[]
["4. ","  Submit AFR Electronically"]
[null,"  •   The Annual Financial Reports (AFR) must be submitted directly through the Attachment Manager to the AFR Group by the Auditor (not from the school district) "]
[null,"on before November 15 with the exception of Extension Approvals (Please see AFR Instructions for complete submission procedures).  Note: CD/Disk no longer accepted.  "]
[]
[null,"    Attachment Manager Link"]
[]
[null,"  •  AFR supporting documentation must be embedded as Microsoft Word (.doc), Word Perfect (*.wpd) or Adobe (*.pdf) and inserted within tab \"Opinions & Notes\".  "]
[null,"  These documents include: The Audit, Management letter, Opinion letters, Compliance letters, Financial notes etc….  For embedding instructions see "]
[null,"  \"Opinions & Notes\" tab of this form."]
[null,"      Note:  In Windows 7 and above, files can be saved in Adobe Acrobat (*.pdf) and embedded even if you do not have the software.   If you have problems embedding "]
[null,"      the files you may attach them as separate (.docx) in the Attachment Manager and ISBE will embedded them for you."]
[]
["5. ","  Submit Paper Copy of AFR with Signatures"]
[null,"  a)  The auditor must send three paper copies of the AFR form (cover through page 8 at minimum) to the School District with the auditor signature.  "]
[null,"   Note:  School Districts and Regional Superintendents may prefer a complete paper copy in lieu of an electronic file. Please comply with their requests as necessary.  "]
[null,"  b)  Upon receipt, the School District retains one copy for their records, signs, and forwards the remaining two copies to the Regional Superintendent's "]
[null,"   office no later than October 15, annually."]
[null,"  c)  Upon receipt, the Regional Superintendent's office retains one copy for their records, signs, and forwards the remaining paper copy to ISBE no later "]
[null,"    than November 15, annually. "]
[null,"•  If the 15th falls on a Saturday, the due date is the Friday before.  If the 15th falls on a Sunday, the due date is the Monday after."]
[null,"•  Yellow Book, CPE, and Peer Review requirements must be met if the Auditor issues an opinion stating \"Governmental Auditing Standards\" were utilized."]
[null," Federal Single Audit 2 CFR 200.500"]
[]
["6.  ","  Requesting an Extension of Time must be submitted in writing via email or letter to the Regional Office of Education (at the discretion of the ROE).  "]
[null,"  Approval may be provided up to and no later than December 15 annually.  After December 15, audits are considered late and out of compliance per Illinois School Code."]
[]
["7.","  Qualifications of Auditing Firm"]
[null,"  •  School District/Joint Agreement entities must verify the qualifications of the auditing firm by requesting the most current peer review report and the"]
[null,"  corresponding acceptance letter from the approved peer review program, for the current peer review period."]
[null,"  •  A school district/joint agreement who engages with an auditing firm who is not licensed and qualified will be required to complete a new audit by a qualified  "]
[null,"  auditing firm at the school district's/joint agreement's expense."]

{"sheet":"Aud Quest 2","index":2,"n_rows":119,"n_cols":10,"rows_kept":119,"merged":[[1,0,1,9],[34,0,34,8],[46,0,46,8],[54,1,64,9],[67,0,67,8],[80,0,80,3],[82,0,82,3],[85,0,85,3],[99,1,109,8],[111,2,111,3],[114,2,114,7]]}
[]
["AUDITOR'S QUESTIONNAIRE"]
[]
["INSTRUCTIONS:  If your review and testing of State, Local, and Federal Programs revealed any of the following statements to be true, then check the box on the left and "]
["attach the appropriate findings/comments."]
[]
["PART A - FINDINGS"]
[]
[null,"X",{"v":1,"d":"1."},"One or more school board members, administrators, certified school business officials, or other qualifying district employees failed to file economic interested"]
[{"$nulls":3},"statements pursuant to the Illinois Government Ethics Act. [5 ILCS 420/4A-101]"]
[null,null,{"v":2,"d":"2."},"One or more custodians of funds failed to comply with the bonding requirements pursuant to Illinois School Code [105 ILCS 5/8-2;10-20.19;19-6]."]
[]
[null,null,{"v":3,"d":"3."},"One or more contracts were executed or purchases made contrary to the provisions of the Illinois School Code [105 ILCS 5/10-20.21]."]
[null,null,{"v":4,"d":"4."},"One or more violations of the Public Funds Deposit Act or the Public Funds Investment Act were noted [30 ILCS 225/1 et. seq. and 30 ILCS 235/1 et. seq.]. "]
[null,null,{"v":5,"d":"5."},"Restricted funds were commingled in the accounting records or used for other than the purpose for which they were restricted."]
[null,null,{"v":6,"d":"6."},"One or more short-term loans or short-term debt instruments were executed in non-conformity with the applicable authorizing statute or without statutory Authority."]
[]
[null,null,{"v":7,"d":"7."},"One or more long-term loans or long-term debt instruments were executed in non-conformity with the applicable authorizing statute or without statutory Authority."]
[]
[null,null,{"v":8,"d":"8."},"Corporate Personal Property Replacement Tax monies were deposited and/or used without first satisfying the lien imposed pursuant to the Illinois State Revenue "]
[{"$nulls":3},"Sharing Act [30 ILCS 115/12]."]
[null,null,{"v":9,"d":"9."},"One or more interfund loans were made in non-conformity with the applicable authorizing statute or without statutory authorization per Illinois School Code [105 ILCS "]
[{"$nulls":3},"5/10-22.33, 20-4 and 20-5]."]
[null,null,{"v":10,"d":"10."},"One or more interfund loans were outstanding beyond the term provided by statute Illinois School Code [105 ILCS 5/10-22.33, 20-4, 20-5]."]
[null,null,{"v":11,"d":"11."},"One or more permanent transfers were made in non-conformity with the applicable authorizing statute/regulation or without statutory/regulatory authorization per Illinois "]
[{"$nulls":3},"School Code [105 ILCS 5/17-2A]."]
[null,null,{"v":12,"d":"12."},"Substantial, or systematic misclassification of budgetary items such as, but not limited to, revenues, receipts, expenditures, disbursements or expenses were observed."]
[]
[null,null,{"v":13,"d":"13."},"The Chart of Accounts used to define and control budget and accounting records does not conform to the minimum requirements imposed by "]
[{"$nulls":3},"ISBE rules pursuant to Illinois School Code [105 ILCS 5/2-3.27; 2-3.28]."]
[null,null,{"v":14,"d":"14."},{"$f":"\"At least one of the following forms was filed with ISBE late: The FY\"&MID('AFR21'!E2,3,2)-1&\" AFR (ISBE FORM 50-35), FY\"&MID('AFR21'!E2,3,2)-1&\" Annual Statement of Affairs (ISBE Form 50-37) and FY\"&MID('AFR21'!E2,3,2)","v":"At least one of the following forms was filed with ISBE late: The FY20 AFR (ISBE FORM 50-35), FY20 Annual Statement of Affairs (ISBE Form 50-37) and FY21"}]
[{"$nulls":3},"    Budget (ISBE FORM 50-36).  Explain in the comments box below in pursuant to Illinois School Code [105 ILCS 5/3-15.1; 5/10-17; 5/17-1]."]
[{"$nulls":3}," "]
[]
["PART B - FINANCIAL DIFFICULTIES/CERTIFICATION Criteria pursuant to the Illinois School Code [105 ILCS 5/1A-8]."]
[]
[null,null,{"v":15,"d":"15."},"The district has issued tax anticipation warrants or tax anticipation notes in anticipation of a second year's taxes when warrants or notes in"]
[{"$nulls":3},"anticipation of current year taxes are still outstanding, as authorized by Illinois School Code [105 ILCS 5/17-16 or 34-23 through 34-27].  "]
[]
[null,null,{"v":16,"d":"16."},"The district has issued short-term debt against two future revenue sources, such as, but not limited to, tax anticipation warrants and General State Aid"]
[{"$nulls":3},"certificates or tax anticipation warrants and revenue anticipation notes.  "]
[null,null,{"v":17,"d":"17."},"The district has issued school or teacher orders for wages as permitted in Illinois School Code [105 ILCS 5/8-16, 32-7.2 and 34-76] or issued funding"]
[{"$nulls":3},"bonds for this purpose pursuant to Illinois School Code [105 ILCS 5/8-6; 32-7.2; 34-76; and 19-8]."]
[null,null,{"v":18,"d":"18."},"The district has for two consecutive years shown an excess of expenditures/other uses over revenues/other sources and beginning fund balances"]
[{"$nulls":3},"on its annual financial report for the aggregate totals of the Educational, Operations & Maintenance, Transportation, and Working Cash Funds."]
[]
["PART C - OTHER ISSUES"]
[]
[null,null,{"v":19,"d":"19."},"Student Activity Funds, Imprest Funds, or other funds maintained by the district were excluded from the audit."]
[null,"X",{"v":20,"d":"20."},"Findings, other than those listed in Part A (above), were reported (e.g. student activity findings). These findings may be described extensively in the financial notes. "]
[null,"X",{"v":21,"d":"21."},"Check this box if the district is subject to the Property Tax Extension Limitation Law.  ",null,null,"Effective Date:","1998-03-01","(Ex: 00/00/0000)"]
[null,null,{"v":22,"d":"22."},"If the type of Auditor Report designated on the cover page is other than an unqualified opinion and is due to reason(s) other than solely Cash Basis Accounting,"]
[{"$nulls":3},"    please check and explain the reason(s) in the box below. "]
{"$rows_empty":14}
["PART D - EXPLANATION OF ACCOUNTING PRACTICES FOR LATE MANDATED CATEGORICAL PAYMENTS"]
[{"$nulls":3},"(For School Districts who report on an Accrual/Modified Accrual Accounting Basis only)"]
[]
["School districts that report on the accrual/modified accrual basis of accounting must identify where late mandated categorical payments (Acct Codes 3100, 3120, 3500, 3510, 3950)"]
["are recorded.  Depending on the accounting procedure these amounts will be used to adjust the Direct Receipts/Revenues in calculation 1 and 2 of the Financial Profile Score."]
[{"$f":"\"In FY\"&'AFR21'!E2&\", identify those late payments recorded as Intergovermental Receivables, Other Recievables, or Deferred Revenue & Other Current Liabilities or Direct Receipts/Revenue. \"","v":"In FY2021, identify those late payments recorded as Intergovermental Receivables, Other Recievables, or Deferred Revenue & Other Current Liabilities or Direct Receipts/Revenue. "}]
["Payments should only be listed once."]
[null,null,{"v":24,"d":"24."}," Enter the date that the district used to accrue mandated categorical payments",null,null,"                                                                                                                                            Date:"]
[]
[null,null,{"v":25,"d":"25."}," For the listed mandated categorical (Revenue Code (3100, 3120, 3500, 3510, 3950) that were vouchered prior to June 30th, but not released until after year end"]
[{"$nulls":3}," as reported in ISBE FRIS system, enter the amounts that were accrued in the chart below."]
[]
[]
["Account Name",{"$nulls":3},3100,3120,3500,3510,3950,"Total"]
["Deferred Revenues (490)"]
["Mandated Categoricals Payments (3100, 3120, 3500, 3510, 3950)",{"$nulls":8},{"$f":"SUM(E83:I83)","v":0}]
[]
["Direct Receipts/Revenue"]
["Mandated Categoricals Payments (3100, 3120, 3500, 3510, 3950)",{"$nulls":8},{"$f":"SUM(E86:I86)","v":0}]
[]
["Total",{"$nulls":8},{"$f":"SUM(J83:J87)","v":0}]
[]
[null," •  Revenue Code (3100-Sp Ed Private Facilities, 3120-Sp Ed Regular Orphanage Individual, 3500-Regular/Vocational Transportation,"]
[null,null,"3510-Sp Ed Transportation, 3950-Regular Orphans & Foster Children)"]
["PART E - QUALIFICATIONS OF AUDITING FIRM"]
[null,"•  School District/Joint Agreement entities must verify the qualifications of the auditing firm by requesting the most current peer review report and the corresponding acceptance"]
[" ","letter from the approved peer review program for the current peer review."]
[null,"•  A school district/joint agreement who engages with an auditing firm who is not licensed and qualified will be required to complete a new audit by a qualified auditing firm "]
[null,"    at the school district's/joint agreement's expense."]
[]
[]
[null,"Comments Applicable to the Auditor's Questionnaire:"]
[null,"Part A, Question 1 - See Finding 2021-002\nPart C, Question 20 - See Finding 2021-001"]
{"$rows_empty":11}
[null,null,"Gorenz and Associates, Ltd."]
[{"$nulls":3},"Name of Audit Firm (print)"]
[]
[null,null,"The undersigned affirms that this audit was conducted by a qualified auditing firm and in accordance with the applicable standards [23 Illinois Administrative Code Part 100] and the scope of the audit conformed to the requirements of subsection (a) or (b) of 23 Illinois Administrative Code Part 100 Section 110, as applicable."]
[{"$nulls":3},"See PDF version Opinion Notes tab on Page 42."]
[{"$nulls":3},"Signature",null,"                                                                 mm/dd/yyyy"]
[]
[null,"Note: A PDF with signature is acceptable for this page. Enter the location on signature line e.g. PDF in Opinion Page with signature "]

{"sheet":"FP Info 3","index":3,"n_rows":54,"n_cols":13,"rows_kept":54,"merged":[[0,0,0,12],[10,3,10,9],[12,3,12,11],[54,1,58,11],[61,2,61,3]]}
["FINANCIAL PROFILE INFORMATION"]
[]
["Required to be completed for School Districts only."]
[]
["A.  ","Tax Rates (Enter the tax rate - ex: .0150 for $1.50)"]
[]
[{"$nulls":3},{"$f":"\"Tax Year \"&'AFR21'!E2-1","v":"Tax Year 2020"},null,"        Equalized Assessed Valuation (EAV):",{"$nulls":3},{"v":60346503,"d":"60,346,503"}]
[]
[{"$nulls":3},"Educational",null,"Operations & Maintenance",null,"Transportation",null,"Combined Total",null,"Working Cash"]
["      Rate(s):",null,null,{"v":0.0169934,"d":"0.016993"},"+",{"v":0.0015223,"d":"0.001522"},"+",{"v":0.0020021,"d":"0.002002"},"=",{"$f":"ROUND(D10+F10+H10,5)","v":{"v":0.02052,"d":"0.020520"}},null,{"v":0.0004491,"d":"0.000449"}]
[{"$nulls":3},{"$f":"IF(SUM(J10)<=0.0999999,\"\",\"Enter the Tax Rates by moving the decimal two places to the left.\")","v":""}]
[]
[{"$nulls":3},"A tax rate must be entered in the Educational, Operations and Maintenance, Transportation, and Working Cash boxes above.  If the tax rate is zero, enter \"0\".  "]
["B. ","Results of Operations  *"]
[]
[{"$nulls":3},"Receipts/Revenues",null,"Disbursements/ Expenditures",null,"Excess/ (Deficiency)",null,"Fund Balance"]
[{"$nulls":3},{"$f":"SUM('Acct Summary 7-9'!C8,'Acct Summary 7-9'!D8,'Acct Summary 7-9'!F8,'Acct Summary 7-9'!I8)","v":{"v":6610637,"d":"6,610,637 "}},null,{"$f":"SUM('Acct Summary 7-9'!C17,'Acct Summary 7-9'!D17,'Acct Summary 7-9'!F17)","v":{"v":5971892,"d":"5,971,892 "}},null,{"$f":"SUM(D17-F17)","v":{"v":638745,"d":"638,745 "}},null,{"$f":"SUM('Acct Summary 7-9'!C81,'Acct Summary 7-9'!D81,'Acct Summary 7-9'!F81,'Acct Summary 7-9'!I81)","v":{"v":7044692,"d":"7,044,692 "}}]
[null,"*  ","The numbers shown are the sum of entries on Pages 7 & 8, lines 8, 17, 20, and 81 for the Educational, Operations & Maintenance, "]
[null,null,"Transportation and Working Cash Funds."]
[]
["C.","Short-Term Debt **"]
[{"$nulls":3},"CPPRT Notes",null,"TAWs",null,"TANs",null,"TO/EMP. Orders",null,"EBF/GSA Certificates"]
[{"$nulls":3},{"$f":"'Short-Term Long-Term Debt 26'!F4","v":{"v":0,"d":"0 "}},"+",{"$f":"'Short-Term Long-Term Debt 26'!F15","v":{"v":0,"d":"0 "}},"+",{"$f":"'Short-Term Long-Term Debt 26'!F21","v":{"v":0,"d":"0 "}},"+",{"$f":"'Short-Term Long-Term Debt 26'!F23","v":{"v":0,"d":"0 "}},"+",{"$f":"'Short-Term Long-Term Debt 26'!F25","v":{"v":0,"d":"0 "}},"+"]
[{"$nulls":3},"Other",null,"Total"]
[{"$nulls":3},{"$f":"'Short-Term Long-Term Debt 26'!F27","v":{"v":0,"d":"0 "}},"=",{"$f":"SUM(D23,F23,H23,J23,L23, D25)","v":{"v":0,"d":"0 "}}]
[null,"**  ","The numbers shown are the sum of entries on page 26."]
[]
[]
["D.  ","Long-Term Debt "]
[null,"Check the applicable box for long-term debt allowance by type of district."]
[]
[null,"X","a.","  6.9% for elementary and high school districts, ",{"$nulls":3},{"$f":"IF(B32=\"X\",(J7*0.069),IF(B33=\"X\",(J7*0.138),\"Enter x in a.or b.\"))","v":{"v":4163908.7070000004,"d":"4,163,909 "}}]
[null,null,"b.","  13.8% for unit districts."]
[]
[null,"Long-Term Debt Outstanding:"]
[]
[null,null,"c.","  Long-Term Debt (Principal only)",null,null,"Acct"]
[{"$nulls":3},"  Outstanding:……….....……………....",null,null,511,{"$f":"'Assets-Liab 5-6'!N36","v":{"v":209000,"d":"209,000 "}}]
[]
[]
["E.","Material Impact on Financial Position"]
[null,"If applicable, check any of the following items that may have a material impact on the entity's financial position during future reporting periods."]
[null,"Attach sheets as needed explaining each item checked."]
[]
[null,null,"  Pending Litigation"]
[null,null,"  Material Decrease in EAV"]
[null,null,"  Material Increase/Decrease in Enrollment"]
[null,null,"  Adverse Arbitration Ruling"]
[null,null,"  Passage of Referendum"]
[null,null,"  Taxes Filed Under Protest"]
[null,null,"  Decisions By Local Board of Review or Illinois Property Tax Appeal Board (PTAB)"]
[null,null,"  Other Ongoing Concerns (Describe & Itemize)"]
[]
[null,"Comments:"]

{"sheet":"Fin Profile 4","index":4,"n_rows":42,"n_cols":16,"rows_kept":42,"merged":[[0,0,0,2],[0,14,0,16],[1,0,1,17],[2,0,2,17],[3,0,3,17],[12,2,12,3],[17,2,17,3],[23,2,23,3]]}
[]
["ESTIMATED FINANCIAL PROFILE SUMMARY"]
["(Go to the following website for reference to the Financial Profile) "]
["https://www.isbe.net/Pages/School-District-Financial-Profile.aspx"]
[]
[]
[null,null,"District Name:",{"$f":"COVER!A17","v":"Creve Coeur School District No. 76"}]
[null,null,"District Code:",{"$f":"COVER!A13","v":"53-090-0760-02"}]
[null,null,"County Name:",{"$f":"COVER!A15","v":"Tazewell "}]
[]
[null,"1.","Fund Balance to Revenue Ratio:",{"$nulls":4},"Total",null,null,"Ratio",null,"Score",null,{"$f":"IF(K12>0.24999,\"4\",IF(K12>0.09999,\"3\",IF(K12>=0,\"2\",1)))","v":"4"}]
[null,null,"Total Sum of Fund Balance (P8, Cells C81, D81, F81 & I81)",null,null,"Funds 10, 20, 40, 70 + (50 & 80 if negative)",null,{"$f":"SUM('Acct Summary 7-9'!C81+'Acct Summary 7-9'!D81+'Acct Summary 7-9'!F81+'Acct Summary 7-9'!I81+IF('Acct Summary 7-9'!G81<0,'Acct Summary 7-9'!G81,\"0\")+IF('Acct Summary 7-9'!J81<0,'Acct Summary 7-9'!J81,\"0\"))","v":{"v":7044692,"d":"7,044,692.00"}},null,null,{"$f":"TRUNC((H12/H13*100000),5)/100000","v":{"v":1.0656600869,"d":"1.066"}},null,"Weight",null,0.35]
[null,null,"Total Sum of Direct Revenues (P7, Cell C8, D8, F8 & I8)",null,null,"Funds 10, 20, 40, & 70,                                               ",null,{"$f":"SUM('Acct Summary 7-9'!C8+'Acct Summary 7-9'!D8+'Acct Summary 7-9'!F8+'Acct Summary 7-9'!I8)+H14","v":{"v":6610637,"d":"6,610,637.00"}},{"$nulls":4},"Value",null,{"$f":"(O11*O12)","v":{"v":1.4,"d":"1.40"}}]
[null,null," Less: Operating Debt Pledged to Other Funds (P8, Cell C54 thru D74)",null,null,"Minus Funds 10 & 20",null,{"$f":"-SUM('Acct Summary 7-9'!C54:D56,'Acct Summary 7-9'!C58:D60,'Acct Summary 7-9'!C62:D64,'Acct Summary 7-9'!C66:D68,'Acct Summary 7-9'!C70:D72,'Acct Summary 7-9'!C74:D74)","v":{"v":0,"d":"0.00"}}]
[null,null,"    (Excluding C:D57, C:D61, C:D65, C:D69 and C:D73)"]
[null,"2.","Expenditures to Revenue Ratio:",{"$nulls":4},"Total",null,null,"Ratio",null,"Score",null,{"$f":"IF(K17>1.2,\"1\",IF(K17>1.1,\"2\",IF(K17>1,\"3\",4)))","v":4}]
[null,null,"Total Sum of Direct Expenditures (P7, Cell C17, D17, F17, I17)",null,null,"Funds 10, 20 & 40",null,{"$f":"SUM('Acct Summary 7-9'!C17+'Acct Summary 7-9'!D17+'Acct Summary 7-9'!F17)","v":{"v":5971892,"d":"5,971,892.00"}},null,null,{"$f":"TRUNC((H17/H18*100000),5)/100000","v":{"v":0.9033761799,"d":"0.903"}},null,"Adjustment",null,{"$f":"IF(AND(O16=\"2\", J20 > 2),\"1\",IF(AND(O16 = \"1\", J20 > 2),\"2\",IF(AND(O16=\"1\", J20 >1),\"1\",\"0\")))","v":"0"}]
[null,null,"Total Sum of Direct Revenues (P7, Cell C8, D8, F8, & I8)                                   ",null,null,"Funds 10, 20, 40 & 70,                                               ",null,{"$f":"SUM('Acct Summary 7-9'!C8+'Acct Summary 7-9'!D8+'Acct Summary 7-9'!F8+'Acct Summary 7-9'!I8)+H19","v":{"v":6610637,"d":"6,610,637.00"}},{"$nulls":4},"Weight",null,0.35]
[null,null," Less: Operating Debt Pledged to Other Funds (P8, Cell C54 thru D74)",null,null,"Minus Funds 10 & 20",null,{"$f":"-SUM('Acct Summary 7-9'!C54:D56,'Acct Summary 7-9'!C58:D60,'Acct Summary 7-9'!C62:D64,'Acct Summary 7-9'!C66:D68,'Acct Summary 7-9'!C70:D72,'Acct Summary 7-9'!C74:D74)","v":{"v":0,"d":"0.00"}}]
[null,null,"    (Excluding C:D57, C:D61, C:D65, C:D69 and C:D73)",{"$nulls":6},{"$f":"IF(K17<=1,\"0\",TRUNC(((K12-0.1)/(K17-1)*100),5)/100)","v":"0"},{"$f":"IF(K17<=1,\"0\",IF(AND(O16=\"2\", J20 > 2),TRUNC(((K12-0.1)/(K17-1)*100),5)/100,IF(AND(O16 = \"1\", J20 > 2),TRUNC(((K12-0.1)/(K17-1)*100),5)/100,IF(AND(O16=\"1\", J20 >1),TRUNC(((K12-0.1)/(K17-1)*100),5)/100,\"\"))))","v":"0"},null,"Value",null,{"$f":"(O16+O17)*O18","v":{"v":1.4,"d":"1.40"}}]
[null,null,"Possible Adjustment:"]
[]
[null,"3.","Days Cash on Hand:",{"$nulls":4},"Total",null,null,"Days",null,"Score",null,{"$f":"IF(K24>=180,\"4\",IF(K24>=90,\"3\",IF(K24>=30,\"2\",1)))","v":"4"}]
[null,null,"Total Sum of Cash & Investments (P5, Cell C4, D4, F4, I4 & C5, D5, F5 & I5)",null,null,"Funds 10, 20 40 & 70",null,{"$f":"SUM('Assets-Liab 5-6'!C4+'Assets-Liab 5-6'!D4+'Assets-Liab 5-6'!F4+'Assets-Liab 5-6'!I4+'Assets-Liab 5-6'!C5+'Assets-Liab 5-6'!D5+'Assets-Liab 5-6'!F5+'Assets-Liab 5-6'!I5)","v":{"v":7048314,"d":"7,048,314.00"}},null,null,{"$f":"TRUNC(((H24/H25*100000)/100000),2)","v":424.88},null,"Weight",null,{"v":0.1,"d":"0.10"}]
[null,null,"Total Sum of Direct Expenditures (P7, Cell C17, D17, F17 & I17)",null,null,"Funds 10, 20, 40 divided by 360",null,{"$f":"ROUND((H17/360),5)","v":{"v":16588.58889,"d":"16,588.59"}},{"$nulls":4},"Value",null,{"$f":"O23*O24","v":{"v":0.4,"d":"0.40"}}]
[]
[null,"4.  Percent of Short-Term Borrowing Maximum Remaining:",{"$nulls":5},"Total",null,null,"Percent",null,"Score",null,{"$f":"IF(K28>=75,\"4\",IF(K28>=50,\"3\",IF(K28>=25,\"2\",1)))","v":"4"}]
[null,null,"Tax Anticipation Warrants Borrowed (P26, Cell F6-7 & F11)",null,null,"Funds 10, 20 & 40",null,{"$f":"SUM('Short-Term Long-Term Debt 26'!F6,'Short-Term Long-Term Debt 26'!F7,'Short-Term Long-Term Debt 26'!F11)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"TRUNC(100-((((H28/H29*100))*100)/100),2)","v":{"v":100,"d":"100.00"}},null,"Weight",null,{"v":0.1,"d":"0.10"}]
[null,null,"EAV x 85% x  Combined Tax Rates (P3, Cell J7 and J10)",null,null,"(.85 x EAV)  x Sum of Combined Tax Rates",null,{"$f":"ROUND((0.85*'FP Info 3'!J7*'FP Info 3'!J10),5)","v":{"v":1052563.70533,"d":"1,052,563.71"}},{"$nulls":4},"Value",null,{"$f":"O27*O28","v":{"v":0.4,"d":"0.40"}}]
[]
[null,"5.  Percent of Long-Term Debt Margin Remaining:",{"$nulls":5},"Total",null,null,"Percent",null,"Score",null,{"$f":"IF(K32>=75,\"4\",IF(K32>=50,\"3\",IF(K32>=25,\"2\",1)))","v":"4"}]
[null,null,"Long-Term Debt Outstanding (P3, Cell H38)",{"$nulls":4},{"$f":"'FP Info 3'!H38","v":{"v":209000,"d":"209,000.00"}},null,null,{"$f":"TRUNC(100-((((H32/H33*100))*100)/100),2)","v":94.98},null,"Weight",null,{"v":0.1,"d":"0.10"}]
[null,null,"Total Long-Term Debt Allowed (P3, Cell H32) ",{"$nulls":4},{"$f":"IF('FP Info 3'!H32=\"Enter X in a or b\",\" \",'FP Info 3'!H32)","v":{"v":4163908.7070000004,"d":"4,163,908.71"}},{"$nulls":4},"Value",null,{"$f":"(O31*O32)","v":{"v":0.4,"d":"0.40"}}]
[]
[{"$nulls":12},"Total Profile Score: ",null,{"$f":"(O13+O20+O25+O29+O33)","v":{"v":3.9999999999999996,"d":"4.00"}},"*"]
[]
[{"$nulls":12},{"$f":"\"Estimated \"&'AFR21'!E2+1&\" Financial Profile Designation:\"","v":"Estimated 2022 Financial Profile Designation:"},null,{"$f":"IF(O35>3.53,\"RECOGNITION\",IF(O35>3.07,\"REVIEW \",IF(O35>2.61,\"WARNING\",\"WATCH\")))","v":"RECOGNITION"}]
[]
[{"$nulls":5},"*",null,"Total Profile Score may change based on data provided on the Financial Profile"]
[{"$nulls":7},"Information, page 3 and by the timing of mandated categorical payments.  Final score "]
[{"$nulls":7},"will be calculated by ISBE. "]
["         "]

{"sheet":"Assets-Liab 5-6","index":5,"n_rows":62,"n_cols":14,"rows_kept":62,"merged":[[0,0,1,0],[2,0,2,1],[13,0,13,1],[23,0,23,1],[34,0,34,1],[43,0,43,1],[46,0,46,1],[51,0,51,1],[54,0,54,1],[56,0,56,1]]}
["ASSETS                                                                                                                    (Enter Whole Dollars)",null,"(10)","(20)","(30)","(40)","(50)","(60)","(70)","(80)","(90)",null,"Account Groups"]
[null,"Acct. #","Educational","Operations & Maintenance","Debt Services","Transportation","Municipal Retirement/Social Security","Capital Projects","Working Cash","Tort","Fire Prevention & Safety","Agency Fund","General Fixed Assets","General Long-Term Debt"]
["CURRENT ASSETS (100)"]
["Cash (Accounts 111 through 115)  1  ",null,{"v":4907150,"d":"4,907,150 "},{"v":874960,"d":"874,960 "},{"v":148647,"d":"148,647 "},{"v":338119,"d":"338,119 "},{"v":315393,"d":"315,393 "},{"v":72473,"d":"72,473 "},{"v":928085,"d":"928,085 "},{"v":189300,"d":"189,300 "},{"v":306394,"d":"306,394 "},{"v":13525,"d":"13,525 "}]
["Investments",120,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Taxes Receivable",130,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Interfund Receivables",140,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Intergovernmental Accounts Receivable",150,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Receivables",160,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Inventory",170,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Prepaid Items",180,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Current Assets (Describe & Itemize)",190,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Current Assets",null,{"$f":"SUM(C4:C12)","v":{"v":4907150,"d":"4,907,150 "}},{"$f":"SUM(D4:D12)","v":{"v":874960,"d":"874,960 "}},{"v":148647,"d":"148,647 "},{"v":338119,"d":"338,119 "},{"v":315393,"d":"315,393 "},{"v":72473,"d":"72,473 "},{"v":928085,"d":"928,085 "},{"v":189300,"d":"189,300 "},{"v":306394,"d":"306,394 "},{"v":13525,"d":"13,525 "}]
["CAPITAL ASSETS (200)"]
["    Works of Art & Historical Treasures",210,{"$nulls":10},{"v":0,"d":"0 "}]
["    Land",220,{"$nulls":10},{"v":37985,"d":"37,985 "}]
["    Building & Building Improvements",230,{"$nulls":10},{"v":6723788,"d":"6,723,788 "}]
["    Site Improvements & Infrastructure",240,{"$nulls":10},{"v":213906,"d":"213,906 "}]
["    Capitalized Equipment",250,{"$nulls":10},{"v":490238,"d":"490,238 "}]
["    Construction in Progress",260,{"$nulls":10},{"v":0,"d":"0 "}]
["    Amount Available in Debt Service Funds",340,{"$nulls":11},{"v":148647,"d":"148,647 "}]
["    Amount to be Provided for Payment on Long-Term Debt",350,{"$nulls":11},{"$f":"'Short-Term Long-Term Debt 26'!J49","v":{"v":60353,"d":"60,353 "}}]
["Total Capital Assets",{"$nulls":11},{"$f":"SUM(M15:M22)","v":{"v":7465917,"d":"7,465,917 "}},{"$f":"SUM(N21:N22)","v":{"v":209000,"d":"209,000 "}}]
["CURRENT LIABILITIES (400)"]
["Interfund Payables",410,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Intergovernmental Accounts Payable",420,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Payables",430,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Contracts Payable",440,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Loans Payable",460,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Salaries & Benefits Payable",470,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payroll Deductions & Withholdings",480,{"v":3622,"d":"3,622 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Deferred Revenues & Other Current Liabilities",490,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Due to Activity Fund Organizations",493,{"v":0,"d":"0 "},{"$nulls":8},{"v":0,"d":"0 "}]
["Total Current Liabilities",null,{"$f":"SUM(C25:C33)","v":{"v":3622,"d":"3,622 "}},{"$f":"SUM(D25:D33)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(L33)","v":{"v":0,"d":"0 "}}]
["LONG-TERM LIABILITIES (500)"]
["Long-Term Debt Payable (General Obligation, Revenue, Other)",511,{"$nulls":11},{"$f":"'Short-Term Long-Term Debt 26'!I49","v":{"v":209000,"d":"209,000 "}}]
["Total Long-Term Liabilities",{"$nulls":12},{"$f":"SUM(N36:N36)","v":{"v":209000,"d":"209,000 "}}]
["Reserved Fund Balance",714,{"v":2125,"d":"2,125 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":124298,"d":"124,298 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":13525,"d":"13,525 "}]
["Unreserved Fund Balance",730,{"v":4901403,"d":"4,901,403 "},{"v":874960,"d":"874,960 "},{"v":148647,"d":"148,647 "},{"v":338119,"d":"338,119 "},{"v":191095,"d":"191,095 "},{"v":72473,"d":"72,473 "},{"v":928085,"d":"928,085 "},{"v":189300,"d":"189,300 "},{"v":306394,"d":"306,394 "},{"v":0,"d":"0 "}]
["Investment in General Fixed Assets",{"$nulls":11},{"v":7465917,"d":"7,465,917 "}]
["Total Liabilities and Fund Balance",null,{"$f":"(SUM(C34,C37,C38,C39))","v":{"v":4907150,"d":"4,907,150 "}},{"$f":"SUM(D34,D37,D38:D39)","v":{"v":874960,"d":"874,960 "}},{"v":148647,"d":"148,647 "},{"v":338119,"d":"338,119 "},{"v":315393,"d":"315,393 "},{"v":72473,"d":"72,473 "},{"v":928085,"d":"928,085 "},{"v":189300,"d":"189,300 "},{"v":306394,"d":"306,394 "},{"v":13525,"d":"13,525 "},{"$f":"SUM(M40)","v":{"v":7465917,"d":"7,465,917 "}},{"$f":"SUM(N37)","v":{"v":209000,"d":"209,000 "}}]
[]
["ASSETS /LIABILITIES for Student Activity Funds "]
["CURRENT ASSETS (100)  for Student Activity Funds"]
["Student Activity Fund Cash and Investments",126,{"v":53857,"d":"53,857 "}]
["Total Student Activity Current Assets For Student Activity Funds",null,{"$f":"C45","v":{"v":53857,"d":"53,857 "}}]
["CURRENT LIABILITIES (400) For Student Activity Funds"]
["Total Current Liabilities For Student Activity Funds",null,{"v":0,"d":"0 "}]
["Reserved Student Activity Fund Balance For Student Activity Funds",715,{"v":53857,"d":"53,857 "}]
["Total Student Activity  Liabilities and Fund Balance For Student Activity Funds",null,{"$f":"C48+C49","v":{"v":53857,"d":"53,857 "}}]
[]
["Total ASSETS /LIABILITIES District with Student Activity Funds"]
["Total Current Assets District with Student Activity Funds",null,{"$f":"C13+C46","v":{"v":4961007,"d":"4,961,007 "}},{"$f":"D13","v":{"v":874960,"d":"874,960 "}},{"$f":"E13","v":{"v":148647,"d":"148,647 "}},{"v":338119,"d":"338,119 "},{"v":315393,"d":"315,393 "},{"v":72473,"d":"72,473 "},{"v":928085,"d":"928,085 "},{"v":189300,"d":"189,300 "},{"v":306394,"d":"306,394 "},{"v":13525,"d":"13,525 "}]
["Total Capital Assets District with Student Activity Funds",{"$nulls":11},{"$f":"M23","v":{"v":7465917,"d":"7,465,917 "}},{"$f":"N23","v":{"v":209000,"d":"209,000 "}}]
["CURRENT LIABILITIES (400) District with Student Activity Funds"]
["Total Current Liabilities District with Student Activity Funds",null,{"$f":"C34+C48","v":{"v":3622,"d":"3,622 "}},{"$f":"D34","v":{"v":0,"d":"0 "}},{"$f":"E34","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["LONG-TERM LIABILITIES (500) District with Student Activity Funds"]
["Total Long-Term Liabilities District with Student Activity Funds",{"$nulls":12},{"$f":"N37","v":{"v":209000,"d":"209,000 "}}]
["Reserved Fund Balance District with Student Activity Funds",714,{"$f":"C38+C49","v":{"v":55982,"d":"55,982 "}},{"$f":"D38","v":{"v":0,"d":"0 "}},{"$f":"E38","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":124298,"d":"124,298 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":13525,"d":"13,525 "}]
["Unreserved Fund Balance District with Student Activity Funds",730,{"$f":"C39","v":{"v":4901403,"d":"4,901,403 "}},{"$f":"D39","v":{"v":874960,"d":"874,960 "}},{"v":148647,"d":"148,647 "},{"v":338119,"d":"338,119 "},{"v":191095,"d":"191,095 "},{"v":72473,"d":"72,473 "},{"v":928085,"d":"928,085 "},{"v":189300,"d":"189,300 "},{"v":306394,"d":"306,394 "},{"v":0,"d":"0 "}]
["Investment in General Fixed Assets District with Student Activity Funds",{"$nulls":11},{"$f":"M40","v":{"v":7465917,"d":"7,465,917 "}}]
["Total Liabilities and Fund Balance District with Student Activity Funds",null,{"$f":"C41+C50","v":{"v":4961007,"d":"4,961,007 "}},{"$f":"D41","v":{"v":874960,"d":"874,960 "}},{"$f":"E41","v":{"v":148647,"d":"148,647 "}},{"v":338119,"d":"338,119 "},{"v":315393,"d":"315,393 "},{"v":72473,"d":"72,473 "},{"v":928085,"d":"928,085 "},{"v":189300,"d":"189,300 "},{"v":306394,"d":"306,394 "},{"v":13525,"d":"13,525 "},{"$f":"M41","v":{"v":7465917,"d":"7,465,917 "}},{"$f":"N41","v":{"v":209000,"d":"209,000 "}}]

{"sheet":"Acct Summary 7-9","index":6,"n_rows":117,"n_cols":11,"rows_kept":117,"merged":[[0,0,1,0],[2,0,2,1],[10,0,10,1],[19,0,19,1],[20,0,20,1],[22,0,22,1],[31,0,31,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[75,0,75,1],[76,0,76,1],[77,0,77,1],[79,0,79,1],[80,0,80,1],[85,0,85,1],[87,0,87,1],[89,0,89,1],[90,0,90,1],[92,0,92,1],[100,0,100,1],[109,0,109,1],[110,0,110,1],[112,0,112,1],[113,0,113,1],[114,0,114,1],[115,0,115,1],[116,0,116,1]]}
["Description                                                                                                                                   (Enter Whole Dollars)",null,"(10)","(20)","(30)","(40)","(50)","(60)","(70)","(80)","(90)"]
[null,"Acct #","Educational","Operations & Maintenance","Debt Services","Transportation","Municipal Retirement/ Social Security","Capital Projects","Working Cash","Tort","Fire Prevention & Safety"]
["RECEIPTS/REVENUES"]
["LOCAL SOURCES",1000,{"$f":"'Revenues 10-15'!C111","v":{"v":1233987,"d":"1,233,987 "}},{"$f":"'Revenues 10-15'!D111","v":{"v":122635,"d":"122,635 "}},{"$f":"'Revenues 10-15'!E111","v":{"v":212941,"d":"212,941 "}},{"$f":"'Revenues 10-15'!F111","v":{"v":121796,"d":"121,796 "}},{"$f":"'Revenues 10-15'!G111","v":{"v":27561,"d":"27,561 "}},{"$f":"'Revenues 10-15'!H111","v":{"v":78,"d":"78 "}},{"$f":"'Revenues 10-15'!I111","v":{"v":27602,"d":"27,602 "}},{"$f":"'Revenues 10-15'!J111","v":{"v":197238,"d":"197,238 "}},{"$f":"'Revenues 10-15'!K111","v":{"v":24321,"d":"24,321 "}}]
["FLOW-THROUGH RECEIPTS/REVENUES FROM ONE DISTRICT TO ANOTHER DISTRICT",2000,{"$f":"'Revenues 10-15'!C117","v":{"v":0,"d":"0 "}},{"$f":"'Revenues 10-15'!D117","v":{"v":0,"d":"0 "}},null,{"$f":"'Revenues 10-15'!F117","v":{"v":0,"d":"0 "}},{"$f":"'Revenues 10-15'!G117","v":{"v":0,"d":"0 "}}," "," "," "," "]
["STATE SOURCES",3000,{"$f":"'Revenues 10-15'!C172","v":{"v":3888543,"d":"3,888,543 "}},{"$f":"'Revenues 10-15'!D172","v":{"v":0,"d":"0 "}},{"$f":"'Revenues 10-15'!E172","v":{"v":0,"d":"0 "}},{"$f":"'Revenues 10-15'!F172","v":{"v":268673,"d":"268,673 "}},{"$f":"'Revenues 10-15'!G172","v":{"v":0,"d":"0 "}},{"$f":"'Revenues 10-15'!H172","v":{"v":0,"d":"0 "}},{"$f":"'Revenues 10-15'!I172","v":{"v":0,"d":"0 "}},{"$f":"'Revenues 10-15'!J172","v":{"v":0,"d":"0 "}},{"$f":"'Revenues 10-15'!K172","v":{"v":0,"d":"0 "}}]
["FEDERAL SOURCES",4000,{"$f":"'Revenues 10-15'!C269","v":{"v":931393,"d":"931,393 "}},{"$f":"'Revenues 10-15'!D269","v":{"v":16008,"d":"16,008 "}},{"$f":"'Revenues 10-15'!E269","v":{"v":0,"d":"0 "}},{"$f":"'Revenues 10-15'!F269","v":{"v":0,"d":"0 "}},{"$f":"'Revenues 10-15'!G269","v":{"v":0,"d":"0 "}},{"$f":"'Revenues 10-15'!H269","v":{"v":0,"d":"0 "}},{"$f":"'Revenues 10-15'!I269","v":{"v":0,"d":"0 "}},{"$f":"'Revenues 10-15'!J269","v":{"v":0,"d":"0 "}},{"$f":"'Revenues 10-15'!K269","v":{"v":0,"d":"0 "}}]
["Total Direct Receipts/Revenues",null,{"$f":"SUM(C4:C7)","v":{"v":6053923,"d":"6,053,923 "}},{"v":138643,"d":"138,643 "},{"v":212941,"d":"212,941 "},{"v":390469,"d":"390,469 "},{"v":27561,"d":"27,561 "},{"v":78,"d":"78 "},{"v":27602,"d":"27,602 "},{"v":197238,"d":"197,238 "},{"v":24321,"d":"24,321 "}]
["Receipts/Revenues for \"On Behalf\" Payments  2",3998,{"v":2404361,"d":"2,404,361 "},{"$nulls":5}," "]
["Total Receipts/Revenues",null,{"$f":"SUM(C8:C9)","v":{"v":8458284,"d":"8,458,284 "}},{"$f":"SUM(D8:D9)","v":{"v":138643,"d":"138,643 "}},{"v":212941,"d":"212,941 "},{"v":390469,"d":"390,469 "},{"v":27561,"d":"27,561 "},{"v":78,"d":"78 "},{"v":27602,"d":"27,602 "},{"v":197238,"d":"197,238 "},{"v":24321,"d":"24,321 "}]
["DISBURSEMENTS/EXPENDITURES"]
["Instruction",1000,{"$f":"'Expenditures 16-24'!K34","v":{"v":3784282,"d":"3,784,282 "}}," "," "," ",{"$f":"'Expenditures 16-24'!K233","v":{"v":76035,"d":"76,035 "}},null," ",{"$f":"'Expenditures 16-24'!K344","v":{"v":0,"d":"0 "}}," "]
["Support Services",2000,{"$f":"'Expenditures 16-24'!K76","v":{"v":1439510,"d":"1,439,510 "}},{"$f":"'Expenditures 16-24'!K133","v":{"v":136162,"d":"136,162 "}}," ",{"$f":"'Expenditures 16-24'!K188","v":{"v":196435,"d":"196,435 "}},{"$f":"'Expenditures 16-24'!K276","v":{"v":104649,"d":"104,649 "}},{"$f":"'Expenditures 16-24'!K300","v":{"v":98304,"d":"98,304 "}}," ",{"$f":"'Expenditures 16-24'!K386","v":{"v":155421,"d":"155,421 "}},{"$f":"'Expenditures 16-24'!K432","v":{"v":11252,"d":"11,252 "}}]
["Community Services",3000,{"$f":"'Expenditures 16-24'!K77","v":{"v":368,"d":"368 "}},{"$f":"'Expenditures 16-24'!K134","v":{"v":0,"d":"0 "}}," ",{"$f":"'Expenditures 16-24'!K189","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K277","v":{"v":61,"d":"61 "}},null," ",{"$f":"'Expenditures 16-24'!K387","v":{"v":0,"d":"0 "}}," "]
["Payments to Other Districts & Governmental Units",4000,{"$f":"'Expenditures 16-24'!K104","v":{"v":415135,"d":"415,135 "}},{"$f":"'Expenditures 16-24'!K143","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K164","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K200","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K282","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K307","v":{"v":0,"d":"0 "}}," ",{"$f":"'Expenditures 16-24'!K414","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K437","v":{"v":0,"d":"0 "}}]
["Debt Service",5000,{"$f":"'Expenditures 16-24'!K114","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K153","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K176","v":{"v":211659,"d":"211,659 "}},{"$f":"'Expenditures 16-24'!K212","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K290","v":{"v":0,"d":"0 "}},null," ",{"$f":"'Expenditures 16-24'!K420","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K445","v":{"v":0,"d":"0 "}}]
["Total Direct Disbursements/Expenditures",null,{"$f":"SUM(C12:C16)","v":{"v":5639295,"d":"5,639,295 "}},{"v":136162,"d":"136,162 "},{"v":211659,"d":"211,659 "},{"v":196435,"d":"196,435 "},{"v":180745,"d":"180,745 "},{"$f":"SUM(H12:H16)","v":{"v":98304,"d":"98,304 "}},null,{"$f":"SUM(J12:J16)","v":{"v":155421,"d":"155,421 "}},{"$f":"SUM(K12:K16)","v":{"v":11252,"d":"11,252 "}}]
["Disbursements/Expenditures for \"On Behalf\" Payments 2",4180,{"$f":"C9","v":{"v":2404361,"d":"2,404,361 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"$f":"J9","v":{"v":0,"d":"0 "}},{"$f":"K9","v":{"v":0,"d":"0 "}}]
["Total Disbursements/Expenditures",null,{"$f":"SUM(C17:C18)","v":{"v":8043656,"d":"8,043,656 "}},{"v":136162,"d":"136,162 "},{"v":211659,"d":"211,659 "},{"v":196435,"d":"196,435 "},{"v":180745,"d":"180,745 "},{"v":98304,"d":"98,304 "},null,{"$f":"SUM(J17:J18)","v":{"v":155421,"d":"155,421 "}},{"$f":"SUM(K17:K18)","v":{"v":11252,"d":"11,252 "}}]
["Excess of Direct Receipts/Revenues Over (Under) Direct Disbursements/Expenditures  3",null,{"$f":"C8-C17","v":{"v":414628,"d":"414,628 "}},{"v":2481,"d":"2,481 "},{"v":1282,"d":"1,282 "},{"v":194034,"d":"194,034 "},{"v":-153184,"d":"(153,184)"},{"v":-98226,"d":"(98,226)"},{"v":27602,"d":"27,602 "},{"v":41817,"d":"41,817 "},{"v":13069,"d":"13,069 "}]
["OTHER SOURCES/USES OF FUNDS"]
["OTHER SOURCES OF FUNDS  (7000)"]
["PERMANENT TRANSFER FROM VARIOUS FUNDS"]
["Abolishment of the Working Cash Fund 12",7110,{"v":0,"d":"0 "}]
["Abatement of the Working Cash Fund 12",7110,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Transfer of Working Cash Fund Interest",7120,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Transfer Among Funds",7130,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
["Transfer of Interest",7140,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Transfer from Capital Project Fund to O&M Fund",7150,null,{"v":0,"d":"0 "}]
["Transfer of Excess Fire Prevention & Safety Tax and Interest Proceeds to O&M Fund 4",7160,null,{"v":0,"d":"0 "}]
["Transfer to Excess Fire Prevention & Safety Bond and Interest Proceeds to Debt Service Fund 5 ",7170,null,null,{"v":0,"d":"0 "}]
["SALE OF BONDS (7200)"]
["Principal on Bonds Sold",7210,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Premium on Bonds Sold",7220,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Accrued Interest on Bonds Sold",7230,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Sale or Compensation for Fixed Assets 6",7300,{"v":0,"d":"0 "},{"v":120365,"d":"120,365 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Transfer to Debt Service to Pay Principal on Capital Leases",7400,null,null,{"$f":"SUM(C54:D57,H54:H57)","v":{"v":0,"d":"0 "}}]
["Transfer to Debt Service to Pay Interest on Capital Leases",7500,null,null,{"$f":"SUM(C58:D61,H58:H61)","v":{"v":0,"d":"0 "}}]
["Transfer to Debt Service to Pay Principal on Revenue Bonds",7600,null,null,{"$f":"SUM(C62:D65)","v":{"v":0,"d":"0 "}}]
["Transfer to Debt Service Fund to Pay Interest on Revenue Bonds",7700,null,null,{"$f":"SUM(C66:D69)","v":{"v":0,"d":"0 "}}]
["Transfer to Capital Projects Fund",7800,{"$nulls":5},{"$f":"SUM(C70:D73)","v":{"v":0,"d":"0 "}}]
["ISBE Loan Proceeds",7900,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Other Sources Not Classified Elsewhere",7990,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Other Sources of Funds",null,{"$f":"SUM(C24:C43)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D24:D43)","v":{"v":120365,"d":"120,365 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["OTHER USES OF FUNDS (8000)"]
["PERMANENT TRANSFER TO VARIOUS OTHER FUNDS (8100)"]
["Abolishment or Abatement of the Working Cash Fund 12",8110,{"$nulls":6},{"$f":"SUM(C24,C25:H25,J25:K25)","v":{"v":0,"d":"0 "}}]
["Transfer of Working Cash Fund Interest 12",8120,{"$nulls":6},{"$f":"SUM(C26:H26,J26,K26)","v":{"v":0,"d":"0 "}}]
["Transfer Among Funds",8130,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
["Transfer of Interest",8140,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
["Transfer from Capital Project Fund to O&M Fund",8150,{"$nulls":5},{"$f":"SUM(D29)","v":{"v":0,"d":"0 "}}]
["Transfer of Excess Fire Prevention & Safety Tax & Interest Proceeds to O&M Fund 4",8160,{"$nulls":8},{"$f":"D30","v":{"v":0,"d":"0 "}}]
["Transfer of Excess Fire Prevention & Safety Bond and Interest Proceeds to Debt Service Fund 5",8170,{"$nulls":8},{"$f":"E31","v":{"v":0,"d":"0 "}}]
["Taxes Pledged to Pay Principal on Capital Leases",8410,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["Grants/Reimbursements Pledged to Pay Principal on Capital Leases",8420,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["Other Revenues Pledged to Pay Principal on Capital Leases",8430,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["Fund Balance Transfers Pledged to Pay Principal on Capital Leases",8440,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["Taxes Pledged to Pay Interest on Capital Leases",8510,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["Grants/Reimbursements Pledged to Pay Interest on Capital Leases",8520,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["Other Revenues Pledged to Pay Interest on Capital Leases",8530,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["Fund Balance Transfers Pledged to Pay Interest on Capital Leases",8540,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["Taxes Pledged to Pay Principal on Revenue Bonds",8610,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Grants/Reimbursements Pledged to Pay Principal on Revenue Bonds",8620,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Revenues Pledged  to Pay Principal on Revenue Bonds",8630,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Fund Balance Transfers Pledged to Pay Principal on Revenue Bonds",8640,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Taxes Pledged to Pay Interest on Revenue Bonds",8710,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Grants/Reimbursements Pledged to Pay Interest on Revenue Bonds",8720,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Revenues Pledged to Pay Interest on Revenue Bonds",8730,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Fund Balance Transfers Pledged to Pay Interest on Revenue Bonds",8740,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Taxes Transferred to Pay for Capital Projects",8810,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Grants/Reimbursements Pledged to Pay for Capital Projects",8820,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Revenues Pledged to Pay for Capital Projects",8830,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Fund Balance Transfers Pledged to Pay for Capital Projects",8840,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Transfer to Debt Service Fund to Pay Principal on ISBE Loans",8910,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Other Uses Not Classified Elsewhere",8990,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Other Uses of Funds",null,{"$f":"SUM(C47:C75)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Other Sources/Uses of Funds ",null,{"$f":"C44-C76","v":{"v":0,"d":"0 "}},{"v":120365,"d":"120,365 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Excess of Receipts/Revenues and Other Sources of Funds (Over/Under) Expenditures/Disbursements and Other Uses of Funds",null,{"$f":"C20+C77","v":{"v":414628,"d":"414,628 "}},{"v":122846,"d":"122,846 "},{"v":1282,"d":"1,282 "},{"v":194034,"d":"194,034 "},{"v":-153184,"d":"(153,184)"},{"v":-98226,"d":"(98,226)"},{"v":27602,"d":"27,602 "},{"v":41817,"d":"41,817 "},{"v":13069,"d":"13,069 "}]
[{"$f":"\"Fund Balances without Student Activity Funds - July 1, \"&'AFR21'!E2-1","v":"Fund Balances without Student Activity Funds - July 1, 2020"},null,{"v":4488900,"d":"4,488,900 "},{"v":752114,"d":"752,114 "},{"v":147365,"d":"147,365 "},{"v":144085,"d":"144,085 "},{"v":468577,"d":"468,577 "},{"v":170699,"d":"170,699 "},{"v":900483,"d":"900,483 "},{"v":147483,"d":"147,483 "},{"v":293325,"d":"293,325 "}]
["Other Changes in Fund Balances - Increases (Decreases) (Describe & Itemize)",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$f":"\"Fund Balances without Student Activity Funds - June 30, \"&'AFR21'!E2","v":"Fund Balances without Student Activity Funds - June 30, 2021"},null,{"$f":"(SUM(C78:C80))","v":{"v":4903528,"d":"4,903,528 "}},{"$f":"SUM(D78:D80)","v":{"v":874960,"d":"874,960 "}},{"$f":"SUM(E78:E80)","v":{"v":148647,"d":"148,647 "}},{"v":338119,"d":"338,119 "},{"v":315393,"d":"315,393 "},{"v":72473,"d":"72,473 "},{"v":928085,"d":"928,085 "},{"v":189300,"d":"189,300 "},{"v":306394,"d":"306,394 "}]
["Change in Fund Balance FY09 - FY10",null,{"$f":"(C81-C79)","v":{"v":414628,"d":"414,628.00"}},{"$f":"(D81-D79)","v":{"v":122846,"d":"122,846.00"}},{"v":1282,"d":"1,282.00"},{"v":194034,"d":"194,034.00"},{"v":-153184,"d":"(153,184.00)"},{"v":-98226,"d":"(98,226.00)"},{"v":27602,"d":"27,602.00"},{"v":41817,"d":"41,817.00"},{"v":13069,"d":"13,069.00"}]
["% Change in Fund Balance FY09 - FY10",null,{"$f":"C82/C81","v":{"v":0.0845570780874505,"d":"8%"}},{"$f":"D82/D81","v":{"v":0.14040184694157448,"d":"14%"}},{"v":0.008624459289457573,"d":"1%"},{"v":0.573863048216752,"d":"57%"},{"v":-0.4856924535420888,"d":"-49%"},{"v":-1.3553461289031776,"d":"-136%"},{"v":0.029740810378359742,"d":"3%"},{"v":0.22090332805071317,"d":"22%"},{"v":0.042654229521465824,"d":"4%"}]
[]
[{"$f":"\"Student Activity Fund Balance - July 1, \"&'AFR21'!E2-1&\"\"","v":"Student Activity Fund Balance - July 1, 2020"},null,{"v":53909,"d":"53,909 "}]
["RECEIPTS/REVENUES -Student Activity Funds"]
["Total Student Activity Direct Receipts/Revenues",1799,{"$f":"'Revenues 10-15'!C82","v":{"v":6814,"d":"6,814 "}}]
["DISBURSEMENTS/EXPENDITURES -Students Activity Funds"]
["Total Student Activity Disbursements/Expenditures",1999,{"$f":"'Expenditures 16-24'!H33","v":{"v":6866,"d":"6,866 "}}]
["Excess of Direct Receipts/Revenues Over (Under) Direct Disbursements/Expenditures  3",null,{"$f":"C87-C89","v":{"v":-52,"d":"(52)"}}]
[{"$f":"\"Student Activity Fund Balance - June 30, \"&'AFR21'!E2&\"\"","v":"Student Activity Fund Balance - June 30, 2021"},null,{"$f":"C85+C90","v":{"v":53857,"d":"53,857 "}}]
[]
["RECEIPTS/REVENUES (with Student Activity Funds)"]
["LOCAL SOURCES",1000,{"$f":"C4+C87","v":{"v":1240801,"d":"1,240,801 "}},{"$f":"D4","v":{"v":122635,"d":"122,635 "}},{"v":212941,"d":"212,941 "},{"v":121796,"d":"121,796 "},{"v":27561,"d":"27,561 "},{"v":78,"d":"78 "},{"v":27602,"d":"27,602 "},{"v":197238,"d":"197,238 "},{"v":24321,"d":"24,321 "}]
["FLOW-THROUGH RECEIPTS/REVENUES FROM ONE DISTRICT TO ANOTHER DISTRICT",2000,{"$f":"C5","v":{"v":0,"d":"0 "}},{"$f":"D5","v":{"v":0,"d":"0 "}},null,{"$f":"F5","v":{"v":0,"d":"0 "}},{"$f":"G5","v":{"v":0,"d":"0 "}}]
["STATE SOURCES",3000,{"v":3888543,"d":"3,888,543 "},{"$f":"D6","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":268673,"d":"268,673 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["FEDERAL SOURCES",4000,{"v":931393,"d":"931,393 "},{"$f":"D7","v":{"v":16008,"d":"16,008 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Direct Receipts/Revenues",null,{"$f":"SUM(C94:C97)","v":{"v":6060737,"d":"6,060,737 "}},{"$f":"D8","v":{"v":138643,"d":"138,643 "}},{"v":212941,"d":"212,941 "},{"v":390469,"d":"390,469 "},{"v":27561,"d":"27,561 "},{"v":78,"d":"78 "},{"v":27602,"d":"27,602 "},{"v":197238,"d":"197,238 "},{"v":24321,"d":"24,321 "}]
["Receipts/Revenues for \"On Behalf\" Payments  2",3998,{"v":2404361,"d":"2,404,361 "},{"$f":"D9","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}," ",{"$f":"J9","v":{"v":0,"d":"0 "}},{"$f":"K9","v":{"v":0,"d":"0 "}}]
["Total Receipts/Revenues",null,{"$f":"SUM(C98:C99)","v":{"v":8465098,"d":"8,465,098 "}},{"$f":"D10","v":{"v":138643,"d":"138,643 "}},{"v":212941,"d":"212,941 "},{"v":390469,"d":"390,469 "},{"v":27561,"d":"27,561 "},{"v":78,"d":"78 "},{"v":27602,"d":"27,602 "},{"v":197238,"d":"197,238 "},{"v":24321,"d":"24,321 "}]
["DISBURSEMENTS/EXPENDITURES (with Student Activity Funds)"]
["Instruction",1000,{"$f":"C12+C89","v":{"v":3791148,"d":"3,791,148 "}},{"$nulls":3},{"$f":"G12","v":{"v":76035,"d":"76,035 "}}]
["Support Services",2000,{"$f":"C13","v":{"v":1439510,"d":"1,439,510 "}},{"$f":"D13","v":{"v":136162,"d":"136,162 "}},null,{"$f":"F13","v":{"v":196435,"d":"196,435 "}},{"$f":"G13","v":{"v":104649,"d":"104,649 "}},{"$f":"H13","v":{"v":98304,"d":"98,304 "}},null,{"$f":"J13","v":{"v":155421,"d":"155,421 "}},{"$f":"K13","v":{"v":11252,"d":"11,252 "}}]
["Community Services",3000,{"v":368,"d":"368 "},{"$f":"D14","v":{"v":0,"d":"0 "}},null,{"$f":"F14","v":{"v":0,"d":"0 "}},{"$f":"G14","v":{"v":61,"d":"61 "}}]
["Payments to Other Districts & Governmental Units",4000,{"v":415135,"d":"415,135 "},{"$f":"D15","v":{"v":0,"d":"0 "}},{"$f":"E15","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"$f":"J15","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Debt Service",5000,{"v":0,"d":"0 "},{"$f":"D16","v":{"v":0,"d":"0 "}},{"v":211659,"d":"211,659 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Direct Disbursements/Expenditures",null,{"$f":"SUM(C102:C106)","v":{"v":5646161,"d":"5,646,161 "}},{"$f":"D17","v":{"v":136162,"d":"136,162 "}},{"v":211659,"d":"211,659 "},{"v":196435,"d":"196,435 "},{"v":180745,"d":"180,745 "},{"v":98304,"d":"98,304 "},null,{"v":155421,"d":"155,421 "},{"v":11252,"d":"11,252 "}]
["Disbursements/Expenditures for \"On Behalf\" Payments 2",4180,{"v":2404361,"d":"2,404,361 "},{"$f":"D18","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Disbursements/Expenditures",null,{"$f":"SUM(C107:C108)","v":{"v":8050522,"d":"8,050,522 "}},{"$f":"D19","v":{"v":136162,"d":"136,162 "}},{"v":211659,"d":"211,659 "},{"v":196435,"d":"196,435 "},{"v":180745,"d":"180,745 "},{"v":98304,"d":"98,304 "},null,{"v":155421,"d":"155,421 "},{"v":11252,"d":"11,252 "}]
["Excess of Direct Receipts/Revenues Over (Under) Direct Disbursements/Expenditures  3",null,{"$f":"C98-C107","v":{"v":414576,"d":"414,576 "}},{"$f":"D20","v":{"v":2481,"d":"2,481 "}},{"v":1282,"d":"1,282 "},{"v":194034,"d":"194,034 "},{"v":-153184,"d":"(153,184)"},{"v":-98226,"d":"(98,226)"},{"v":27602,"d":"27,602 "},{"v":41817,"d":"41,817 "},{"v":13069,"d":"13,069 "}]
["OTHER SOURCES/USES OF FUNDS (with Student Activity Funds)"]
["OTHER SOURCES OF FUNDS  (7000)"]
["Total Other Sources of Funds",null,{"$f":"C44","v":{"v":0,"d":"0 "}},{"$f":"D44","v":{"v":120365,"d":"120,365 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["OTHER USES OF FUNDS (8000)"]
["Total Other Uses of Funds",null,{"$f":"C76","v":{"v":0,"d":"0 "}},{"$f":"D76","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Other Sources/Uses of Funds ",null,{"$f":"C77","v":{"v":0,"d":"0 "}},{"$f":"D77","v":{"v":120365,"d":"120,365 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$f":"\"Fund Balances (All sources with Student Activity Funds) - June 30, \"&'AFR21'!E2&\"\"","v":"Fund Balances (All sources with Student Activity Funds) - June 30, 2021"},null,{"$f":"C81+C91","v":{"v":4957385,"d":"4,957,385 "}},{"$f":"D81+D91","v":{"v":874960,"d":"874,960 "}},{"v":148647,"d":"148,647 "},{"v":338119,"d":"338,119 "},{"v":315393,"d":"315,393 "},{"v":72473,"d":"72,473 "},{"v":928085,"d":"928,085 "},{"v":189300,"d":"189,300 "},{"v":306394,"d":"306,394 "}]

{"sheet":"Revenues 10-15","index":7,"n_rows":271,"n_cols":11,"rows_kept":271,"merged":[[0,0,1,0],[170,0,170,1],[173,0,173,1],[176,0,176,1],[177,0,177,1],[182,0,182,1],[183,0,183,1]]}
["Description (Enter Whole Dollars)",null,"(10)","(20)","(30)","(40)","(50)","(60)","(70)","(80)","(90)"]
[null,"Acct #","Educational","Operations & Maintenance","Debt Services","Transportation","Municipal Retirement/ Social Security","Capital Projects","Working Cash","Tort","Fire Prevention & Safety"]
["RECEIPTS/REVENUES FROM LOCAL SOURCES (1000)"]
["AD VALOREM TAXES LEVIED BY LOCAL EDUCATION AGENCY",1100]
["Designated Purposes Levies (1110-1120) 7 ",null,{"v":1039439,"d":"1,039,439 "},{"v":121622,"d":"121,622 "},{"v":212243,"d":"212,243 "},{"v":120036,"d":"120,036 "},{"v":9715,"d":"9,715 "},{"v":0,"d":"0 "},{"v":26921,"d":"26,921 "},{"v":192038,"d":"192,038 "},{"v":24052,"d":"24,052 "}]
["Leasing Purposes Levy 8    ",1130,{"v":15945,"d":"15,945 "},{"v":0,"d":"0 "}]
["Special Education Purposes Levy",1140,{"v":9677,"d":"9,677 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["FICA/Medicare Only Purposes Levies",1150,{"$nulls":4},{"v":9739,"d":"9,739 "}]
["Area Vocational Construction Purposes Levy",1160,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Summer School Purposes Levy ",1170,{"v":0,"d":"0 "}]
["Other Tax Levies (Describe & Itemize)",1190,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Ad Valorem Taxes Levied By District",null,{"$f":"SUM(C5:C11)","v":{"v":1065061,"d":"1,065,061 "}},{"v":121622,"d":"121,622 "},{"v":212243,"d":"212,243 "},{"v":120036,"d":"120,036 "},{"v":19454,"d":"19,454 "},{"v":0,"d":"0 "},{"v":26921,"d":"26,921 "},{"v":192038,"d":"192,038 "},{"v":24052,"d":"24,052 "}]
["PAYMENTS IN LIEU OF TAXES",1200]
["Mobile Home Privilege Tax",1210,{"v":2747,"d":"2,747 "},{"v":314,"d":"314 "},{"v":547,"d":"547 "},{"v":309,"d":"309 "},{"v":50,"d":"50 "},{"v":0,"d":"0 "},{"v":69,"d":"69 "},{"v":495,"d":"495 "},{"v":62,"d":"62 "}]
["Payments from Local Housing Authorities",1220,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Corporate Personal Property Replacement Taxes 9",1230,{"v":95322,"d":"95,322 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":7888,"d":"7,888 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Payments in Lieu of Taxes (Describe & Itemize)",1290,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Payments in Lieu of Taxes ",null,{"$f":"SUM(C14:C17)","v":{"v":98069,"d":"98,069 "}},{"$f":"SUM(D14:D17)","v":{"v":314,"d":"314 "}},{"v":547,"d":"547 "},{"v":309,"d":"309 "},{"v":7938,"d":"7,938 "},{"v":0,"d":"0 "},{"v":69,"d":"69 "},{"v":495,"d":"495 "},{"v":62,"d":"62 "}]
["TUITION ",1300]
["Regular - Tuition from Pupils or Parents (In State)",1311,{"v":0,"d":"0 "}]
["Regular - Tuition from Other Districts (In State)",1312,{"v":9118,"d":"9,118 "}]
["Regular - Tuition from Other Sources (In State)",1313,{"v":0,"d":"0 "}]
["Regular - Tuition from Other Sources (Out of State)",1314,{"v":0,"d":"0 "}]
["Summer Sch - Tuition from Pupils or Parents (In State)",1321,{"v":0,"d":"0 "}]
["Summer Sch - Tuition from Other Districts (In State)",1322,{"v":0,"d":"0 "}]
["Summer Sch - Tuition from Other Sources (In State)",1323,{"v":0,"d":"0 "}]
["Summer Sch - Tuition from Other Sources (Out of State)",1324,{"v":0,"d":"0 "}]
["CTE - Tuition from Pupils or Parents (In State)",1331,{"v":0,"d":"0 "}]
["CTE - Tuition from Other Districts (In State)",1332,{"v":0,"d":"0 "}]
["CTE - Tuition from Other Sources (In State)",1333,{"v":0,"d":"0 "}]
["CTE - Tuition from Other Sources (Out of State)",1334,{"v":0,"d":"0 "}]
["Special Ed - Tuition from Pupils or Parents (In State)",1341,{"v":0,"d":"0 "}]
["Special Ed - Tuition from Other Districts (In State)",1342,{"v":0,"d":"0 "}]
["Special Ed - Tuition from Other Sources (In State)",1343,{"v":0,"d":"0 "}]
["Special Ed - Tuition from Other Sources (Out of State)",1344,{"v":0,"d":"0 "}]
["Adult - Tuition from Pupils or Parents (In State)",1351,{"v":0,"d":"0 "}]
["Adult - Tuition from Other Districts (In State)",1352,{"v":0,"d":"0 "}]
["Adult - Tuition from Other Sources (In State)",1353,{"v":0,"d":"0 "}]
["Adult - Tuition from Other Sources (Out of State)",1354,{"v":0,"d":"0 "}]
["Total Tuition",null,{"$f":"SUM(C20:C39)","v":{"v":9118,"d":"9,118 "}}]
["TRANSPORTATION FEES",1400]
["Regular -Transp Fees from Pupils or Parents (In State)",1411,{"$nulls":3},{"v":0,"d":"0 "}]
["Regular - Transp Fees from Other Districts (In State)",1412,{"$nulls":3},{"v":0,"d":"0 "}]
["Regular - Transp Fees from Other Sources (In State)",1413,{"$nulls":3},{"v":0,"d":"0 "}]
["Regular - Transp Fees from Co-curricular Activities (In State)",1415,{"$nulls":3},{"v":0,"d":"0 "}]
["Regular Transp Fees from Other Sources (Out of State)",1416,{"$nulls":3},{"v":0,"d":"0 "}]
["Summer Sch - Transp. Fees from Pupils or Parents (In State)",1421,{"$nulls":3},{"v":0,"d":"0 "}]
["Summer Sch - Transp. Fees from Other Districts (In State)",1422,{"$nulls":3},{"v":0,"d":"0 "}]
["Summer Sch - Transp. Fees from Other Sources (In State)",1423,{"$nulls":3},{"v":0,"d":"0 "}]
["Summer Sch - Transp. Fees from Other Sources (Out of State)",1424,{"$nulls":3},{"v":0,"d":"0 "}]
["CTE - Transp Fees from Pupils or Parents (In State)",1431,{"$nulls":3},{"v":0,"d":"0 "}]
["CTE - Transp Fees from Other Districts (In State)",1432,{"$nulls":3},{"v":0,"d":"0 "}]
["CTE - Transp Fees from Other Sources (In State)",1433,{"$nulls":3},{"v":0,"d":"0 "}]
["CTE - Transp Fees from Other Sources (Out of State)",1434,{"$nulls":3},{"v":0,"d":"0 "}]
["Special Ed - Transp Fees from Pupils or Parents (In State)",1441,{"$nulls":3},{"v":0,"d":"0 "}]
["Special Ed - Transp Fees from Other Districts (In State)",1442,{"$nulls":3},{"v":0,"d":"0 "}]
["Special Ed - Transp Fees from Other Sources (In State)",1443,{"$nulls":3},{"v":0,"d":"0 "}]
["Special Ed - Transp Fees from Other Sources (Out of State)",1444,{"$nulls":3},{"v":0,"d":"0 "}]
["Adult - Transp Fees from Pupils or Parents (In State)",1451,{"$nulls":3},{"v":0,"d":"0 "}]
["Adult - Transp Fees from Other Districts (In State)",1452,{"$nulls":3},{"v":0,"d":"0 "}]
["Adult - Transp Fees from Other Sources (In State)",1453,{"$nulls":3},{"v":0,"d":"0 "}]
["Adult - Transp Fees from Other Sources (Out of State)",1454,{"$nulls":3},{"v":0,"d":"0 "}]
["Total Transportation Fees",{"$nulls":4},{"$f":"SUM(F42:F62)","v":{"v":0,"d":"0 "}}]
["EARNINGS ON INVESTMENTS",1500]
["Interest on Investments",1510,{"v":3794,"d":"3,794 "},{"v":564,"d":"564 "},{"v":151,"d":"151 "},{"v":168,"d":"168 "},{"v":169,"d":"169 "},{"v":78,"d":"78 "},{"v":612,"d":"612 "},{"v":141,"d":"141 "},{"v":207,"d":"207 "}]
["Gain or Loss on Sale of Investments",1520,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Earnings on Investments",null,{"$f":"SUM(C65:C66)","v":{"v":3794,"d":"3,794 "}},{"$f":"SUM(D65:D66)","v":{"v":564,"d":"564 "}},{"v":151,"d":"151 "},{"v":168,"d":"168 "},{"v":169,"d":"169 "},{"v":78,"d":"78 "},{"v":612,"d":"612 "},{"v":141,"d":"141 "},{"v":207,"d":"207 "}]
["FOOD SERVICE",1600]
["Sales to Pupils - Lunch",1611,{"v":0,"d":"0 "}]
["Sales to Pupils - Breakfast",1612,{"v":0,"d":"0 "}]
["Sales to Pupils - A la Carte",1613,{"v":6,"d":"6 "}]
["Sales to Pupils - Other (Describe & Itemize)",1614,{"v":0,"d":"0 "}]
["Sales to Adults",1620,{"v":1255,"d":"1,255 "}]
["Other Food Service (Describe & Itemize)",1690,{"v":0,"d":"0 "}]
["Total Food Service",null,{"$f":"SUM(C69:C74)","v":{"v":1261,"d":"1,261 "}}]
["DISTRICT/SCHOOL ACTIVITY INCOME",1700]
["Admissions - Athletic",1711,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Admissions - Other (Describe & Itemize)",1719,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Fees",1720,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Book Store Sales",1730,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other District/School Activity Revenue (Describe & Itemize)",1790,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Student Activity Funds Revenues ",1799,{"v":6814,"d":"6,814 "}]
["Total District/School Activity Income (without Student Activity Funds)",null,{"$f":"SUM(C77:C81)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D77:D81)","v":{"v":0,"d":"0 "}}]
["Total District/School Activity Income (with Student Activity Funds)",null,{"$f":"SUM(C77:C82)","v":{"v":6814,"d":"6,814 "}}]
["TEXTBOOK INCOME",1800]
["Rentals - Regular Textbooks",1811,{"v":8710,"d":"8,710 "}]
["Rentals - Summer School Textbooks",1812,{"v":0,"d":"0 "}]
["Rentals - Adult/Continuing Education Textbooks",1813,{"v":0,"d":"0 "}]
["Rentals - Other (Describe & Itemize)",1819,{"v":0,"d":"0 "}]
["Sales - Regular Textbooks",1821,{"v":0,"d":"0 "}]
["Sales - Summer School Textbooks",1822,{"v":0,"d":"0 "}]
["Sales - Adult/Continuing Education Textbooks",1823,{"v":0,"d":"0 "}]
["Sales - Other (Describe & Itemize)",1829,{"v":0,"d":"0 "}]
["Other (Describe & Itemize)",1890,{"v":0,"d":"0 "}]
["Total Textbook Income",null,{"$f":"SUM(C86:C94)","v":{"v":8710,"d":"8,710 "}}]
["OTHER REVENUE FROM LOCAL SOURCES",1900]
["Rentals",1910,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Contributions and Donations from Private Sources",1920,{"v":5056,"d":"5,056 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Impact Fees from Municipal or County Governments",1930,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Services Provided Other Districts",1940,{"v":15716,"d":"15,716 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
["Refund of Prior Years' Expenditures",1950,{"v":26807,"d":"26,807 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1283,"d":"1,283 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":4564,"d":"4,564 "},{"v":0,"d":"0 "}]
["Payments of Surplus Moneys from TIF Districts",1960,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Drivers' Education Fees",1970,{"v":0,"d":"0 "}]
["Proceeds from Vendors' Contracts",1980,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["School Facility Occupation Tax Proceeds",1983,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Payment from Other Districts",1991,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Sale of Vocational Projects",1992,{"v":0,"d":"0 "}]
["Other Local Fees (Describe & Itemize)",1993,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Local Revenues (Describe & Itemize)",1999,{"v":395,"d":"395 "},{"v":135,"d":"135 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Other Revenue from Local Sources",null,{"$f":"SUM(C97:C109)","v":{"v":47974,"d":"47,974 "}},{"$f":"SUM(D97:D109)","v":{"v":135,"d":"135 "}},{"v":0,"d":"0 "},{"v":1283,"d":"1,283 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":4564,"d":"4,564 "},{"v":0,"d":"0 "}]
["Total Receipts/Revenues from Local Sources (without Student Activity Funds 1799)","1000",{"$f":"SUM(C12,C18,C40,C63,C67,C75,C83,C95,C110,)","v":{"v":1233987,"d":"1,233,987 "}},{"$f":"SUM(D12,D18,D40,D63,D67,D75,D83,D95,D110,)","v":{"v":122635,"d":"122,635 "}},{"v":212941,"d":"212,941 "},{"v":121796,"d":"121,796 "},{"v":27561,"d":"27,561 "},{"v":78,"d":"78 "},{"v":27602,"d":"27,602 "},{"v":197238,"d":"197,238 "},{"v":24321,"d":"24,321 "}]
["Total Receipts/Revenues from Local Sources (with Student Activity Funds 1799)","1000",{"$f":"SUM(C12,C18,C40,C63,C67,C75,C84,C95,C110)","v":{"v":1240801,"d":"1,240,801 "}}]
["FLOW-THROUGH RECEIPTS/REVENUES FROM                                                              ONE DISTRICT TO ANOTHER DISTRICT (2000)"]
["Flow-through Revenue from State Sources",2100,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Flow-through Revenue from Federal Sources",2200,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Flow-Through (Describe & Itemize)",2300,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Flow-Through Receipts/Revenues from One District to Another District","2000",{"$f":"SUM(C114:C116)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D114:D116)","v":{"v":0,"d":"0 "}}," ",{"$f":"SUM(F114:F116)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G114:G116)","v":{"v":0,"d":"0 "}}]
["RECEIPTS/REVENUES FROM STATE SOURCES (3000)"]
["UNRESTRICTED GRANTS-IN-AID (3001-3099)"]
["Evidence Based Funding Formula (Section 18-8.15)",3001,{"v":3759814,"d":"3,759,814 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":50000,"d":"50,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Reorganization Incentives (Accounts 3005-3021)",3005,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["General State Aid - Fast Growth District Grant",3030,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Unrestricted Grants-In-Aid from State Sources (Describe & Itemize)",3099,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Unrestricted Grants-In-Aid",null,{"$f":"SUM(C120:C123)","v":{"v":3759814,"d":"3,759,814 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":50000,"d":"50,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"$f":"SUM(J120:J123)","v":{"v":0,"d":"0 "}},{"$f":"SUM(K120:K123)","v":{"v":0,"d":"0 "}}]
["RESTRICTED GRANTS-IN-AID (3100 - 3900)"]
["SPECIAL EDUCATION"]
["Special Education - Private Facility Tuition",3100,{"v":61429,"d":"61,429 "},null,null,{"v":0,"d":"0 "}]
["Special Education - Funding for Children Requiring Sp Ed Services",3105,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Special Education - Personnel",3110,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
["Special Education - Orphanage - Individual",3120,{"v":18136,"d":"18,136 "},null,null,{"v":0,"d":"0 "}]
["Special Education - Orphanage - Summer Individual",3130,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Special Education - Summer School",3145,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Special Education - Other (Describe & Itemize)",3199,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
["Total Special Education",null,{"$f":"SUM(C127:C133)","v":{"v":79565,"d":"79,565 "}},{"$f":"SUM(D127:D133)","v":{"v":0,"d":"0 "}}," ",{"$f":"SUM(F127:F133)","v":{"v":0,"d":"0 "}}," "," "," "," "," "]
["CAREER AND TECHNICAL EDUCATION (CTE)"]
["CTE - Technical Education - Tech Prep",3200,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["CTE - Secondary Program Improvement (CTEI)",3220,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["CTE - WECEP",3225,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["CTE - Agriculture Education",3235,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["CTE - Instructor Practicum",3240,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["CTE - Student Organizations",3270,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["CTE - Other (Describe & Itemize)",3299,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Total Career and Technical Education",null,{"$f":"SUM(C136:C142)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D136:D142)","v":{"v":0,"d":"0 "}}," ",null,{"$f":"SUM(G136:G142)","v":{"v":0,"d":"0 "}}," "," "," "," "]
["BILINGUAL EDUCATION"]
["Bilingual Ed - Downstate - TPI and TBE",3305,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["Bilingual Education Downstate - Transitional Bilingual Education",3310,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["Total Bilingual Ed",null,{"$f":"SUM(C145:C146)","v":{"v":0,"d":"0 "}},{"$nulls":3},{"$f":"SUM(G145:G146)","v":{"v":0,"d":"0 "}}]
["State Free Lunch & Breakfast",3360,{"v":1956,"d":"1,956 "}]
["School Breakfast Initiative",3365,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Driver Education",3370,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Adult Ed (from ICCB)",3410,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Adult Ed - Other (Describe & Itemize)",3499,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["TRANSPORTATION"]
["Transportation - Regular and Vocational",3500,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":111308,"d":"111,308 "},{"v":0,"d":"0 "}]
["Transportation - Special Education",3510,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":107365,"d":"107,365 "},{"v":0,"d":"0 "}]
["Transportation - Other (Describe & Itemize)",3599,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Transportation",null,{"$f":"SUM(C154:C156)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D154:D156)","v":{"v":0,"d":"0 "}},null,{"$f":"SUM(F154:F156)","v":{"v":218673,"d":"218,673 "}},{"$f":"SUM(G154:G156)","v":{"v":0,"d":"0 "}}]
["Learning Improvement - Change Grants",3610,{"v":0,"d":"0 "}]
["Scientific Literacy",3660,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Truant Alternative/Optional Education",3695,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Early Childhood - Block Grant",3705,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Chicago General Education Block Grant",3766]
["Chicago Educational Services Block Grant",3767]
["School Safety & Educational Improvement Block Grant",3775,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Technology - Technology for Success",3780,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["State Charter Schools",3815,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Extended Learning Opportunities - Summer Bridges",3825,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Infrastructure Improvements - Planning/Construction",3920,null,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["School Infrastructure - Maintenance Projects",3925,null,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Other Restricted Revenue from State Sources (Describe & Itemize)",3999,{"v":47208,"d":"47,208 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Restricted Grants-In-Aid",null,{"$f":"SUM(C134,C143,C147,C148:C152,C157,C158:C169,C170)","v":{"v":128729,"d":"128,729 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":218673,"d":"218,673 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Receipts from State Sources","3000",{"$f":"SUM(C124,C171)","v":{"v":3888543,"d":"3,888,543 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":268673,"d":"268,673 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["RECEIPTS/REVENUES FROM FEDERAL SOURCES (4000)"]
["UNRESTRICTED GRANTS-IN-AID RECEIVED DIRECTLY FROM FEDERAL GOVT (4001-4009)"]
["Federal Impact Aid",4001,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Unrestricted Grants-In-Aid Received Directly from the Fed Govt (Describe & Itemize)",4009,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Unrestricted  Grants-In-Aid Received Directly from the Federal Govt",null,{"$f":"SUM(C175:C176)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D175:D176)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["RESTRICTED GRANTS-IN-AID RECEIVED DIRECTLY FROM FEDERAL GOVT  (4045-4090)"]
["Head Start",4045,{"v":0,"d":"0 "}]
["Construction (Impact Aid)",4050,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["MAGNET",4060,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Restricted Grants-In-Aid Received Directly from the Federal Govt (Describe & Itemize)",4090,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Total Restricted Grants-In-Aid Received Directly from Federal Govt",null,{"$f":"SUM(C179:C182)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D179:D182)","v":{"v":0,"d":"0 "}},null,{"$f":"SUM(F179:F182)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G179:G182)","v":{"v":0,"d":"0 "}},{"$f":"SUM(H179:H182)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K179:K182)","v":{"v":0,"d":"0 "}}]
["RESTRICTED GRANTS-IN-AID RECEIVED FROM FEDERAL GOVT THRU THE STATE (4100-4999)"]
["TITLE V"]
["Title V - Innovation and Flexibility Formula",4100,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Title V - District Projects",4105,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Title V - Rural Education Initiative (REI)",4107,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Title V - Other (Describe & Itemize)",4199,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Title V",null,{"$f":"SUM(C186:C189)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D186:D189)","v":{"v":0,"d":"0 "}},null,{"$f":"SUM(F186:F189)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G186:G189)","v":{"v":0,"d":"0 "}}]
["FOOD SERVICE"]
["Breakfast Start-Up Expansion",4200,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["National School Lunch Program",4210,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["Special Milk Program",4215,{"v":10,"d":"10 "},{"$nulls":3},{"v":0,"d":"0 "}]
["School Breakfast Program",4220,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["Summer Food Service Program",4225,{"v":200668,"d":"200,668 "},{"$nulls":3},{"v":0,"d":"0 "}]
["Child and Adult Care Food Program",4226,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["Fresh Fruits & Vegetables",4240,{"v":0,"d":"0 "}]
["Food Service - Other (Describe & Itemize)",4299,{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
["Total Food Service",null,{"$f":"SUM(C192:C199)","v":{"v":200678,"d":"200,678 "}},{"$nulls":3},{"$f":"SUM(G192:G199)","v":{"v":0,"d":"0 "}}]
["TITLE I"]
["Title I - Low Income",4300,{"v":264892,"d":"264,892 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Title I - Low Income - Neglected,  Private",4305,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Title I - Migrant Education",4340,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Title I - Other (Describe & Itemize)",4399,{"v":53538,"d":"53,538 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Title I",null,{"$f":"SUM(C202:C205)","v":{"v":318430,"d":"318,430 "}},{"$f":"SUM(D202:D205)","v":{"v":0,"d":"0 "}},null,{"$f":"SUM(F202:F205)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G202:G205)","v":{"v":0,"d":"0 "}}]
["TITLE IV"]
["Title IV - Student Support & Academic Enrichment Grant",4400,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Title IV - 21st Century Comm Learning Centers",4421,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Title IV - Other (Describe & Itemize)",4499,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Title IV",null,{"$f":"SUM(C208:C210)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D208:D210)","v":{"v":0,"d":"0 "}}," ",{"$f":"SUM(F208:F210)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G208:G210)","v":{"v":0,"d":"0 "}}]
["FEDERAL - SPECIAL EDUCATION"]
["Fed - Spec Education - Preschool Flow-Through",4600,{"v":8788,"d":"8,788 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Fed - Spec Education - Preschool Discretionary",4605,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Fed - Spec Education - IDEA - Flow Through",4620,{"v":158837,"d":"158,837 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Fed - Spec Education - IDEA - Room & Board",4625,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Fed - Spec Education - IDEA - Discretionary",4630,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Fed - Spec Education - IDEA - Other (Describe & Itemize)",4699,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Federal - Special Education",null,{"$f":"SUM(C213:C218)","v":{"v":167625,"d":"167,625 "}},{"$f":"SUM(D213:D218)","v":{"v":0,"d":"0 "}},null,{"$f":"SUM(F213:F218)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G213:G218)","v":{"v":0,"d":"0 "}}]
["CTE - PERKINS"]
["CTE - Perkins - Title IIIE - Tech Prep",4770,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["CTE - Other (Describe & Itemize)",4799,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Total CTE - Perkins",null,{"$f":"SUM(C221:C222)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D221:D222)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(G221:G222)","v":{"v":0,"d":"0 "}}]
["Federal - Adult Education",4810,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["ARRA - General State Aid - Education Stabilization",4850,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["ARRA - Title I - Low Income",4851,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["ARRA - Title I - Neglected, Private",4852,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["ARRA - Title I - Delinquent, Private",4853,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["ARRA - Title I - School Improvement (Part A)",4854,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["ARRA - Title I - School Improvement (Section 1003g)",4855,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["ARRA - IDEA - Part B - Preschool",4856,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["ARRA - IDEA - Part B - Flow-Through",4857,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["ARRA - Title IID - Technology-Formula",4860,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["ARRA - Title IID - Technology-Competitive",4861,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["ARRA - McKinney - Vento Homeless Education",4862,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["ARRA - Child Nutrition Equipment Assistance",4863,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Impact Aid Formula Grants",4864,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Impact Aid Competitive Grants",4865,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Qualified Zone Academy Bond Tax Credits",4866,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Qualified School Construction Bond Credits",4867,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Build America Bond Tax Credits",4868,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Build America Bond Interest Reimbursement",4869,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["ARRA - General State Aid - Other Govt Services Stabilization",4870,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other ARRA Funds - II",4871,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other ARRA Funds - III",4872,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other ARRA Funds - IV",4873,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other ARRA Funds - V",4874,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["ARRA - Early Childhood",4875,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other ARRA Funds VII",4876,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other ARRA Funds VIII",4877,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other ARRA Funds IX",4878,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other ARRA Funds X",4879,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other ARRA Funds Ed Job Fund Program",4880,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Stimulus Programs",null,{"$f":"SUM(C225:C253)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"$f":"SUM(J225:J253)","v":{"v":0,"d":"0 "}},{"$f":"SUM(K225:K253)","v":{"v":0,"d":"0 "}}]
["Race to the Top Program",4901,{"v":0,"d":"0 "}]
["Race to the Top - Preschool Expansion Grant",4902,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Title III - Immigrant Education Program (IEP)",4905,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Title III - Language Inst Program - Limited Eng (LIPLEP)",4909,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["McKinney Education for Homeless Children",4920,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Title II - Eisenhower Professional Development Formula",4930,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Title II - Teacher Quality",4932,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Federal Charter Schools",4960,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["State Assessment Grants",4981,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Grant for State Assessments and Related Activities",4982,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Medicaid Matching Funds - Administrative Outreach",4991,{"v":17915,"d":"17,915 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Medicaid Matching Funds - Fee-for-Service Program",4992,{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Restricted Revenue from Federal Sources (Describe & Itemize)",4998,{"v":226745,"d":"226,745 "},{"v":16008,"d":"16,008 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
["Total Restricted Grants-In-Aid Received from the Federal Govt Thru the State ",null,{"$f":"SUM(C190,C200,C206,C211,C219,C223,C224,C254:C267)","v":{"v":931393,"d":"931,393 "}},{"v":16008,"d":"16,008 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"$f":"SUM(J190,J200,J206,J211,J219,J223,J224,J254:J267)","v":{"v":0,"d":"0 "}},{"$f":"SUM(K190,K200,K206,K211,K219,K223,K224,K254:K267)","v":{"v":0,"d":"0 "}}]
["Total Receipts/Revenues from Federal Sources","4000",{"$f":"SUM(C177,C183,C268)","v":{"v":931393,"d":"931,393 "}},{"$f":"SUM(D177,D183,D268)","v":{"v":16008,"d":"16,008 "}},{"$f":"SUM(E177,E268)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F177,F183,F268)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Direct Receipts/Revenues (without Student Activity Funds 1799)",null,{"$f":"SUM(C111,C117,C172,C269)","v":{"v":6053923,"d":"6,053,923 "}},{"v":138643,"d":"138,643 "},{"v":212941,"d":"212,941 "},{"v":390469,"d":"390,469 "},{"v":27561,"d":"27,561 "},{"v":78,"d":"78 "},{"v":27602,"d":"27,602 "},{"v":197238,"d":"197,238 "},{"v":24321,"d":"24,321 "}]
["Total Direct Receipts/Revenues (with Student Activity Funds 1799)",null,{"$f":"SUM(C112,C117,C172,C269)","v":{"v":6060737,"d":"6,060,737 "}},{"$f":"D270","v":{"v":138643,"d":"138,643 "}},{"$f":"E270","v":{"v":212941,"d":"212,941 "}},{"v":390469,"d":"390,469 "},{"v":27561,"d":"27,561 "},{"v":78,"d":"78 "},{"v":27602,"d":"27,602 "},{"v":197238,"d":"197,238 "},{"v":24321,"d":"24,321 "}]

{"sheet":"Expenditures 16-24","index":8,"n_rows":448,"n_cols":12,"rows_kept":448,"merged":[[0,0,1,0],[2,0,2,1],[117,0,117,1],[118,0,118,1],[120,0,120,1],[154,0,154,1],[155,0,155,1],[157,0,157,1],[178,0,178,1],[214,0,214,1],[216,0,216,1],[291,0,291,1],[292,0,292,1],[294,0,294,1],[308,0,308,1],[309,0,309,1],[311,0,311,1],[313,0,313,1],[422,0,422,1],[424,0,424,1],[447,0,447,1]]}
["Description (Enter Whole Dollars)",null,"(100)","(200)","(300)","(400)","(500)","(600)","(700)","(800)","(900)"]
[null,"Funct #","Salaries","Employee Benefits","Purchased Services","Supplies & Materials","Capital Outlay","Other Objects","Non-Capitalized Equipment","Termination Benefits","Total","Budget"]
["10 - EDUCATIONAL FUND (ED)"]
["INSTRUCTION (ED)","1000"]
["Regular Programs",1100,{"v":1470059,"d":"1,470,059 "},{"v":492820,"d":"492,820 "},{"v":135816,"d":"135,816 "},{"v":324266,"d":"324,266 "},{"v":8660,"d":"8,660 "},{"v":90,"d":"90 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C5:J5)","v":{"v":2431711,"d":"2,431,711 "}},{"v":2645407,"d":"2,645,407 "}]
["Tuition Payment to Charter Schools","1115",null,null,{"v":0,"d":"0 "},{"$nulls":5},{"$f":"SUM(C6,E6)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Pre-K Programs","1125",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C7:J7)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Special Education Programs (Functions 1200-1220)",1200,{"v":647346,"d":"647,346 "},{"v":161302,"d":"161,302 "},{"v":26116,"d":"26,116 "},{"v":19366,"d":"19,366 "},{"v":4267,"d":"4,267 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":858397,"d":"858,397 "},{"v":912559,"d":"912,559 "}]
["Special Education Programs Pre-K","1225",{"v":47914,"d":"47,914 "},{"v":20976,"d":"20,976 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":68890,"d":"68,890 "},{"v":83970,"d":"83,970 "}]
["Remedial and Supplemental Programs K-12",1250,{"v":150241,"d":"150,241 "},{"v":38529,"d":"38,529 "},{"v":0,"d":"0 "},{"v":30,"d":"30 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":188800,"d":"188,800 "},{"v":204405,"d":"204,405 "}]
["Remedial and Supplemental Programs Pre-K","1275",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Adult/Continuing Education Programs",1300,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["CTE Programs",1400,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Interscholastic Programs",1500,{"v":1477,"d":"1,477 "},{"v":191,"d":"191 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":453,"d":"453 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":2121,"d":"2,121 "},{"v":12275,"d":"12,275 "}]
["Summer School Programs",1600,{"v":16976,"d":"16,976 "},{"v":4885,"d":"4,885 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":21861,"d":"21,861 "},{"v":16810,"d":"16,810 "}]
["Gifted Programs","1650",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Driver's Education Programs","1700",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Bilingual Programs",1800,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Truant Alternative & Optional Programs",1900,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Pre-K Programs - Private Tuition","1910",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Regular K-12 Programs - Private Tuition","1911",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Special Education Programs K-12 - Private Tuition","1912",{"$nulls":5},{"v":212502,"d":"212,502 "},null,null,{"v":212502,"d":"212,502 "},{"v":245700,"d":"245,700 "}]
["Special Education Programs Pre-K - Tuition","1913",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Remedial/Supplemental Programs K-12 - Private Tuition","1914",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Remedial/Supplemental Programs Pre-K - Private Tuition","1915",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Adult/Continuing Education Programs - Private Tuition","1916",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["CTE Programs - Private Tuition","1917",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Interscholastic Programs - Private Tuition","1918",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Summer School Programs - Private Tuition","1919",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Gifted Programs - Private Tuition","1920",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Bilingual Programs - Private Tuition","1921",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Truants Alternative/Optional Ed Progms - Private Tuition","1922",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Student Activity Fund Expenditures ","1999",{"$nulls":5},{"v":6866,"d":"6,866 "},null,null,{"v":6866,"d":"6,866 "},{"v":59275,"d":"59,275 "}]
["Total Instruction 10 (without Student Activity Funds)","1000",{"$f":"SUM(C5:C32)","v":{"v":2334013,"d":"2,334,013 "}},{"$f":"SUM(D5:D32)","v":{"v":718703,"d":"718,703 "}},{"v":161932,"d":"161,932 "},{"v":343662,"d":"343,662 "},{"v":12927,"d":"12,927 "},{"v":213045,"d":"213,045 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":3784282,"d":"3,784,282 "},{"v":4121126,"d":"4,121,126 "}]
["Total Instruction 10 (with Student Activity Funds)","1000",{"$f":"SUM(C5:C33)","v":{"v":2334013,"d":"2,334,013 "}},{"$f":"SUM(D5:D33)","v":{"v":718703,"d":"718,703 "}},{"v":161932,"d":"161,932 "},{"v":343662,"d":"343,662 "},{"v":12927,"d":"12,927 "},{"v":219911,"d":"219,911 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":3791148,"d":"3,791,148 "},{"v":4180401,"d":"4,180,401 "}]
["SUPPORT SERVICES (ED)","2000"]
["SUPPORT SERVICES - PUPILS"]
["Attendance & Social Work Services",2110,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":6659,"d":"6,659 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C38:J38)","v":{"v":6659,"d":"6,659 "}},{"v":6700,"d":"6,700 "}]
["Guidance Services",2120,{"v":46311,"d":"46,311 "},{"v":13488,"d":"13,488 "},{"v":0,"d":"0 "},{"v":81,"d":"81 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":59880,"d":"59,880 "},{"v":75170,"d":"75,170 "}]
["Health Services",2130,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":54,"d":"54 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":54,"d":"54 "},{"v":2000,"d":"2,000 "}]
["Psychological Services",2140,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Speech Pathology & Audiology Services",2150,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":630,"d":"630 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":630,"d":"630 "},{"v":1000,"d":"1,000 "}]
["Other Support Services - Pupils (Describe & Itemize)",2190,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":379,"d":"379 "},{"v":2396,"d":"2,396 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":2775,"d":"2,775 "},{"v":4700,"d":"4,700 "}]
["Total Support Services - Pupils","2100",{"$f":"SUM(C38:C43)","v":{"v":46311,"d":"46,311 "}},{"$f":"SUM(D38:D43)","v":{"v":13488,"d":"13,488 "}},{"v":7038,"d":"7,038 "},{"v":3161,"d":"3,161 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":69998,"d":"69,998 "},{"v":89570,"d":"89,570 "}]
["SUPPORT SERVICES - INSTRUCTIONAL STAFF"]
["Improvement of Instruction Services",2210,{"v":32712,"d":"32,712 "},{"v":6963,"d":"6,963 "},{"v":67748,"d":"67,748 "},{"v":1466,"d":"1,466 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C46:J46)","v":{"v":108889,"d":"108,889 "}},{"v":184694,"d":"184,694 "}]
["Educational Media Services",2220,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1268,"d":"1,268 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C47:J47)","v":{"v":1268,"d":"1,268 "}},{"v":2400,"d":"2,400 "}]
["Assessment & Testing",2230,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":10725,"d":"10,725 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C48:J48)","v":{"v":10725,"d":"10,725 "}},{"v":13000,"d":"13,000 "}]
["Total Support Services - Instructional Staff","2200",{"$f":"SUM(C46:C48)","v":{"v":32712,"d":"32,712 "}},{"$f":"SUM(D46:D48)","v":{"v":6963,"d":"6,963 "}},{"v":78473,"d":"78,473 "},{"v":2734,"d":"2,734 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":120882,"d":"120,882 "},{"$f":"SUM(L46:L48)","v":{"v":200094,"d":"200,094 "}}]
["SUPPORT SERVICES - GENERAL ADMINISTRATION"]
["Board of Education Services",2310,{"v":3250,"d":"3,250 "},{"v":0,"d":"0 "},{"v":39046,"d":"39,046 "},{"v":935,"d":"935 "},{"v":0,"d":"0 "},{"v":3376,"d":"3,376 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C51:J51)","v":{"v":46607,"d":"46,607 "}},{"v":57650,"d":"57,650 "}]
["Executive Administration Services",2320,{"v":149874,"d":"149,874 "},{"v":26893,"d":"26,893 "},{"v":1248,"d":"1,248 "},{"v":3437,"d":"3,437 "},{"v":0,"d":"0 "},{"v":1032,"d":"1,032 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C52:J52)","v":{"v":182484,"d":"182,484 "}},{"v":189535,"d":"189,535 "}]
["Special Area Administration Services",2330,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C53:J53)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Tort Immunity Services","2361, 2365",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C54:J54)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services - General Administration","2300",{"$f":"SUM(C51:C54)","v":{"v":153124,"d":"153,124 "}},{"$f":"SUM(D51:D54)","v":{"v":26893,"d":"26,893 "}},{"v":40294,"d":"40,294 "},{"v":4372,"d":"4,372 "},{"v":0,"d":"0 "},{"v":4408,"d":"4,408 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":229091,"d":"229,091 "},{"v":247185,"d":"247,185 "}]
["SUPPORT SERVICES - SCHOOL ADMINISTRATION"]
["Office of the Principal Services",2410,{"v":306912,"d":"306,912 "},{"v":97060,"d":"97,060 "},{"v":1699,"d":"1,699 "},{"v":5881,"d":"5,881 "},{"v":711,"d":"711 "},{"v":634,"d":"634 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C57:J57)","v":{"v":412897,"d":"412,897 "}},{"v":425495,"d":"425,495 "}]
["Other Support Services - School Admin (Describe & Itemize)",2490,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C58:J58)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services - School Administration","2400",{"$f":"SUM(C57:C58)","v":{"v":306912,"d":"306,912 "}},{"$f":"SUM(D57:D58)","v":{"v":97060,"d":"97,060 "}},{"v":1699,"d":"1,699 "},{"v":5881,"d":"5,881 "},{"v":711,"d":"711 "},{"v":634,"d":"634 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":412897,"d":"412,897 "},{"$f":"SUM(L57:L58)","v":{"v":425495,"d":"425,495 "}}]
["SUPPORT SERVICES - BUSINESS"]
["Direction of Business Support Services",2510,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C61:J61)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Fiscal Services",2520,{"v":60395,"d":"60,395 "},{"v":14707,"d":"14,707 "},{"v":5078,"d":"5,078 "},{"v":61,"d":"61 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":80241,"d":"80,241 "},{"v":82570,"d":"82,570 "}]
["Operation & Maintenance of Plant Services",2540,{"v":178264,"d":"178,264 "},{"v":24009,"d":"24,009 "},{"v":2725,"d":"2,725 "},{"v":57942,"d":"57,942 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":262940,"d":"262,940 "},{"v":301323,"d":"301,323 "}]
["Pupil Transportation Services",2550,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Food Services",2560,{"v":162492,"d":"162,492 "},{"v":8383,"d":"8,383 "},{"v":8836,"d":"8,836 "},{"v":82757,"d":"82,757 "},{"v":0,"d":"0 "},{"v":993,"d":"993 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":263461,"d":"263,461 "},{"v":313435,"d":"313,435 "}]
["Internal Services",2570,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Support Services - Business","2500",{"$f":"SUM(C61:C66)","v":{"v":401151,"d":"401,151 "}},{"$f":"SUM(D61:D66)","v":{"v":47099,"d":"47,099 "}},{"v":16639,"d":"16,639 "},{"v":140760,"d":"140,760 "},{"v":0,"d":"0 "},{"v":993,"d":"993 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":606642,"d":"606,642 "},{"v":697328,"d":"697,328 "}]
["SUPPORT SERVICES - CENTRAL"]
["Direction of Central Support Services",2610,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C69:J69)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Planning, Research, Development, & Evaluation Services",2620,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C70:J70)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Information Services",2630,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C71:J71)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Staff Services",2640,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C72:J72)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Data Processing Services",2660,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C73:J73)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services - Central","2600",{"$f":"SUM(C69:C73)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D69:D73)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(L69:L73)","v":{"v":0,"d":"0 "}}]
["Other Support Services (Describe & Itemize)","2900",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C75:J75)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services",2000,{"$f":"SUM(C44,C49,C55,C59,C67,C74,C75)","v":{"v":940210,"d":"940,210 "}},{"$f":"SUM(D44,D49,D55,D59,D67,D74,D75)","v":{"v":191503,"d":"191,503 "}},{"v":144143,"d":"144,143 "},{"v":156908,"d":"156,908 "},{"v":711,"d":"711 "},{"v":6035,"d":"6,035 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1439510,"d":"1,439,510 "},{"$f":"SUM(L44,L49,L55,L59,L67,L74,L75)","v":{"v":1659672,"d":"1,659,672 "}}]
["COMMUNITY SERVICES (ED)","3000",{"v":368,"d":"368 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C77:J77)","v":{"v":368,"d":"368 "}},{"v":15300,"d":"15,300 "}]
["PAYMENTS TO OTHER DISTRICTS & GOVT UNITS (ED)","4000"]
["PAYMENTS TO OTHER GOVT UNITS (IN-STATE)"]
["Payments for Regular Programs",4110,null,null,{"v":20250,"d":"20,250 "},null,null,{"v":0,"d":"0 "},null,null,{"$f":"SUM(C80:J80)","v":{"v":20250,"d":"20,250 "}},{"v":44721,"d":"44,721 "}]
["Payments for Special Education Programs",4120,null,null,{"v":266962,"d":"266,962 "},null,null,{"v":0,"d":"0 "},null,null,{"v":266962,"d":"266,962 "},{"v":266962,"d":"266,962 "}]
["Payments for Adult/Continuing Education Programs",4130,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for CTE Programs",4140,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Community College Programs",4170,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Payments to In-State Govt. Units (Describe & Itemize)",4190,null,null,{"v":0,"d":"0 "},null,null,{"v":12643,"d":"12,643 "},null,null,{"v":12643,"d":"12,643 "},{"v":0,"d":"0 "}]
["Total Payments to Other Govt Units (In-State)",4100,null,null,{"$f":"SUM(E80:E85)","v":{"v":287212,"d":"287,212 "}},null,null,{"$f":"SUM(H80:H85)","v":{"v":12643,"d":"12,643 "}},null,null,{"$f":"SUM(K80:K85)","v":{"v":299855,"d":"299,855 "}},{"$f":"SUM(L80:L85)","v":{"v":311683,"d":"311,683 "}}]
["Payments for Regular Programs - Tuition",4210,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H87","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Payments for Special Education Programs - Tuition",4220,{"$nulls":5},{"v":115280,"d":"115,280 "},null,null,{"$f":"H88","v":{"v":115280,"d":"115,280 "}},{"v":152000,"d":"152,000 "}]
["Payments for Adult/Continuing Education Programs - Tuition",4230,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for CTE Programs - Tuition",4240,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Community College Programs - Tuition",4270,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Other Programs - Tuition",4280,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Payments to In-State Govt Units",4290,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Payments to Other Govt Units -Tuition (In State)",4200,{"$nulls":5},{"$f":"SUM(H87:H93)","v":{"v":115280,"d":"115,280 "}},null,null,{"v":115280,"d":"115,280 "},{"$f":"SUM(L87:L93)","v":{"v":152000,"d":"152,000 "}}]
["Payments for Regular Programs - Transfers",4310,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Special Education Programs - Transfers",4320,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Adult/Continuing Ed Programs-Transfers",4330,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for CTE Programs - Transfers",4340,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Community College Program - Transfers",4370,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Other Programs - Transfers",4380,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Payments to In-State Govt Units - Transfers",4390,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"$f":"SUM(E101,H101)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Payments to Other Govt Units -Transfers (In-State)",4300,null,null,{"$f":"SUM(E95:E101)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(H95:H101)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K95:K101)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L95:L101)","v":{"v":0,"d":"0 "}}]
["Payments to Other Govt Units (Out-of-State)","4400",null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"$f":"SUM(C103:J103)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Payments to Other Govt Units",4000,null,null,{"$f":"SUM(E86,E94,E102,E103)","v":{"v":287212,"d":"287,212 "}},null,null,{"$f":"SUM(H86,H94,H102,H103)","v":{"v":127923,"d":"127,923 "}},null,null,{"$f":"SUM(K86,K94,K102,K103)","v":{"v":415135,"d":"415,135 "}},{"$f":"SUM(L86,L94,L102,L103)","v":{"v":463683,"d":"463,683 "}}]
["DEBT SERVICES (ED)","5000"]
["DEBT SERVICES - INTEREST ON SHORT-TERM DEBT"]
["Tax Anticipation Warrants",5110,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H107","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Tax Anticipation Notes",5120,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H108","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Corporate Personal Prop. Repl. Tax Anticipation Notes",5130,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H109","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["State Aid Anticipation Certificates","5140",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H110","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Other Interest on Short-Term Debt",5150,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H111","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Interest on Short-Term Debt","5100",{"$nulls":5},{"$f":"SUM(H107:H111)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K107:K111)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L107:L111)","v":{"v":0,"d":"0 "}}]
["Debt Services - Interest on Long-Term Debt","5200",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H113","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Debt Services","5000",{"$nulls":5},{"$f":"SUM(H112:H113)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K112:K113)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L112,L113)","v":{"v":0,"d":"0 "}}]
["PROVISIONS FOR CONTINGENCIES (ED)","6000",{"$nulls":9},{"v":20000,"d":"20,000 "}]
["Total Direct Disbursements/Expenditures (without Student Activity Funds 1999)",null,{"$f":"SUM(C34,C76,C77,C104,C114,C115)","v":{"v":3274591,"d":"3,274,591 "}},{"$f":"SUM(D34,D76,D77,D104,D114,D115)","v":{"v":910206,"d":"910,206 "}},{"v":593287,"d":"593,287 "},{"v":500570,"d":"500,570 "},{"v":13638,"d":"13,638 "},{"$f":"SUM(H34,H76,H77,H104,H114,H115)","v":{"v":347003,"d":"347,003 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":5639295,"d":"5,639,295 "},{"$f":"SUM(L34,L76,L77,L104,L114,L115)","v":{"v":6279781,"d":"6,279,781 "}}]
["Total Direct Disbursements/Expenditures (with Student Activity Funds 1999)",null,{"$f":"SUM(C35,C76,C77,C104,C114,C115)","v":{"v":3274591,"d":"3,274,591 "}},{"$f":"SUM(D35,D76,D77,D104,D114,D115)","v":{"v":910206,"d":"910,206 "}},{"v":593287,"d":"593,287 "},{"v":500570,"d":"500,570 "},{"v":13638,"d":"13,638 "},{"v":353869,"d":"353,869 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":5646161,"d":"5,646,161 "},{"v":6339056,"d":"6,339,056 "}]
["Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures (without Student Activity Funds 1999)",{"$nulls":9},{"$f":"'Revenues 10-15'!C270-'Expenditures 16-24'!K116","v":{"v":414628,"d":"414,628 "}}]
["Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures (with Student Activity Funds 1999)",{"$nulls":9},{"$f":"'Revenues 10-15'!C271-'Expenditures 16-24'!K117","v":{"v":414576,"d":"414,576 "}}]
[]
["20 - OPERATIONS & MAINTENANCE FUND (O&M)"]
["SUPPORT SERVICES (O&M)","2000"]
["SUPPORT SERVICES - PUPILS"]
["Other Support Services - Pupils (Func. 2190 Describe & Itemize)","2100",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C124:J124)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["SUPPORT SERVICES - BUSINESS"]
["Direction of Business Support Services",2510,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C126:J126)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Facilities Acquisition & Construction Services",2530,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C127:J127)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Operation & Maintenance of Plant Services",2540,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":67634,"d":"67,634 "},{"v":48895,"d":"48,895 "},{"v":19633,"d":"19,633 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C128:J128)","v":{"v":136162,"d":"136,162 "}},{"v":261480,"d":"261,480 "}]
["Pupil Transportation Services",2550,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C129:J129)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Food Services",2560,{"$nulls":4},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},null,{"$f":"SUM(C130:J130)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services - Business","2500",{"$f":"SUM(C126:C130)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D126:D130)","v":{"v":0,"d":"0 "}},{"v":67634,"d":"67,634 "},{"v":48895,"d":"48,895 "},{"v":19633,"d":"19,633 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":136162,"d":"136,162 "},{"v":261480,"d":"261,480 "}]
["Other Support Services (Describe & Itemize)","2900",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C132:J132)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services","2000",{"$f":"SUM(C124,C131,C132)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D124,D131,D132)","v":{"v":0,"d":"0 "}},{"v":67634,"d":"67,634 "},{"v":48895,"d":"48,895 "},{"v":19633,"d":"19,633 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":136162,"d":"136,162 "},{"v":261480,"d":"261,480 "}]
["COMMUNITY SERVICES (O&M)","3000",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C134:J134)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["PAYMENTS TO OTHER DIST & GOVT UNITS (O&M)","4000"]
["PAYMENTS TO OTHER GOVT UNITS (IN-STATE)"]
["Payments for Regular Programs","4110",null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"$f":"SUM(E137,H137)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Payments for Special Education Programs",4120,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"$f":"SUM(E138,H138)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Payments for CTE Programs",4140,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"$f":"SUM(E139,H139)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Other Payments to In-State Govt. Units (Describe & Itemize)",4190,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"$f":"SUM(E140,H140)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Payments to Other Govt. Units (In-State)",4100,null,null,{"$f":"SUM(E137:E140)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(H137:H140)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K137:K140)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L137:L140)","v":{"v":0,"d":"0 "}}]
["Payments to Other Govt. Units (Out of State)","4400",null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"$f":"SUM(E142,H142)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Payments to Other Govt Units",4000,null,null,{"$f":"SUM(E141,E142)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(H141:H142)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K141,K142)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L141,L142)","v":{"v":0,"d":"0 "}}]
["DEBT SERVICES (O&M)","5000"]
["DEBT SERVICES - INTEREST ON SHORT-TERM DEBT"]
["Tax Anticipation Warrants",5110,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(H146)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Tax Anticipation Notes",5120,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(H147)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Corporate Personal Prop. Repl. Tax Anticipation Notes","5130",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(H148)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["State Aid Anticipation Certificates","5140",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(H149)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Other Interest on Short-Term Debt (Describe & Itemize)","5150",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(H150)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Debt Service - Interest on Short-Term Debt","5100",{"$nulls":5},{"$f":"SUM(H146:H150)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K146:K150)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L146:L150)","v":{"v":0,"d":"0 "}}]
["DEBT SERVICE - INTEREST ON LONG-TERM DEBT","5200",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(H152)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Debt Services","5000",{"$nulls":5},{"$f":"SUM(H151,H152)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K151:K152)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L146:L150,L152)","v":{"v":0,"d":"0 "}}]
["PROVISIONS FOR CONTINGENCIES (O&M)","6000",{"$nulls":9},{"v":15000,"d":"15,000 "}]
["Total Direct Disbursements/Expenditures ",null,{"$f":"SUM(C133,C134,C143,C153,C154)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D133,D134,D143,D153,D154)","v":{"v":0,"d":"0 "}},{"v":67634,"d":"67,634 "},{"v":48895,"d":"48,895 "},{"v":19633,"d":"19,633 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":136162,"d":"136,162 "},{"$f":"SUM(L133,L134,L143,L153,L154)","v":{"v":276480,"d":"276,480 "}}]
["Excess (Deficiency) of Receipts/Revenues/Over Disbursements/ Expenditures",{"$nulls":9},{"$f":"'Revenues 10-15'!D270-'Expenditures 16-24'!K155","v":{"v":2481,"d":"2,481 "}}]
[]
["30 - DEBT SERVICES (DS)"]
["PAYMENTS TO OTHER DIST & GOVT UNITS (DS)","4000"]
["PAYMENTS TO OTHER DIST & GOVT UNITS (In-State)"]
["Payments for Regular Programs","4110",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H161","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Payments for Special Education Programs","4120",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H162","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Other Payments to In-State Govt Units (Describe & Itemize)","4190",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H163","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Payments to Other Districts & Govt Units (In-State)","4000",{"$nulls":5},{"$f":"SUM(H161:H163)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K161:K163)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L161:L163)","v":{"v":0,"d":"0 "}}]
["DEBT SERVICES (DS)","5000"]
["DEBT SERVICES - INTEREST ON SHORT-TERM DEBT"]
["Tax Anticipation Warrants",5110,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(C167:J167)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Tax Anticipation Notes",5120,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(C168:J168)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Corporate Personal Prop. Repl. Tax Anticipation Notes","5130",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(C169:J169)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["State Aid Anticipation Certificates","5140",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(C170:J170)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Other Interest on Short-Term Debt (Describe & Itemize)","5150",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(C171:J171)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Debt Services - Interest On Short-Term Debt","5100",{"$nulls":5},{"$f":"SUM(H167:H171)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K167:K171)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L167:L171)","v":{"v":0,"d":"0 "}}]
["DEBT SERVICES - INTEREST ON LONG-TERM DEBT","5200",{"$nulls":5},{"v":7309,"d":"7,309 "},null,null,{"$f":"SUM(C173:H173)","v":{"v":7309,"d":"7,309 "}},{"v":7500,"d":"7,500 "}]
["DEBT SERVICES - PAYMENTS OF PRINCIPAL ON LONG-TERM DEBT (Lease/Purchase Principal Retired) 11","5300",{"$nulls":5},{"v":204000,"d":"204,000 "},null,null,{"$f":"SUM(C174:J174)","v":{"v":204000,"d":"204,000 "}},{"v":204000,"d":"204,000 "}]
["DEBT SERVICES - OTHER (Describe & Itemize)","5400",null,null,{"v":0,"d":"0 "},null,null,{"v":350,"d":"350 "},null,null,{"$f":"SUM(C175:J175)","v":{"v":350,"d":"350 "}},{"v":1000,"d":"1,000 "}]
["Total Debt Services","5000",null,null,{"$f":"SUM(E172,E173,E174,E175)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(H172,H173,H174,H175)","v":{"v":211659,"d":"211,659 "}},null,null,{"$f":"SUM(K172,K173,K174,K175)","v":{"v":211659,"d":"211,659 "}},{"$f":"SUM(L172,L173,L174,L175)","v":{"v":212500,"d":"212,500 "}}]
["PROVISION FOR CONTINGENCIES (DS)","6000",{"$nulls":9},{"v":0,"d":"0 "}]
["Total Disbursements/ Expenditures",{"$nulls":3},{"$f":"SUM(E176,E177)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(H164,H176,H177)","v":{"v":211659,"d":"211,659 "}},null,null,{"$f":"SUM(K164,K176,K177)","v":{"v":211659,"d":"211,659 "}},{"$f":"SUM(L164,L176,L177)","v":{"v":212500,"d":"212,500 "}}]
["Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures",{"$nulls":9},{"$f":"'Revenues 10-15'!E270-'Expenditures 16-24'!K178","v":{"v":1282,"d":"1,282 "}}]
[]
["40 - TRANSPORTATION FUND (TR)"]
["SUPPORT SERVICES (TR)"]
["SUPPORT SERVICES - PUPILS"]
["Other Support Services - Pupils (Func. 2190 Describe & Itemize)","2100",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C184:J184)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["SUPPORT SERVICES - BUSINESS"]
["Pupil Transportation Services",2550,{"v":87280,"d":"87,280 "},{"v":6089,"d":"6,089 "},{"v":97869,"d":"97,869 "},{"v":5197,"d":"5,197 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C186:J186)","v":{"v":196435,"d":"196,435 "}},{"v":363030,"d":"363,030 "}]
["Other Support Services (Describe & Itemize)",2900,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C187:J187)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services","2000",{"$f":"SUM(C184,C186,C187)","v":{"v":87280,"d":"87,280 "}},{"$f":"SUM(D184,D186,D187)","v":{"v":6089,"d":"6,089 "}},{"v":97869,"d":"97,869 "},{"v":5197,"d":"5,197 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(K184,K186,K187)","v":{"v":196435,"d":"196,435 "}},{"$f":"SUM(L184, L186:L187)","v":{"v":363030,"d":"363,030 "}}]
["COMMUNITY SERVICES (TR)",3000,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C189:J189)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["PAYMENTS TO OTHER DIST & GOVT UNITS (TR)","4000"]
["PAYMENTS TO OTHER GOVT UNITS  (IN-STATE)"]
["Payments for Regular Programs",4110,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"$f":"SUM(E192,H192)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Payments for Special Education Programs",4120,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Adult/Continuing Education Programs",4130,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for CTE Programs",4140,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Community College Programs",4170,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Payments to In-State Govt. Units (Describe & Itemize)",4190,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Payments to Other Govt. Units (In-State) ","4100",null,null,{"$f":"SUM(E192:E197)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(H192:H197)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K192:K197)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L192:L197)","v":{"v":0,"d":"0 "}}]
["PAYMENTS TO OTHER GOVT UNITS (OUT-OF-STATE)","4400",null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"$f":"SUM(E199,H199)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Payments to Other Govt Units","4000",null,null,{"$f":"SUM(E198,E199)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(H198,H199)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K198,K199)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L198,L199)","v":{"v":0,"d":"0 "}}]
["DEBT SERVICES (TR)","5000"]
["DEBT SERVICE - INTEREST ON SHORT-TERM DEBT"]
["Tax Anticipation Warrants",5110,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(H203)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Tax Anticipation Notes",5120,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(H204)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Corporate Personal Prop. Repl. Tax Anticipation Notes","5130",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(H205)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["State Aid Anticipation Certificates","5140",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(H206)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Other Interest on Short-Term Debt (Describe & Itemize)","5150",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(H207)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Debt Services - Interest On Short-Term Debt","5100",{"$nulls":5},{"$f":"SUM(H203:H207)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K203:K207)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L203:L207)","v":{"v":0,"d":"0 "}}]
["DEBT SERVICES - INTEREST ON LONG-TERM DEBT","5200",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(H209)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["DEBT SERVICE - PAYMENTS OF PRINCIPAL ON LONG-TERM DEBT (Lease/Purchase Principal Retired) 11","5300",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(H210)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["DEBT SERVICES - OTHER (Describe & Itemize)","5400",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H211","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Debt Services","5000",{"$nulls":5},{"$f":"SUM(H208,H209,H210,H211)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K208,K209,K210,K211)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L208,L209,L210,L211)","v":{"v":0,"d":"0 "}}]
["PROVISION FOR CONTINGENCIES (TR)","6000",{"$nulls":9},{"v":2000,"d":"2,000 "}]
["Total Disbursements/ Expenditures ",null,{"$f":"SUM(C188,C189)","v":{"v":87280,"d":"87,280 "}},{"$f":"SUM(D188,D189)","v":{"v":6089,"d":"6,089 "}},{"$f":"SUM(E188,E189,E200)","v":{"v":97869,"d":"97,869 "}},{"$f":"SUM(F188,F189)","v":{"v":5197,"d":"5,197 "}},{"$f":"SUM(G188,G189)","v":{"v":0,"d":"0 "}},{"$f":"SUM(H188,H189,H200,H212,H213)","v":{"v":0,"d":"0 "}},{"$f":"SUM(I188,I189)","v":{"v":0,"d":"0 "}},{"$f":"SUM(J188,J189)","v":{"v":0,"d":"0 "}},{"$f":"SUM(K188,K189,K200,K212,K213)","v":{"v":196435,"d":"196,435 "}},{"$f":"SUM(L188,L189,L200,L212,L213)","v":{"v":365030,"d":"365,030 "}}]
["Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures",{"$nulls":9},{"$f":"'Revenues 10-15'!F270-'Expenditures 16-24'!K214","v":{"v":194034,"d":"194,034 "}}]
[]
["50 - MUNICIPAL RETIREMENT/SOCIAL SECURITY FUND (MR/SS)"]
["INSTRUCTION (MR/SS)","1000"]
["Regular Programs",1100,null,{"v":25172,"d":"25,172 "},{"$nulls":6},{"$f":"D219","v":{"v":25172,"d":"25,172 "}},{"v":25713,"d":"25,713 "}]
["Pre-K Programs","1125",null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D220","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Special Education Programs (Functions 1200-1220)",1200,null,{"v":35281,"d":"35,281 "},{"$nulls":6},{"v":35281,"d":"35,281 "},{"v":37661,"d":"37,661 "}]
["Special Education Programs - Pre-K","1225",null,{"v":695,"d":"695 "},{"$nulls":6},{"v":695,"d":"695 "},{"v":850,"d":"850 "}]
["Remedial and Supplemental Programs - K-12",1250,null,{"v":14386,"d":"14,386 "},{"$nulls":6},{"v":14386,"d":"14,386 "},{"v":15542,"d":"15,542 "}]
["Remedial and Supplemental Programs - Pre-K","1275",null,{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Adult/Continuing Education Programs",1300,null,{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["CTE Programs",1400,null,{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Interscholastic Programs",1500,null,{"v":21,"d":"21 "},{"$nulls":6},{"v":21,"d":"21 "},{"v":1321,"d":"1,321 "}]
["Summer School Programs",1600,null,{"v":480,"d":"480 "},{"$nulls":6},{"v":480,"d":"480 "},{"v":298,"d":"298 "}]
["Gifted Programs",1650,null,{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Driver's Education Programs","1700",null,{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Bilingual Programs",1800,null,{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Truants' Alternative & Optional Programs",1900,null,{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Instruction","1000",null,{"$f":"SUM(D219:D232)","v":{"v":76035,"d":"76,035 "}},{"$nulls":6},{"$f":"SUM(K219:K232)","v":{"v":76035,"d":"76,035 "}},{"$f":"SUM(L219:L232)","v":{"v":81385,"d":"81,385 "}}]
["SUPPORT SERVICES (MR/SS)","2000"]
["SUPPORT SERVICES - PUPILS"]
["Attendance & Social Work Services",2110,null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D236","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Guidance Services",2120,null,{"v":664,"d":"664 "},{"$nulls":6},{"v":664,"d":"664 "},{"v":759,"d":"759 "}]
["Health Services",2130,null,{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Psychological Services",2140,null,{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Speech Pathology & Audiology Services",2150,null,{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Support Services - Pupils (Describe & Itemize)",2190,null,{"v":1620,"d":"1,620 "},{"$nulls":6},{"v":1620,"d":"1,620 "},{"v":2127,"d":"2,127 "}]
["Total Support Services - Pupils","2100",null,{"$f":"SUM(D236:D241)","v":{"v":2284,"d":"2,284 "}},{"$nulls":6},{"$f":"SUM(K236:K241)","v":{"v":2284,"d":"2,284 "}},{"$f":"SUM(L236:L241)","v":{"v":2886,"d":"2,886 "}}]
["SUPPORT SERVICES - INSTRUCTIONAL STAFF"]
["Improvement of Instruction Services",2210,null,{"v":1180,"d":"1,180 "},{"$nulls":6},{"$f":"D244","v":{"v":1180,"d":"1,180 "}},{"v":1403,"d":"1,403 "}]
["Educational Media Services",2220,null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D245","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Assessment & Testing",2230,null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D246","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services - Instructional Staff",2200,null,{"$f":"SUM(D244:D246)","v":{"v":1180,"d":"1,180 "}},{"$nulls":6},{"$f":"SUM(K244:K246)","v":{"v":1180,"d":"1,180 "}},{"$f":"SUM(L244:L246)","v":{"v":1403,"d":"1,403 "}}]
["SUPPORT SERVICES - GENERAL ADMINISTRATION"]
["Board of Education Services",2310,null,{"v":249,"d":"249 "},{"$nulls":6},{"$f":"D249","v":{"v":249,"d":"249 "}},{"v":230,"d":"230 "}]
["Executive Administration Services",2320,null,{"v":7411,"d":"7,411 "},{"$nulls":6},{"$f":"D250","v":{"v":7411,"d":"7,411 "}},{"v":7522,"d":"7,522 "}]
["Special Area Administration Services",2330,null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D251","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Claims Paid from Self Insurance Fund","2361",null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D252","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Risk Management and Claims Services Payments","2365",null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D253","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services - General Administration",2300,null,{"$f":"SUM(D249:D253)","v":{"v":7660,"d":"7,660 "}},{"$nulls":6},{"$f":"SUM(K249:K253)","v":{"v":7660,"d":"7,660 "}},{"$f":"SUM(L249:L253)","v":{"v":7752,"d":"7,752 "}}]
["SUPPORT SERVICES - SCHOOL ADMINISTRATION"]
["Office of the Principal Services",2410,null,{"v":19370,"d":"19,370 "},{"$nulls":6},{"$f":"D256","v":{"v":19370,"d":"19,370 "}},{"v":19533,"d":"19,533 "}]
["Other Support Services - School Administration (Describe & Itemize)",2490,null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D257","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services - School Administration","2400",null,{"$f":"SUM(D256:D257)","v":{"v":19370,"d":"19,370 "}},{"$nulls":6},{"$f":"SUM(K256:K257)","v":{"v":19370,"d":"19,370 "}},{"$f":"SUM(L256:L257)","v":{"v":19533,"d":"19,533 "}}]
["SUPPORT SERVICES - BUSINESS"]
["Direction of Business Support Services",2510,null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D260","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Fiscal Services",2520,null,{"v":10235,"d":"10,235 "},{"$nulls":6},{"$f":"D261","v":{"v":10235,"d":"10,235 "}},{"v":10502,"d":"10,502 "}]
["Facilities Acquisition & Construction Services",2530,null,{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Operation & Maintenance of Plant Services",2540,null,{"v":28221,"d":"28,221 "},{"$nulls":6},{"v":28221,"d":"28,221 "},{"v":34037,"d":"34,037 "}]
["Pupil Transportation Services",2550,null,{"v":8325,"d":"8,325 "},{"$nulls":6},{"v":8325,"d":"8,325 "},{"v":10857,"d":"10,857 "}]
["Food Services",2560,null,{"v":27374,"d":"27,374 "},{"$nulls":6},{"v":27374,"d":"27,374 "},{"v":29436,"d":"29,436 "}]
["Internal Services",2570,null,{"v":0,"d":"0 "},{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Support Services - Business","2500",null,{"$f":"SUM(D260:D266)","v":{"v":74155,"d":"74,155 "}},{"$nulls":6},{"$f":"SUM(K260:K266)","v":{"v":74155,"d":"74,155 "}},{"$f":"SUM(L260:L266)","v":{"v":84832,"d":"84,832 "}}]
["SUPPORT SERVICES - CENTRAL"]
["Direction of Central Support Services",2610,null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D269","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Planning, Research, Development, & Evaluation Services",2620,null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D270","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Information Services",2630,null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D271","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Staff Services",2640,null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D272","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Data Processing Services",2660,null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D273","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services - Central","2600",null,{"$f":"SUM(D269:D273)","v":{"v":0,"d":"0 "}},{"$nulls":6},{"$f":"SUM(K269:K273)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L269:L273)","v":{"v":0,"d":"0 "}}]
["Other Support Services (Describe & Itemize)","2900",null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D275","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services",2000,null,{"$f":"SUM(D242,D247,D254,D258,D267,D274,D275)","v":{"v":104649,"d":"104,649 "}},{"$nulls":6},{"$f":"SUM(K242,K247,K254,K258,K267,K274,K275)","v":{"v":104649,"d":"104,649 "}},{"$f":"SUM(L242,L247,L254,L258,L267,L274,L275)","v":{"v":116406,"d":"116,406 "}}]
["COMMUNITY SERVICES (MR/SS)",3000,null,{"v":61,"d":"61 "},{"$nulls":6},{"$f":"D277","v":{"v":61,"d":"61 "}},{"v":227,"d":"227 "}]
["PAYMENTS TO OTHER DIST & GOVT UNITS (MR/SS)","4000"]
["Payments for Regular Programs","4110",null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D279","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Payments for Special Education Programs",4120,null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D280","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Payments for CTE Programs",4140,null,{"v":0,"d":"0 "},{"$nulls":6},{"$f":"D281","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Payments to Other Govt Units","4000",null,{"$f":"SUM(D279:D281)","v":{"v":0,"d":"0 "}},{"$nulls":6},{"$f":"SUM(K279:K281)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L279:L281)","v":{"v":0,"d":"0 "}}]
["DEBT SERVICES (MR/SS)","5000"]
["DEBT SERVICE - INTEREST ON SHORT-TERM DEBT"]
["Tax Anticipation Warrants",5110,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H285","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Tax Anticipation Notes",5120,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H286","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Corporate Personal Prop. Repl. Tax Anticipation Notes","5130",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H287","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["State Aid Anticipation Certificates","5140",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H288","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Other (Describe & Itemize)","5150",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H289","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Debt Services - Interest","5000",{"$nulls":5},{"$f":"SUM(H285:H289)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K285:K289)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L285:L289)","v":{"v":0,"d":"0 "}}]
["PROVISION FOR CONTINGENCIES (MR/SS)","6000",{"$nulls":9},{"v":0,"d":"0 "}]
["Total Disbursements/Expenditures",null,null,{"$f":"SUM(D233,D276,D277,D282)","v":{"v":180745,"d":"180,745 "}},{"$nulls":3},{"$f":"H290","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K233,K276,K277,K282,K290,K291)","v":{"v":180745,"d":"180,745 "}},{"$f":"SUM(L233,L276,L277,L282,L290,L291)","v":{"v":198018,"d":"198,018 "}}]
["Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures",{"$nulls":9},{"$f":"'Revenues 10-15'!G270-'Expenditures 16-24'!K292","v":{"v":-153184,"d":"(153,184)"}}]
[]
["60 - CAPITAL PROJECTS (CP)"]
["   SUPPORT SERVICES (CP)","2000"]
["SUPPORT SERVICES - BUSINESS"]
["Facilities Acquisition and Construction Services",2530,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":98304,"d":"98,304 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C298:J298)","v":{"v":98304,"d":"98,304 "}},{"v":100000,"d":"100,000 "}]
["Other Support Services (Describe & Itemize)","2900",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C299:J299)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services","2000",{"$f":"SUM(C298:C299)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D298:D299)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":98304,"d":"98,304 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":98304,"d":"98,304 "},{"v":100000,"d":"100,000 "}]
["PAYMENTS TO OTHER DIST & GOVT UNITS (CP)","4000"]
["PAYMENTS TO OTHER GOVT UNITS (In-State)"]
["Payments to Regular Programs (In-State)","4110",null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"$f":"SUM(E303,H303)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Payments for Special Education Programs",4120,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"$f":"SUM(E304,H304)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Payments for CTE Programs",4140,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"$f":"SUM(E305,H305)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Other Payments to In-State Govt. Units (Describe & Itemize)",4190,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"$f":"SUM(E306,H306)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Payments to Other Govt Units","4000",null,null,{"$f":"SUM(E303:E306)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(H303:H306)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K303:K306)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L303:L306)","v":{"v":0,"d":"0 "}}]
["PROVISION FOR CONTINGENCIES (S&C/CI)","6000",{"$nulls":9},{"v":0,"d":"0 "}]
["Total Disbursements/ Expenditures ",null,{"$f":"SUM(C300)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D300)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E300,E307)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F300)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G300)","v":{"v":98304,"d":"98,304 "}},{"$f":"SUM(H300,H307)","v":{"v":0,"d":"0 "}},{"$f":"SUM(I300)","v":{"v":0,"d":"0 "}},{"$f":"SUM(J300)","v":{"v":0,"d":"0 "}},{"$f":"SUM(K300,K307,K308)","v":{"v":98304,"d":"98,304 "}},{"$f":"SUM(L300,L307,L308)","v":{"v":100000,"d":"100,000 "}}]
["Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures",{"$nulls":9},{"$f":"'Revenues 10-15'!H270-'Expenditures 16-24'!K309","v":{"v":-98226,"d":"(98,226)"}}]
[]
["70 - WORKING CASH (WC)"]
[]
["80 - TORT FUND (TF)"]
["INSTRUCTION (TF)","1000"]
["Regular Programs",1100,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C316:J316)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Tuition Payment to Charter Schools",1115,null,null,{"v":0,"d":"0 "},{"$nulls":5},{"$f":"SUM(C317,E317)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Pre-K Programs",1125,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C318:J318)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Special Education Programs (Functions 1200 - 1220)",1200,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Special Education Programs Pre-K",1225,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Remedial and Supplemental Programs K-12",1250,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Remedial and Supplemental Programs Pre-K",1275,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Adult/Continuing Education Programs",1300,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["CTE Programs",1400,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Interscholastic Programs",1500,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Summer School Programs",1600,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Gifted Programs",1650,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Driver's Education Programs",1700,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Bilingual Programs",1800,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Truant Alternative & Optional Programs",1900,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Pre-K Programs - Private Tuition",1910,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Regular K-12 Programs  Private Tuition",1911,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Special Education Programs K-12 Private Tuition",1912,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Special Education Programs Pre-K Tuition",1913,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Remedial/Supplemental Programs K-12 Private Tuition",1914,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Remedial/Supplemental Programs Pre-K Private Tuition",1915,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Adult/Continuing Education Programs Private Tuition",1916,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["CTE Programs Private Tuition",1917,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Interscholastic Programs Private Tuition",1918,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Summer School Programs Private Tuition",1919,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Gifted Programs Private Tuition",1920,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Bilingual Programs Private Tuition",1921,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Truants Alternative/Opt Ed Programs Private Tuition",1922,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Instruction14",1000,{"$f":"SUM(C316:C343)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(L316:L343)","v":{"v":0,"d":"0 "}}]
["SUPPORT SERVICES (TF)",2000]
["Support Services - Pupil",2100]
["Attendance & Social Work Services",2110,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C347:J347)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Guidance Services",2120,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Health Services",2130,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Psychological Services",2140,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Speech Pathology & Audiology Services",2150,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Support Services - Pupils (Describe & Itemize)",2190,{"v":18598,"d":"18,598 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":18598,"d":"18,598 "},{"v":25200,"d":"25,200 "}]
["Total Support Services - Pupil",2100,{"$f":"SUM(C347:C352)","v":{"v":18598,"d":"18,598 "}},{"$f":"SUM(D347:D352)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":18598,"d":"18,598 "},{"$f":"SUM(L347:L352)","v":{"v":25200,"d":"25,200 "}}]
["Support Services - Instructional Staff",2200]
["Improvement of Instruction Services",2210,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C355:J355)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Educational Media Services",2220,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C356:J356)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Assessment & Testing",2230,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C357:J357)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services - Instructional Staff",2200,{"$f":"SUM(C355:C357)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D355:D357)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(L355:L357)","v":{"v":0,"d":"0 "}}]
["SUPPORT SERVICES - GENERAL ADMINISTRATION","2300"]
["Board of Education Services",2310,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":136823,"d":"136,823 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C360:J360)","v":{"v":136823,"d":"136,823 "}},{"v":141800,"d":"141,800 "}]
["Executive Administration Services",2320,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C361:J361)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Special Area Administration Services",2330,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C362:J362)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Claims Paid from Self Insurance Fund","2361",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C363:J363)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Risk Management and Claims Services Payments","2365",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C364:J364)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services - General Administration","2300",{"$f":"SUM(C360:C364)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D360:D364)","v":{"v":0,"d":"0 "}},{"v":136823,"d":"136,823 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(K360:K364)","v":{"v":136823,"d":"136,823 "}},{"$f":"SUM(L360:L364)","v":{"v":141800,"d":"141,800 "}}]
["Support Services - School Administration",2400]
["Office of the Principal Services",2410,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C367:J367)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Other Support Services - School Administration (Describe & Itemize)",2490,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C368:J368)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services - School Administration",2400,{"$f":"SUM(C367:C368)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D367:D368)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(K367:K368)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L367:L368)","v":{"v":0,"d":"0 "}}]
["Support Services - Business",2500]
["Direction of Business Support Services",2510,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C371:J371)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Fiscal Services",2520,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Operation & Maintenance of Plant Services",2540,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Pupil Transportation Services",2550,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Food Services",2560,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Internal Services",2570,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Support Services - Business",2500,{"$f":"SUM(C371:C376)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D371:D376)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(L371:L376)","v":{"v":0,"d":"0 "}}]
["Support Services - Central","2600"]
["Direction of Central Support Services",2610,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C379:J379)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Planning, Research, Development & Evaluation Services",2620,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C380:J380)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Information Services",2630,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Staff Services",2640,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Data Processing Services",2660,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Support Services - Central",2600,{"$f":"SUM(C379:C383)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D379:D383)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(K379:K383)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L379:L383)","v":{"v":0,"d":"0 "}}]
["Other Support Services (Describe & Itemize)",2900,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C385:J385)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services",2000,{"$f":"SUM(C353,C358,C365,C369,C377,C384,C385)","v":{"v":18598,"d":"18,598 "}},{"v":0,"d":"0 "},{"v":136823,"d":"136,823 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C386:J386)","v":{"v":155421,"d":"155,421 "}},{"$f":"SUM(L353,L358,L365,L369,L377,L384,L385)","v":{"v":167000,"d":"167,000 "}}]
["COMMUNITY SERVICES (TF)",3000,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C387:J387)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["PAYMENTS TO OTHER DIST & GOVT UNITS (TF)","4000"]
["Payments to Other Dist & Govt Units (In-State)"]
["Payments for Regular Programs",4110,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"$f":"SUM(C390:J390)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Payments for Special Education Programs",4120,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Adult/Continuing Education Programs",4130,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for CTE Programs",4140,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Community College Programs",4170,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Payments to In-State Govt Units (Describe & Itemize)",4190,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Payments to Other Dist & Govt Units (In-State)",4100,null,null,{"$f":"SUM(E390:E395)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(H390:H395)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K390:K395)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L390:L395)","v":{"v":0,"d":"0 "}}]
["Payments for Regular Programs - Tuition",4210,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(C397:J397)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Payments for Special Education Programs - Tuition",4220,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Adult/Continuing Education Programs - Tuition",4230,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for CTE Programs - Tuition",4240,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Community College Programs - Tuition",4270,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Other Programs - Tuition",4280,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Payments to In-State Govt Units (Describe & Itemize)",4290,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Payments to Other Dist & Govt Units - Tuition (In State)",4200,{"$nulls":5},{"$f":"SUM(H397:H403)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K397:K403)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L397:L403)","v":{"v":0,"d":"0 "}}]
["Payments for Regular Programs - Transfers",4310,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(C405:J405)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Payments for Special Education Programs - Transfers",4320,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Adult/Continuing Ed Programs - Transfers",4330,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for CTE Programs - Transfers",4340,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Community College Program - Transfers",4370,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Payments for Other Programs - Transfers",4380,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Other Payments to In-State Govt Units - Transfers (Describe & Itemize)",4390,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Total Payments to Other Dist & Govt Units-Transfers (In State)",4300,null,null,{"$f":"SUM(E405:E411)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(H405:H411)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K405:K411)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L405:L411)","v":{"v":0,"d":"0 "}}]
["Payments to Other Dist & Govt Units (Out of State)",4400,null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"$f":"SUM(C413:J413)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Payments to Other Dist & Govt Units",4000,null,null,{"$f":"SUM(E396,E404,E412,E413)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(H396,H404,H412,H413)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K396,K404,K412,K413)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L396,L404,L412,L413)","v":{"v":0,"d":"0 "}}]
["DEBT SERVICES (TF)","5000"]
["DEBT SERVICES - INTEREST ON SHORT-TERM DEBT"]
["Tax Anticipation Warrants","5110",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H417","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Corporate Personal Prop. Repl. Tax Anticipation Notes","5130",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H418","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Other Interest or Short-Term Debt",5150,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H419","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Debt Services - Interest on Short-Term Debt","5000",{"$nulls":5},{"$f":"SUM(H417:H419)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K417:K419)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L417:L419)","v":{"v":0,"d":"0 "}}]
["PROVISIONS FOR CONTINGENCIES (TF)","6000",{"$nulls":9},{"v":0,"d":"0 "}]
["Total Disbursements/Expenditures",null,{"$f":"SUM(C344+C386+C387)","v":{"v":18598,"d":"18,598 "}},{"$f":"SUM(D344+D386+D387)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E344+E386+E387+E414)","v":{"v":136823,"d":"136,823 "}},{"$f":"SUM(F344+F386+F387)","v":{"v":0,"d":"0 "}},{"$f":"SUM(G344+G386+G387)","v":{"v":0,"d":"0 "}},{"$f":"SUM(H344+H386+H387+H414+H420)","v":{"v":0,"d":"0 "}},{"$f":"SUM(I344+I386+I387)","v":{"v":0,"d":"0 "}},{"$f":"SUM(J344+J386+J387)","v":{"v":0,"d":"0 "}},{"$f":"SUM(K344+K386+K387+K414+K420)","v":{"v":155421,"d":"155,421 "}},{"$f":"SUM(L344+L386+L387+L414+L420+L421)","v":{"v":167000,"d":"167,000 "}}]
["Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures",{"$nulls":9},{"$f":"'Revenues 10-15'!J270-'Expenditures 16-24'!K422","v":{"v":41817,"d":"41,817 "}}]
[]
["90 - FIRE PREVENTION & SAFETY FUND (FP&S)"]
["SUPPORT SERVICES (FP&S)","2000"]
["SUPPORT SERVICES - BUSINESS"]
["Facilities Acquisition & Construction Services",2530,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C428:J428)","v":{"v":0,"d":"0 "}},{"v":5000,"d":"5,000 "}]
["Operation & Maintenance of Plant Services",2540,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":11007,"d":"11,007 "},{"v":245,"d":"245 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C429:J429)","v":{"v":11252,"d":"11,252 "}},{"v":21850,"d":"21,850 "}]
["Total Support Services - Business","2500",{"$f":"SUM(C428:C429)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D428:D429)","v":{"v":0,"d":"0 "}},{"v":11007,"d":"11,007 "},{"v":245,"d":"245 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":11252,"d":"11,252 "},{"v":26850,"d":"26,850 "}]
["Other Support Services (Describe & Itemize)","2900",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(C431:J431)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Support Services","2000",{"$f":"SUM(C430:C431)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D430:D431)","v":{"v":0,"d":"0 "}},{"v":11007,"d":"11,007 "},{"v":245,"d":"245 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":11252,"d":"11,252 "},{"v":26850,"d":"26,850 "}]
["PAYMENTS TO OTHER DIST & GOVT UNITS (FP&S)","4000"]
["Payments to Regular Programs","4110",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H434","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Payments to Special Education Programs","4120",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H435","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Other Payments to In-State Govt. Units (Describe & Itemize)","4190",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"H436","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Payments to Other Govt Units","4000",{"$nulls":5},{"$f":"SUM(H434:H436)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K434:K436)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L434:L436)","v":{"v":0,"d":"0 "}}]
["DEBT SERVICES (FP&S)","5000"]
["DEBT SERVICES- INTEREST ON SHORT-TERM DEBT"]
["Tax Anticipation Warrants",5110,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(C440:J440)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Other Interest on Short-Term Debt (Describe & Itemize)","5150",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(C441:J441)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Debt Service - Interest on Short-Term Debt","5100",{"$nulls":5},{"$f":"SUM(H440:H441)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K440:K441)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L440:L441)","v":{"v":0,"d":"0 "}}]
["DEBT SERVICES - INTEREST ON LONG-TERM DEBT","5200",{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(C443:J443)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Debt Service - Payments of Principal on Long-Term Debt 15    (Lease/Purchase Principal Retired)  ",5300,{"$nulls":5},{"v":0,"d":"0 "},null,null,{"$f":"SUM(C444:J444)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
["Total Debt Service","5000",{"$nulls":5},{"$f":"SUM(H442,H443,H444)","v":{"v":0,"d":"0 "}},null,null,{"$f":"SUM(K442,K443,K444)","v":{"v":0,"d":"0 "}},{"$f":"SUM(L442,L443,L444)","v":{"v":0,"d":"0 "}}]
["PROVISION FOR CONTINGENCIES (FP&S)","6000",{"$nulls":9},{"v":0,"d":"0 "}]
["Total Disbursements/Expenditures",null,{"$f":"SUM(C432,C437,C445,C446)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":11007,"d":"11,007 "},{"v":245,"d":"245 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":11252,"d":"11,252 "},{"v":26850,"d":"26,850 "}]
["Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures",{"$nulls":9},{"$f":"'Revenues 10-15'!K270-'Expenditures 16-24'!K447","v":{"v":13069,"d":"13,069 "}}]

{"sheet":"Tax Sched 25","index":9,"n_rows":22,"n_cols":6,"rows_kept":22,"merged":[[1,0,2,0]]}
["SCHEDULE OF AD VALOREM TAX RECEIPTS"]
["Description (Enter Whole Dollars)",{"$f":"\"Taxes Received 7-1-\"&MID('AFR21'!E2,3,2)-1&\" thru 6-30-\"&MID('AFR21'!E2,3,2)&\" (from \"&'AFR21'!E2-2&\" Levy & Prior Levies)  *\"","v":"Taxes Received 7-1-20 thru 6-30-21 (from 2019 Levy & Prior Levies)  *"},{"$f":"\"Taxes Received (from the \"&'AFR21'!E2-1&\" Levy)\"","v":"Taxes Received (from the 2020 Levy)"},{"$f":"\"Taxes Received (from \"&'AFR21'!E2-2&\" & Prior Levies)\"","v":"Taxes Received (from 2019 & Prior Levies)"},{"$f":"\"Total Estimated Taxes (from the \"&'AFR21'!E2-1&\" Levy)   \"","v":"Total Estimated Taxes (from the 2020 Levy)   "},{"$f":"\"Estimated Taxes Due (from the \"&'AFR21'!E2-1&\" Levy)\"","v":"Estimated Taxes Due (from the 2020 Levy)"}]
[{"$nulls":3},"(Column B - C)",null,"(Column E - C)"]
["Educational",{"$f":"'Revenues 10-15'!C5","v":{"v":1039439,"d":"1,039,439 "}},null,{"$f":"B4-C4","v":{"v":1039439,"d":"1,039,439 "}},{"v":1025492,"d":"1,025,492 "},{"$f":"E4-C4","v":{"v":1025492,"d":"1,025,492 "}}]
["Operations & Maintenance",{"$f":"'Revenues 10-15'!D5","v":{"v":121622,"d":"121,622 "}},null,{"$f":"B5-C5","v":{"v":121622,"d":"121,622 "}},{"v":91865,"d":"91,865 "},{"$f":"E5-C5","v":{"v":91865,"d":"91,865 "}}]
["Debt Services  **",{"$f":"'Revenues 10-15'!E5","v":{"v":212243,"d":"212,243 "}},null,{"v":212243,"d":"212,243 "},{"v":213572,"d":"213,572 "},{"$f":"E6-C6","v":{"v":213572,"d":"213,572 "}}]
["Transportation",{"$f":"'Revenues 10-15'!F5","v":{"v":120036,"d":"120,036 "}},null,{"v":120036,"d":"120,036 "},{"v":120820,"d":"120,820 "},{"v":120820,"d":"120,820 "}]
["Municipal Retirement",{"$f":"'Revenues 10-15'!G5","v":{"v":9715,"d":"9,715 "}},null,{"v":9715,"d":"9,715 "},{"v":4888,"d":"4,888 "},{"v":4888,"d":"4,888 "}]
["Capital Improvements",{"$f":"'Revenues 10-15'!H5","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
["Working Cash",{"$f":"'Revenues 10-15'!I5","v":{"v":26921,"d":"26,921 "}},null,{"v":26921,"d":"26,921 "},{"v":27102,"d":"27,102 "},{"v":27102,"d":"27,102 "}]
["Tort Immunity",{"$f":"'Revenues 10-15'!J5","v":{"v":192038,"d":"192,038 "}},null,{"v":192038,"d":"192,038 "},{"v":193296,"d":"193,296 "},{"v":193296,"d":"193,296 "}]
["Fire Prevention & Safety",{"$f":"'Revenues 10-15'!K5","v":{"v":24052,"d":"24,052 "}},null,{"v":24052,"d":"24,052 "},{"v":11725,"d":"11,725 "},{"v":11725,"d":"11,725 "}]
["Leasing Levy",{"$f":"SUM('Revenues 10-15'!C6:D6)","v":{"v":15945,"d":"15,945 "}},null,{"v":15945,"d":"15,945 "},{"v":16058,"d":"16,058 "},{"v":16058,"d":"16,058 "}]
["Special Education",{"$f":"SUM('Revenues 10-15'!C7:D7,'Revenues 10-15'!F7:H7)","v":{"v":9677,"d":"9,677 "}},null,{"v":9677,"d":"9,677 "},{"v":9746,"d":"9,746 "},{"v":9746,"d":"9,746 "}]
["Area Vocational Construction",{"$f":"SUM('Revenues 10-15'!D9:E9,'Revenues 10-15'!H9)","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
["Social Security/Medicare Only",{"$f":"'Revenues 10-15'!G8","v":{"v":9739,"d":"9,739 "}},null,{"v":9739,"d":"9,739 "},{"v":117211,"d":"117,211 "},{"v":117211,"d":"117,211 "}]
["Summer School",{"$f":"'Revenues 10-15'!C10","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
["Other (Describe & Itemize)",{"$f":"SUM('Revenues 10-15'!C11:K11)","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
["Totals",{"$f":"SUM(B4:B18)","v":{"v":1781427,"d":"1,781,427 "}},{"$f":"SUM(C4:C18)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D4:D18)","v":{"v":1781427,"d":"1,781,427 "}},{"$f":"SUM(E4:E18)","v":{"v":1831775,"d":"1,831,775 "}},{"$f":"SUM(F4:F18)","v":{"v":1831775,"d":"1,831,775 "}}]
[]
["   *  The formulas in column B are unprotected to be overridden when reporting on a ACCRUAL basis."]
["**  All tax receipts for debt service payments on bonds must be recorded on line 6 (Debt Services)."]

{"sheet":"Short-Term Long-Term Debt 26","index":10,"n_rows":54,"n_cols":10,"rows_kept":54,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[2,2,2,5],[3,0,3,1],[4,0,4,1],[4,2,4,5],[14,0,14,1],[15,0,15,1],[15,2,15,5],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[21,2,21,5],[22,0,22,1],[23,0,23,1],[23,2,23,5],[24,0,24,1],[25,0,25,1],[26,0,26,1],[28,0,28,1],[51,1,51,3],[51,5,51,6],[52,5,52,6],[53,5,53,6]]}
["SCHEDULE OF SHORT-TERM DEBT"]
["Description (Enter Whole Dollars)",null,{"$f":"\"Outstanding        Beginning July 1, \"&'AFR21'!$E$2-1","v":"Outstanding        Beginning July 1, 2020"},{"$f":"\"Issued                                        July 1, \"&'AFR21'!$E$2-1&\" thru           June 30, \"&'AFR21'!$E$2","v":"Issued                                        July 1, 2020 thru           June 30, 2021"},{"$f":"\"Retired                                        July 1, \"&'AFR21'!$E$2-1&\" thru           June 30, \"&'AFR21'!$E$2","v":"Retired                                        July 1, 2020 thru           June 30, 2021"},{"$f":"\"Outstanding            Ending June 30, \"&'AFR21'!$E$2","v":"Outstanding            Ending June 30, 2021"}]
["CORPORATE PERSONAL PROPERTY REPLACEMENT TAX ANTICIPATION NOTES (CPPRT)"]
["Total CPPRT Notes",{"$nulls":4},{"$f":"SUM(C4+D4)-E4","v":{"v":0,"d":"0 "}}]
["TAX ANTICIPATION WARRANTS (TAW)"]
["Educational Fund",{"$nulls":4},{"$f":"SUM(C6+D6)-E6","v":{"v":0,"d":"0 "}}]
["Operations & Maintenance Fund",{"$nulls":4},{"v":0,"d":"0 "}]
["Debt Services - Construction",{"$nulls":4},{"v":0,"d":"0 "}]
["Debt Services - Working Cash",{"$nulls":4},{"v":0,"d":"0 "}]
["Debt Services - Refunding Bonds",{"$nulls":4},{"v":0,"d":"0 "}]
["Transportation Fund",{"$nulls":4},{"v":0,"d":"0 "}]
["Municipal Retirement/Social Security Fund",{"$nulls":4},{"v":0,"d":"0 "}]
["Fire Prevention & Safety Fund",{"$nulls":4},{"v":0,"d":"0 "}]
["Other - (Describe & Itemize)",{"$nulls":4},{"v":0,"d":"0 "}]
["Total TAWs",null,{"$f":"SUM(C6:C14)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D6:D14)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E6:E14)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F6:F14)","v":{"v":0,"d":"0 "}}]
["TAX ANTICIPATION NOTES (TAN)"]
["Educational Fund",{"$nulls":4},{"$f":"SUM(C17+D17)-E17","v":{"v":0,"d":"0 "}}]
["Operations & Maintenance Fund",{"$nulls":4},{"$f":"SUM(C18+D18)-E18","v":{"v":0,"d":"0 "}}]
["Fire Prevention & Safety Fund",{"$nulls":4},{"$f":"SUM(C19+D19)-E19","v":{"v":0,"d":"0 "}}]
["Other - (Describe & Itemize)",{"$nulls":4},{"$f":"SUM(C20+D20)-E20","v":{"v":0,"d":"0 "}}]
["Total TANs",null,{"$f":"SUM(C17:C20)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D17:D20)","v":{"v":0,"d":"0 "}},{"$f":"SUM(E17:E20)","v":{"v":0,"d":"0 "}},{"$f":"SUM(F17:F20)","v":{"v":0,"d":"0 "}}]
["TEACHERS'/EMPLOYEES' ORDERS (T/EO)"]
["Total T/EOs (Educational, Operations & Maintenance, & Transportation Funds)",{"$nulls":4},{"$f":"SUM(C23+D23)-E23","v":{"v":0,"d":"0 "}}]
["General State Aid/Evidence-Based Funding Anticipation Certificates"]
["Total (All Funds)",{"$nulls":4},{"$f":"SUM(C25+D25)-E25","v":{"v":0,"d":"0 "}}]
["OTHER SHORT-TERM BORROWING"]
["Total Other Short-Term Borrowing (Describe & Itemize)",{"$nulls":4},{"$f":"SUM(C27+D27)-E27","v":{"v":0,"d":"0 "}}]
[]
["SCHEDULE OF LONG-TERM DEBT"]
["Identification or Name of Issue","Date of Issue (mm/dd/yy)","Amount of Original Issue","Type of Issue *",{"$f":"\"Outstanding        Beginning July 1, \"&'AFR21'!$E$2-1","v":"Outstanding        Beginning July 1, 2020"},{"$f":"\"Issued                                        July 1, \"&'AFR21'!$E$2-1&\" thru           June 30, \"&'AFR21'!$E$2","v":"Issued                                        July 1, 2020 thru           June 30, 2021"},"Any differences (Described and Itemize)",{"$f":"\"Retired                                        July 1, \"&'AFR21'!$E$2-1&\" thru           June 30, \"&'AFR21'!$E$2","v":"Retired                                        July 1, 2020 thru           June 30, 2021"},{"$f":"\"Outstanding Ending                     June 30, \"&'AFR21'!$E$2","v":"Outstanding Ending                     June 30, 2021"},"Amount to be Provided for Payment on Long-Term Debt"]
["2015 GO Bonds","2015-02-11",{"v":1320000,"d":"1,320,000 "},1,{"v":413000,"d":"413,000 "},null,null,{"v":204000,"d":"204,000 "},{"$f":"((E31+F31)-H31)+G31","v":{"v":209000,"d":"209,000 "}},{"$f":"I31-148647","v":{"v":60353,"d":"60,353 "}}]
[{"$nulls":8},{"$f":"((E32+F32)-H32)+G32","v":{"v":0,"d":"0 "}}]
[{"$nulls":8},{"$f":"((E33+F33)-H33)+G33","v":{"v":0,"d":"0 "}}]
[{"$nulls":8},{"v":0,"d":"0 "}]
[{"$nulls":8},{"v":0,"d":"0 "}]
[{"$nulls":8},{"v":0,"d":"0 "}]
[{"$nulls":8},{"v":0,"d":"0 "}]
[{"$nulls":8},{"v":0,"d":"0 "},""]
[{"$nulls":8},{"v":0,"d":"0 "}]
[{"$nulls":8},{"v":0,"d":"0 "}]
[{"$nulls":8},{"v":0,"d":"0 "}]
[{"$nulls":8},{"v":0,"d":"0 "}]
[{"$nulls":8},{"v":0,"d":"0 "}]
[{"$nulls":8},{"v":0,"d":"0 "}]
[{"$nulls":8},{"v":0,"d":"0 "}]
[{"$nulls":8},{"v":0,"d":"0 "}]
[{"$nulls":8},{"v":0,"d":"0 "}]
[{"$nulls":8},{"v":0,"d":"0 "}]
[null,null,{"$f":"SUM(C31:C48)","v":{"v":1320000,"d":"1,320,000 "}},null,{"$f":"SUM(E31:E48)","v":{"v":413000,"d":"413,000 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":204000,"d":"204,000 "},{"v":209000,"d":"209,000 "},{"v":60353,"d":"60,353 "}]
[]
["• Each type of debt issued must be identified separately with the amount:"]
["1.  Working Cash Fund Bonds","4.  Fire Prevent, Safety, Environmental and Energy Bonds",null,null,"7.  Other "]
["2.  Funding Bonds","5.  Tort Judgment Bonds",null,null,"  8.  Other "]
["3.  Refunding Bonds","6.  Building Bonds",null,null,"9.  Other "]

{"sheet":"Rest Tax Levies-Tort Im 27","index":11,"n_rows":50,"n_cols":11,"rows_kept":50,"merged":[[0,0,0,6],[1,0,1,4],[2,0,2,4],[3,0,3,4],[4,0,4,4],[9,0,9,4],[10,0,10,4],[11,0,11,4],[12,0,12,4],[13,0,13,4],[14,0,14,4],[15,0,15,4],[16,0,16,4],[17,0,17,4],[18,0,18,4],[19,0,19,4],[20,0,20,4],[21,0,21,4],[22,0,22,4],[23,0,23,4],[30,7,32,10],[40,0,40,5]]}
["SCHEDULE OF RESTRICTED LOCAL TAX LEVIES AND SELECTED REVENUE SOURCES"]
["Description  (Enter Whole Dollars)",{"$nulls":4},"Account No","Tort Immunity a","Special Education","Area Vocational Construction","School Facility Occupation Taxes b","Driver Education"]
[{"$f":"\"Cash Basis Fund Balance as of July 1, \"&'AFR21'!E2-1","v":"Cash Basis Fund Balance as of July 1, 2020"},{"$nulls":5},{"v":147483,"d":"147,483 "}]
["RECEIPTS:"]
["Ad Valorem Taxes Received by District",{"$nulls":4},"10, 20, 40 or 50-1100, 80",{"$f":"'Revenues 10-15'!J12+'Revenues 10-15'!J18","v":{"v":192533,"d":"192,533 "}},{"v":9677,"d":"9,677 "}]
["Earnings on Investments",{"$nulls":4},"10, 20, 40, 50 or 60-1500, 80",{"$f":"'Revenues 10-15'!J67","v":{"v":141,"d":"141 "}},{"$f":"H5/1780024*254","v":{"v":1.3808566626067962,"d":"1 "}}]
["Drivers' Education Fees",{"$nulls":4},"10-1970"]
["School Facility Occupation Tax Proceeds",{"$nulls":4},"30 or 60-1983"]
["Driver Education",{"$nulls":4},"10 or 20-3370"]
["Other Receipts (Describe & Itemize)",{"$nulls":4},"--",{"$f":"'Revenues 10-15'!J110+'Revenues 10-15'!J172+'Revenues 10-15'!J269","v":{"v":4564,"d":"4,564 "}}]
["Sale of Bonds",{"$nulls":4},"10, 20, 40 or 60-7200"]
["Total Receipts",{"$nulls":5},{"$f":"SUM(G5:G11)","v":{"v":197238,"d":"197,238 "}},{"$f":"SUM(H5:H11)","v":{"v":9678.380856662607,"d":"9,678 "}},{"$f":"SUM(I5:I11)","v":{"v":0,"d":"0 "}},{"$f":"SUM(J5:J11)","v":{"v":0,"d":"0 "}},{"$f":"SUM(K5:K11)","v":{"v":0,"d":"0 "}}]
["DISBURSEMENTS:"]
["Instruction",{"$nulls":4},"10 or 50-1000",null,{"v":9678,"d":"9,678 "}]
["Facilities Acquisition & Construction Services",{"$nulls":4},"20 or 60-2530"]
["Tort Immunity Services",{"$nulls":4},"80",{"$f":"'Expenditures 16-24'!K422","v":{"v":155421,"d":"155,421 "}}]
["DEBT SERVICE"]
["Debt Services - Interest on Long-Term Debt",{"$nulls":4},"30-5200"]
["Debt Services - Principal Payments on Long-Term Debt (Lease/Purchase Principal Retired)",{"$nulls":4},"30-5300"]
["Debt Services Other  (Describe & Itemize)",{"$nulls":4},"30-5400"]
["Total Debt Services",{"$nulls":8},{"$f":"SUM(J18:J20)","v":{"v":0,"d":"0 "}}]
["Other Disbursements (Describe & Itemize)",{"$nulls":4},"--"]
["Total Disbursements",{"$nulls":5},{"$f":"SUM(G14:G16,G21,G22)","v":{"v":155421,"d":"155,421 "}},{"$f":"SUM(H14:H16,H21,H22)","v":{"v":9678,"d":"9,678 "}},{"$f":"SUM(I14:I16,I21,I22)","v":{"v":0,"d":"0 "}},{"$f":"SUM(J14:J16,J21,J22)","v":{"v":0,"d":"0 "}},{"$f":"SUM(K14:K16,K21,K22)","v":{"v":0,"d":"0 "}}]
[{"$f":"\"Ending Cash Basis Fund Balance as of June 30, \"&'AFR21'!E2","v":"Ending Cash Basis Fund Balance as of June 30, 2021"},{"$nulls":5},{"$f":"SUM(G3,G12)-G23","v":{"v":189300,"d":"189,300 "}},{"$f":"SUM(H3,H12)-H23","v":{"v":0.38085666260667494,"d":"0 "}},{"$f":"SUM(I3,I12)-I23","v":{"v":0,"d":"0 "}},{"$f":"SUM(J3,J12)-J23","v":{"v":0,"d":"0 "}},{"$f":"SUM(K3,K12)-K23","v":{"v":0,"d":"0 "}}]
["Reserved Cash Balance",{"$nulls":4},714]
["Unreserved Cash Balance",{"$nulls":4},730,{"$f":"G24-G25","v":{"v":189300,"d":"189,300 "}},{"$f":"H24-H25","v":{"v":0.38085666260667494,"d":"0 "}},{"$f":"I24-I25","v":{"v":0,"d":"0 "}},{"$f":"J24-J25","v":{"v":0,"d":"0 "}},{"$f":"K24-K25","v":{"v":0,"d":"0 "}}]
[]
["SCHEDULE OF TORT IMMUNITY EXPENDITURES a"]
[]
["Yes",null,"No","X","Has the entity established an insurance reserve pursuant to 745 ILCS 10/9-103?"]
[{"$nulls":4},"If yes, list in the aggregate the following:","Total Claims Payments:",{"$f":"'Expenditures 16-24'!K422","v":{"v":155421,"d":"155,421 "}}]
[{"$nulls":5},"Total Reserve Remaining:",{"$f":"G26","v":{"v":189300,"d":"189,300 "}}]
[" "]
["In the following categories, itemize the Tort Immunity expenditures in line 31 above.  Enter total dollar amount for each category."]
["Expenditures:"]
["Workers' Compensation Act and/or Workers' Occupational Disease Act",{"$nulls":5},{"v":60252,"d":"60,252 "}]
["Unemployment Insurance Act",{"$nulls":5},{"v":0,"d":"0 "}]
["Insurance (Regular or Self-Insurance)",{"$nulls":5},{"v":76541,"d":"76,541 "}]
["Risk Management and Claims Service",{"$nulls":5},{"v":0,"d":"0 "}]
["Judgments/Settlements",{"$nulls":5},{"v":0,"d":"0 "}]
["Educational, Inspectional, Supervisory Services Related to Loss Prevention and/or Reduction",{"$nulls":5},{"v":18598,"d":"18,598 "}]
["Reciprocal Insurance Payments (Insurance Code 72, 76, and 81)",{"$nulls":5},{"v":0,"d":"0 "}]
["Legal Services",{"$nulls":5},{"v":0,"d":"0 "}]
["Principal and Interest on Tort Bonds",{"$nulls":5},{"v":0,"d":"0 "}]
["Other -Explain on Itemization 40 tab ",{"$nulls":5},{"v":30,"d":"30 "}]
["Total ",{"$nulls":5},{"$f":"G31-SUM(G36:G45)","v":{"v":0,"d":"0 "}}]
[null,"C31 (Total Tort Expenditures) minus (C36 through C45) must equal 0",{"$nulls":4},{"$f":"IF(OR((G46>5),(G46<-5),(G36=\"\"),(G37=\"\"),(G38=\"\"),(G39=\"\"),(G40=\"\"),(G41=\"\"),(G42=\"\"),(G43=\"\"),(G44=\"\"),(G45=\"\")),\"ERROR.  If N/A, enter 0 in G36-G45\",\"OK\")","v":"OK"}]
[]
[null,"Schedules for Tort Immunity are to be completed for the revenues and expenditures reported in the Tort Immunity Fund (80) during the year.  "]
[null,"55 ILCS 5/5-1006.7"]

{"sheet":"CARES CRRSA ARP 28-31","index":12,"n_rows":142,"n_cols":12,"rows_kept":142,"merged":[[0,0,1,11],[2,0,2,11],[3,0,3,2],[4,0,4,11],[6,0,6,11],[7,1,7,7],[8,0,10,0],[16,1,16,7],[17,0,19,0],[28,0,28,11],[34,0,34,11],[35,0,35,11],[37,0,39,0],[37,3,37,11],[40,0,40,1],[41,0,41,1],[45,0,45,1],[50,0,50,1],[55,0,57,0],[55,3,55,11],[58,0,58,1],[59,0,59,1],[63,0,63,1],[68,0,68,1],[73,0,75,0],[73,3,73,11],[76,0,76,1],[77,0,77,1],[81,0,81,1],[86,0,86,1],[91,0,93,0],[91,3,91,11],[94,0,94,1],[95,0,95,1],[99,0,99,1],[104,0,104,1],[109,0,111,0],[109,3,109,11],[112,0,112,1],[113,0,113,1],[117,0,117,1],[122,0,122,1],[128,0,130,0],[128,3,128,11],[131,0,131,1],[134,0,134,1],[137,0,139,0],[137,3,137,11],[140,0,140,1]]}
["CARES, CRRSA, and ARP SCHEDULE  - FY 2021"]
[]
["Please read schedule instructions before completing."]
["Did the school district/joint agreement receive/expend CARES, CRRSA, or ARP Federal Stimulus Funds in FY21?",null,null,"X","Yes",null,null,"No "]
["If the answer to the above question is \"YES\", this schedule must be completed."]
["PLEASE DO NOT REMOVE AND REINSERT THIS SCHEDULE INTO THE AFR.  IF THE LINKS ARE BROKEN, THE AFR WILL BE SENT BACK TO THE AUDITOR FOR CORRECTION.  "]
["Part 1:  CARES, CRRSA, and ARP REVENUE"]
["Revenue Section A ","Section A is for revenue recognized in FY21 reported on the FY21 AFR for FY20 EXPENDITURES claimed on July 1, 2020 through June 30, 2021 FRIS grant expenditure reports for expenditures reported in the prior year FY20 AFR."]
[" Description (Enter Whole Dollars) *See instructions for detailed descriptions of revenue ",null,"(10)","(20)","(30)","(40)","(50)","(60)","(70)","(80)","(90)","Total "]
[]
[null,"Acct #","Educational","Operations & Maintenance","Debt Services","Transportation","Municipal Retirement/ Social Security","Capital Projects","Working Cash","Tort","Fire Prevention & Safety"]
["ESSER I (only) (CARES Act) (FRIS SUB PROGRAM CODES: ER, DE, EE, PL)",4998,0,0,null,0,0,0,null,null,0,{"$f":"(C12+D12+F12+G12+H12+K12)","v":0}]
["ESSER II (only) (CRRSA Act) (FRIS SUB PROGRAM CODES: E2)",4998,0,0,null,0,0,0,null,null,0,{"$f":"(C13+D13+F13+G13+H13+K13)","v":0}]
["GEER I (only) (CARES Act) (FRIS SUB PROGRAM CODE: DG, EC)",4998,0,0,null,0,0,0,null,null,0,{"$f":"(C14+D14+F14+G14+H14+K14)","v":0}]
["Other CARES, CRRSA, ARP Federal Stimulus Fund Revenues in Revenue Acct 4998 - not accounted for above (Describe on Itemization tab)",4998,0,0,null,0,0,0,null,null,0,{"$f":"(C15+D15+F15+G15+H15+K15)","v":0}]
["Total Revenue Section A",null,{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},null,{"$f":"SUM(F12:F15)","v":0},{"$f":"SUM(G12:G15)","v":0},{"$f":"SUM(H12:H15)","v":0},null,null,{"$f":"SUM(K12:K15)","v":0},{"$f":"SUM(L12:L15)","v":0}]
["Revenue Section B","Section B is for revenue recognized in FY21 reported on the FY21 AFR and for FY21 EXPENDITURES claimed on July 1, 2020 through June 30, 2021 FRIS grant expenditure reports and reported in the FY21 AFR."]
[" Description (Enter Whole Dollars) *See instructions for detailed descriptions of revenue ",null,"(10)","(20)","(30)","(40)","(50)","(60)","(70)","(80)","(90)","Total "]
[]
[null,"Acct #","Educational","Operations & Maintenance","Debt Services","Transportation","Municipal Retirement/ Social Security","Capital Projects","Working Cash","Tort","Fire Prevention & Safety"]
["ESSER I (only) (CARES Act) (FRIS SUB PROGRAM CODES: ER, DE, EE, PL)",4998,{"v":226745,"d":"226,745"},{"v":16008,"d":"16,008"},null,0,0,0,null,null,0,{"$f":"(C21+D21+F21+G21+H21+K21)","v":{"v":242753,"d":"242,753"}}]
["CARES Act -Nutrition Funding  (insert FY21 recognized revenue from link below) ","link in cell A22",{"v":18528.66,"d":"18,529"},0,null,0,0,0,null,null,0,{"$f":"(C22+D22+F22+G22+H22+K22)","v":{"v":18528.66,"d":"18,529"}}]
["https://www.isbe.net/_layouts/Download.aspx?SourceUrl=/Documents/CARES-Disbursements-FY21.xlsx"]
["ESSER II (only) (CRRSA Act) (FRIS SUB PROGRAM CODES: E2)",4998,0,0,null,0,0,0,null,null,0,{"$f":"(C24+D24+F24+G24+H24+K24)","v":0}]
["GEER I (only) (CARES Act) (FRIS SUB PROGRAM CODE: DG, EC)",4998,0,0,null,0,0,0,null,null,0,{"$f":"(C25+D25+F25+G25+H25+K25)","v":0}]
["Other CARES, CRRSA, ARP Federal Stimulus Fund Revenues  in Revenue Acct 4998 - not accounted for above (Describe on Itemization tab)",4998,0,0,null,0,0,0,null,null,0,{"$f":"(C26+D26+F26+G26+H26+K26)","v":0}]
["(Remaining) Other Federal Revenues in Revenue Acct 4998 - not accounted for elsewhere in Revenue Section A or Revenue Section B",4998,0,0,null,0,0,0,null,null,0,0]
["Total Revenue Section B",null,{"$f":"SUM(C21:C27)","v":{"v":245273.66,"d":"245,274"}},{"$f":"SUM(D21:D27)","v":{"v":16008,"d":"16,008"}},null,{"$f":"SUM(F21:F27)","v":0},{"$f":"SUM(G21:G27)","v":0},{"$f":"SUM(H21:H27)","v":0},null,null,{"$f":"SUM(K21:K27)","v":0},{"$f":"SUM(L21:L27)","v":{"v":261281.66,"d":"261,282"}}]
["Revenue Section C:  Reconciliation for Revenue Account 4998 - Total Revenue "]
["Total Other Federal Revenue (Section A plus Section B)",4998,{"$f":"C16+C28-C22","v":{"v":226745,"d":"226,745"}},{"$f":"D16+D28-D22","v":{"v":16008,"d":"16,008"}},null,{"$f":"F16+F28-F22","v":0},{"$f":"G16+G28-G22","v":0},{"$f":"H16+H28-H22","v":0},null,null,{"$f":"K16+K28-K22","v":0},{"$f":"L16+L28-L22","v":{"v":242753,"d":"242,753"}}]
["Total Other Federal Revenue from Revenue Tab",4998,{"$f":"'Revenues 10-15'!C267","v":{"v":226745,"d":"226,745"}},{"$f":"'Revenues 10-15'!D267","v":{"v":16008,"d":"16,008"}},null,{"$f":"'Revenues 10-15'!F267","v":0},{"$f":"'Revenues 10-15'!G267","v":0},{"$f":"'Revenues 10-15'!H267","v":0},null,null,{"$f":"'Revenues 10-15'!K267","v":0},{"$f":"C31+D31+F31+G31+H31+K31","v":{"v":242753,"d":"242,753"}}]
["Difference (must equal 0)",null,{"$f":"C30-C31","v":0},{"$f":"D30-D31","v":0},null,{"$f":"F30-F31","v":0},{"$f":"G30-G31","v":0},0,null,null,{"$f":"K30-K31","v":0},{"$f":"L30-L31","v":0}]
["Error must be corrected before submitting to ISBE",null,{"$f":"IF(OR((C32>1),(C32<-1)),\"ERROR\",\"OK\")","v":"OK"},{"$f":"IF(OR((D32>1),(D32<-1)),\"ERROR\",\"OK\")","v":"OK"},null,{"$f":"IF(OR((F32>1),(F32<-1)),\"ERROR\",\"OK\")","v":"OK"},{"$f":"IF(OR((G32>1),(G32<-1)),\"ERROR\",\"OK\")","v":"OK"},{"$f":"IF(OR((H32>1),(H32<-1)),\"ERROR\",\"OK\")","v":"OK"},null,null,{"$f":"IF(OR((K32>1),(K32<-1)),\"ERROR\",\"OK\")","v":"OK"},{"$f":"IF(OR((L32>10),(L32<-10)),\"ERROR\",\"OK\")","v":"OK"}]
[]
["Part 2:  CARES, CRRSA, and ARP EXPENDITURES"]
["Review of the July 1, 2020 through June 30, 2021 FRIS Expenditures reports may assist in determining the expenditures to use below."]
["Expenditure Section A:    "]
["ESSER I EXPENDITURES",null,null,"-------------------------------------------------------------------------------------------DISBURSEMENTS------------------------------------------------------------------------------------"]
[{"$nulls":3},"(100)","(200)","(300)","(400)","(500)","(600)","(700)","(800)","(900)"]
[{"$nulls":3},"Salaries","Employee Benefits","Purchased Services","Supplies & Materials","Capital Outlay","Other","Non-Capitalized Equipment","Termination Benefits","Total Expenditures"]
["FUNCTION "]
["1.  List the total expenditures for the Functions 1000 and 2000 below"]
["INSTRUCTION Total Expenditures","1000",null,0,0,{"v":17202,"d":"17,202"},{"v":160026,"d":"160,026"},0,0,0,null,{"$f":"SUM(D43:J43)","v":{"v":177228,"d":"177,228"}}]
["SUPPORT SERVICES Total Expenditures ",2000,null,{"v":4576,"d":"4,576"},{"v":1180,"d":"1,180"},{"v":49400,"d":"49,400"},{"v":12008,"d":"12,008"},{"v":4000,"d":"4,000"},0,0,null,{"$f":"SUM(D44:J44)","v":{"v":71164,"d":"71,164"}}]
[]
["2.  List the specific expenditures in Functions: 2530, 2540, & 2560 below (these expenditures are also included in Function 2000 above)"]
["Facilities Acquisition and Construction Services (Total)","2530",null,0,0,0,0,0,0,0,null,{"$f":"D47+E47+F47+G47+H47+I47+J47","v":0}]
["OPERATION & MAINTENANCE OF PLANT SERVICES (Total)","2540",null,0,0,0,{"v":12008,"d":"12,008"},{"v":4000,"d":"4,000"},0,0,null,{"$f":"SUM(D48:J48)","v":{"v":16008,"d":"16,008"}}]
["FOOD SERVICES (Total)","2560",null,0,0,0,0,0,0,0,null,{"$f":"SUM(D49:J49)","v":0}]
[]
["3.  List the technology expenses in Functions: 1000 & 2000 below (these expenditures are also included in Functions 1000 & 2000 above)."]
["TECHNOLOGY-RELATED SUPPLIES, PURCHASE SERVICES, EQUIPMENT (Included in Function 1000)","1000",{"$nulls":3},{"v":17202,"d":"17,202"},{"v":160026,"d":"160,026"},0,null,0,null,{"$f":"F52+G52+H52+J52","v":{"v":177228,"d":"177,228"}}]
["TECHNOLOGY-RELATED SUPPLIES, PURCHASE SERVICES, EQUIPMENT (Included in Function 2000)",2000,{"$nulls":3},{"v":49400,"d":"49,400"},0,0,null,0,null,{"$f":"F53+G53+H53+J53","v":{"v":49400,"d":"49,400"}}]
["TOTAL TECHNOLOGY-RELATED SUPPLIES, PURCHASE SERVICES, EQUIPMENT (Total TECHNOLOGY included in all Expenditure Functions)","Total Technology",{"$nulls":3},{"$f":"SUM(F52:F53)","v":{"v":66602,"d":"66,602"}},{"$f":"SUM(G52:G53)","v":{"v":160026,"d":"160,026"}},0,null,{"$f":"SUM(J52:J53)","v":0},null,{"$f":"F54+G54+H54+J54","v":{"v":226628,"d":"226,628"}}]
["Expenditure Section B:    "]
["CARES ACT -Nutrition Funding EXPENDITURES",null,null,"-------------------------------------------------------------------------------------------DISBURSEMENTS------------------------------------------------------------------------------------"]
[{"$nulls":3},"(100)","(200)","(300)","(400)","(500)","(600)","(700)","(800)","(900)"]
[{"$nulls":3},"Salaries","Employee Benefits","Purchased Services","Supplies & Materials","Capital Outlay","Other","Non-Capitalized Equipment","Termination Benefits","Total Expenditures"]
["FUNCTION "]
["1.  List the total expenditures for the Functions 1000 and 2000 below"]
["INSTRUCTION Total Expenditures","1000",null,0,0,0,0,0,0,0,null,{"$f":"SUM(D61:J61)","v":0}]
["SUPPORT SERVICES Total Expenditures ",2000,null,0,0,0,{"v":18529,"d":"18,529"},0,0,0,null,{"$f":"SUM(D62:J62)","v":{"v":18529,"d":"18,529"}}]
[]
["2.  List the specific expenditures in Functions: 2530, 2540, & 2560 below (these expenditures are also included in Function 2000 above)"]
["Facilities Acquisition and Construction Services (Total)","2530",null,0,0,0,0,0,0,0,null,{"$f":"D65+E65+F65+G65+H65+I65+J65","v":0}]
["OPERATION & MAINTENANCE OF PLANT SERVICES (Total)","2540",null,0,0,0,0,0,0,0,null,{"$f":"SUM(D66:J66)","v":0}]
["FOOD SERVICES (Total)","2560",null,0,0,0,{"v":18529,"d":"18,529"},0,0,0,null,{"$f":"SUM(D67:J67)","v":{"v":18529,"d":"18,529"}}]
[]
["3.  List the technology expenses in Functions: 1000 & 2000 below (these expenditures are also included in Functions 1000 & 2000 above)."]
["TECHNOLOGY-RELATED SUPPLIES, PURCHASE SERVICES, EQUIPMENT (Included in Function 1000)","1000",{"$nulls":3},0,0,0,null,0,null,{"$f":"F70+G70+H70+J70","v":0}]
["TECHNOLOGY-RELATED SUPPLIES, PURCHASE SERVICES, EQUIPMENT (Included in Function 2000)",2000,{"$nulls":3},0,0,0,null,0,null,{"$f":"F71+G71+H71+J71","v":0}]
["TOTAL TECHNOLOGY-RELATED SUPPLIES, PURCHASE SERVICES, EQUIPMENT (Total TECHNOLOGY included in all Expenditure Functions)","Total Technology",{"$nulls":3},{"$f":"SUM(F70:F71)","v":0},{"$f":"SUM(G70:G71)","v":0},0,null,{"$f":"SUM(J70:J71)","v":0},null,{"$f":"F72+G72+H72+J72","v":0}]
["Expenditure Section C:    "]
["ESSER II EXPENDITURES",null,null,"-------------------------------------------------------------------------------------------DISBURSEMENTS------------------------------------------------------------------------------------"]
[{"$nulls":3},"(100)","(200)","(300)","(400)","(500)","(600)","(700)","(800)","(900)"]
[{"$nulls":3},"Salaries","Employee Benefits","Purchased Services","Supplies & Materials","Capital Outlay","Other","Non-Capitalized Equipment","Termination Benefits","Total Expenditures"]
["FUNCTION "]
["1.  List the total expenditures for the Functions 1000 and 2000 below"]
["INSTRUCTION Total Expenditures","1000",null,0,0,0,0,0,0,0,null,{"$f":"SUM(D79:J79)","v":0}]
["SUPPORT SERVICES Total Expenditures ",2000,null,0,0,0,0,0,0,0,null,{"$f":"SUM(D80:J80)","v":0}]
[]
["2.  List the specific expenditures in Functions: 2530, 2540, & 2560 below (these expenditures are also included in Function 2000 above)"]
["Facilities Acquisition and Construction Services (Total)","2530",null,0,0,0,0,0,0,0,null,{"$f":"D83+E83+F83+G83+H83+I83+J83","v":0}]
["OPERATION & MAINTENANCE OF PLANT SERVICES (Total)","2540",null,0,0,0,0,0,0,0,null,{"$f":"SUM(D84:J84)","v":0}]
["FOOD SERVICES (Total)","2560",null,0,0,0,0,0,0,0,null,{"$f":"SUM(D85:J85)","v":0}]
[]
["3.  List the technology expenses in Functions: 1000 & 2000 below (these expenditures are also included in Functions 1000 & 2000 above)."]
["TECHNOLOGY-RELATED SUPPLIES, PURCHASE SERVICES, EQUIPMENT (Included in Function 1000)","1000",{"$nulls":3},0,0,0,null,0,null,{"$f":"F88+G88+H88+J88","v":0}]
["TECHNOLOGY-RELATED SUPPLIES, PURCHASE SERVICES, EQUIPMENT (Included in Function 2000)",2000,{"$nulls":3},0,0,0,null,0,null,{"$f":"F89+G89+H89+J89","v":0}]
["TOTAL TECHNOLOGY-RELATED SUPPLIES, PURCHASE SERVICES, EQUIPMENT (Total TECHNOLOGY included in all Expenditure Functions)","Total Technology",{"$nulls":3},{"$f":"SUM(F88:F89)","v":0},{"$f":"SUM(G88:G89)","v":0},0,null,{"$f":"SUM(J88:J89)","v":0},null,{"$f":"F90+G90+H90+J90","v":0}]
["Expenditure Section D:    "]
["GEER I EXPENDITURES",null,null,"-------------------------------------------------------------------------------------------DISBURSEMENTS------------------------------------------------------------------------------------"]
[{"$nulls":3},"(100)","(200)","(300)","(400)","(500)","(600)","(700)","(800)","(900)"]
[{"$nulls":3},"Salaries","Employee Benefits","Purchased Services","Supplies & Materials","Capital Outlay","Other","Non-Capitalized Equipment","Termination Benefits","Total Expenditures"]
["FUNCTION "]
["1.  List the total expenditures for the Functions 1000 and 2000 below"]
["INSTRUCTION Total Expenditures","1000",null,0,0,0,0,0,0,0,null,{"$f":"SUM(D97:J97)","v":0}]
["SUPPORT SERVICES Total Expenditures ",2000,null,0,0,0,0,0,0,0,null,{"$f":"SUM(D98:J98)","v":0}]
[]
["2.  List the specific expenditures in Functions: 2530, 2540, & 2560 below (these expenditures are also included in Function 2000 above)"]
["Facilities Acquisition and Construction Services (Total)","2530",null,0,0,0,0,0,0,0,null,{"$f":"D101+E101+F101+G101+H101+I101+J101","v":0}]
["OPERATION & MAINTENANCE OF PLANT SERVICES (Total)","2540",null,0,0,0,0,0,0,0,null,{"$f":"SUM(D102:J102)","v":0}]
["FOOD SERVICES (Total)","2560",null,0,0,0,0,0,0,0,null,{"$f":"SUM(D103:J103)","v":0}]
[]
["3.  List the technology expenses in Functions: 1000 & 2000 below (these expenditures are also included in Functions 1000 & 2000 above)."]
["TECHNOLOGY-RELATED SUPPLIES, PURCHASE SERVICES, EQUIPMENT (Included in Function 1000)","1000",{"$nulls":3},0,0,0,null,0,null,{"$f":"F106+G106+H106+J106","v":0}]
["TECHNOLOGY-RELATED SUPPLIES, PURCHASE SERVICES, EQUIPMENT (Included in Function 2000)",2000,{"$nulls":3},0,0,0,null,0,null,{"$f":"F107+G107+H107+J107","v":0}]
["TOTAL TECHNOLOGY-RELATED SUPPLIES, PURCHASE SERVICES, EQUIPMENT (Total TECHNOLOGY included in all Expenditure Functions)","Total Technology",{"$nulls":3},{"$f":"SUM(F106:F107)","v":0},{"$f":"SUM(G106:G107)","v":0},0,null,{"$f":"SUM(J106:J107)","v":0},null,{"$f":"F108+G108+H108+J108","v":0}]
["Expenditure Section E:    "]
["Other CARES, CRRSA, ARP Federal Stimulus Fund EXPENDITURES",null,null,"-------------------------------------------------------------------------------------------DISBURSEMENTS------------------------------------------------------------------------------------"]
[{"$nulls":3},"(100)","(200)","(300)","(400)","(500)","(600)","(700)","(800)","(900)"]
[{"$nulls":3},"Salaries","Employee Benefits","Purchased Services","Supplies & Materials","Capital Outlay","Other","Non-Capitalized Equipment","Termination Benefits","Total Expenditures"]
["FUNCTION "]
["1.  List the total expenditures for the Functions 1000 and 2000 below"]
["INSTRUCTION Total Expenditures","1000",null,0,0,0,0,0,0,0,null,{"$f":"SUM(D115:J115)","v":0}]
["SUPPORT SERVICES Total Expenditures ",2000,null,0,0,0,0,0,0,0,null,{"$f":"SUM(D116:J116)","v":0}]
[]
["2.  List the specific expenditures in Functions: 2530, 2540, & 2560 below (these expenditures are also included in Function 2000 above)"]
["Facilities Acquisition and Construction Services (Total)","2530",null,0,0,0,0,0,0,0,null,{"$f":"D119+E119+F119+G119+H119+I119+J119","v":0}]
["OPERATION & MAINTENANCE OF PLANT SERVICES (Total)","2540",null,0,0,0,0,0,0,0,null,{"$f":"SUM(D120:J120)","v":0}]
["FOOD SERVICES (Total)","2560",null,0,0,0,0,0,0,0,null,{"$f":"SUM(D121:J121)","v":0}]
[]
["3.  List the technology expenses in Functions: 1000 & 2000 below (these expenditures are also included in Functions 1000 & 2000 above)."]
["TECHNOLOGY-RELATED SUPPLIES, PURCHASE SERVICES, EQUIPMENT (Included in Function 1000)","1000",{"$nulls":3},0,0,0,null,0,null,{"$f":"F124+G124+H124+J124","v":0}]
["TECHNOLOGY-RELATED SUPPLIES, PURCHASE SERVICES, EQUIPMENT (Included in Function 2000)",2000,{"$nulls":3},0,0,0,null,0,null,{"$f":"F125+G125+H125+J125","v":0}]
["TOTAL TECHNOLOGY-RELATED SUPPLIES, PURCHASE SERVICES, EQUIPMENT (Total TECHNOLOGY included in all Expenditure Functions)","Total Technology",{"$nulls":3},{"$f":"SUM(F124:F125)","v":0},{"$f":"SUM(G124:G125)","v":0},0,null,{"$f":"SUM(J124:J125)","v":0},null,{"$f":"F126+G126+H126+J126","v":0}]
[]
["Expenditure Section F:    "]
["TOTAL EXPENDITURES (from all CARES, CRRSA, & ARP funds)",null,null,"-------------------------------------------------------------------------------------------DISBURSEMENTS------------------------------------------------------------------------------------"]
[{"$nulls":3},"(100)","(200)","(300)","(400)","(500)","(600)","(700)","(800)","(900)"]
[{"$nulls":3},"Salaries","Employee Benefits","Purchased Services","Supplies & Materials","Capital Outlay","Other","Non-Capitalized Equipment","Termination Benefits","Total Expenditures"]
["FUNCTION "]
["INSTRUCTION","1000",null,{"$f":"D43+D61+D79+D97+D115","v":0},{"$f":"E43+E61+E79+E97+E115","v":0},{"v":17202,"d":"17,202"},{"v":160026,"d":"160,026"},0,0,0,null,{"$f":"SUM(D133:J133)","v":{"v":177228,"d":"177,228"}}]
["SUPPORT SERVICES",2000,null,{"$f":"D44+D62+D80+D98+D116","v":{"v":4576,"d":"4,576"}},{"$f":"E44+E62+E80+E98+E116","v":{"v":1180,"d":"1,180"}},{"v":49400,"d":"49,400"},{"v":30537,"d":"30,537"},{"v":4000,"d":"4,000"},0,0,null,{"$f":"SUM(D134:J134)","v":{"v":89693,"d":"89,693"}}]
["TOTAL EXPENDITURES",{"$nulls":10},{"$f":"SUM(L133:L134)","v":{"v":266921,"d":"266,921"}}]
[]
["Expenditure Section G:    "]
["TOTAL TECHNOLOGY EXPENDITURES (from all CARES, CRRSA, & ARP funds)",null,null,"-------------------------------------------------------------------------------------------DISBURSEMENTS------------------------------------------------------------------------------------"]
[{"$nulls":3},"(100)","(200)","(300)","(400)","(500)","(600)","(700)","(800)","(900)"]
[{"$nulls":3},"Salaries","Employee Benefits","Purchased Services","Supplies & Materials","Capital Outlay","Other","Non-Capitalized Equipment","Termination Benefits","Total Expenditures"]
["FUNCTION "]
["TOTAL TECHNOLOGY-RELATED SUPPLIES, PURCHASE SERVICES, EQUIPMENT (Total TECHNOLOGY Expenditures)","Total Technology",{"$nulls":3},{"$f":"F54+F72+F90+F108+F126","v":{"v":66602,"d":"66,602"}},{"$f":"G54+G72+G90+G108+G126","v":{"v":160026,"d":"160,026"}},0,null,{"$f":"J54+J72+J90+J108+J126","v":0},null,{"$f":"F142+G142+H142+J142","v":{"v":226628,"d":"226,628"}}]

{"sheet":"Cap Outlay Deprec 32","index":13,"n_rows":18,"n_cols":12,"rows_kept":18,"merged":[[0,0,0,2],[0,9,0,11]]}
[" SCHEDULE OF CAPITAL OUTLAY AND DEPRECIATION"]
["Description of Assets                                                   (Enter Whole Dollars)","Acct #",{"$f":"\"Cost                     Beginning                July 1, \"&'AFR21'!$E$2-1","v":"Cost                     Beginning                July 1, 2020"},{"$f":"\"Add:                     Additions           July 1, \"&'AFR21'!E2-1&\" thru June 30, \"&'AFR21'!E2","v":"Add:                     Additions           July 1, 2020 thru June 30, 2021"},{"$f":"\"Less:  Deletions   July 1, \"&'AFR21'!E2-1&\" thru June 30, \"&'AFR21'!E2","v":"Less:  Deletions   July 1, 2020 thru June 30, 2021"},{"$f":"\"Cost Ending                      June 30, \"&'AFR21'!E2","v":"Cost Ending                      June 30, 2021"},"Life In Years",{"$f":"\"Accumlated Depreciation Beginning                July 1, \"&'AFR21'!$E$2-1","v":"Accumlated Depreciation Beginning                July 1, 2020"},{"$f":"\"Add:  Depreciation Allowable                 July 1, \"&'AFR21'!E2-1&\" thru June 30, \"&'AFR21'!E2","v":"Add:  Depreciation Allowable                 July 1, 2020 thru June 30, 2021"},{"$f":"\"Less:  Depreciation Deletions                                   July 1, \"&'AFR21'!E2-1&\" thru               June 30, \"&'AFR21'!E2","v":"Less:  Depreciation Deletions                                   July 1, 2020 thru               June 30, 2021"},{"$f":"\"Accumulated Depreciation Ending              June 30, \"&'AFR21'!E2","v":"Accumulated Depreciation Ending              June 30, 2021"},{"$f":"\"Ending Balance Undepreciated           June 30, \"&'AFR21'!E2","v":"Ending Balance Undepreciated           June 30, 2021"}]
["Works of Art & Historical Treasures",210,{"$nulls":3},{"$f":"(C3+D3)-E3","v":{"v":0,"d":"0 "}},{"$nulls":4},{"$f":"(H3+I3)-J3","v":{"v":0,"d":"0 "}},{"$f":"F3-K3","v":{"v":0,"d":"0 "}}]
["Land",220]
["Non-Depreciable Land",221,{"v":37985,"d":"37,985 "},null,null,{"$f":"(C5+D5)-E5","v":{"v":37985,"d":"37,985 "}},{"$nulls":5},{"$f":"F5-K5","v":{"v":37985,"d":"37,985 "}}]
["Depreciable Land",222,{"$nulls":3},{"$f":"(C6+D6)-E6","v":{"v":0,"d":"0 "}},{"v":50,"d":"50 "},{"$nulls":3},{"$f":"(H6+I6)-J6","v":{"v":0,"d":"0 "}},{"$f":"F6-K6","v":{"v":0,"d":"0 "}}]
["Buildings",230]
["Permanent Buildings",231,{"v":6615354,"d":"6,615,354 "},{"v":108434,"d":"108,434 "},null,{"$f":"(C8+D8)-E8","v":{"v":6723788,"d":"6,723,788 "}},{"v":50,"d":"50 "},{"v":3352344,"d":"3,352,344 "},{"v":115160,"d":"115,160 "},null,{"$f":"(H8+I8)-J8","v":{"v":3467504,"d":"3,467,504 "}},{"$f":"F8-K8","v":{"v":3256284,"d":"3,256,284 "}}]
["Temporary Buildings",232,{"$nulls":3},{"$f":"(C9+D9)-E9","v":{"v":0,"d":"0 "}},{"v":20,"d":"20 "},{"$nulls":3},{"$f":"(H9+I9)-J9","v":{"v":0,"d":"0 "}},{"$f":"F9-K9","v":{"v":0,"d":"0 "}}]
["Improvements Other than Buildings (Infrastructure)",240,{"v":213906,"d":"213,906 "},null,null,{"$f":"(C10+D10)-E10","v":{"v":213906,"d":"213,906 "}},{"v":20,"d":"20 "},{"v":59792,"d":"59,792 "},{"v":10584,"d":"10,584 "},null,{"$f":"(H10+I10)-J10","v":{"v":70376,"d":"70,376 "}},{"$f":"F10-K10","v":{"v":143530,"d":"143,530 "}}]
["Capitalized Equipment",250]
["10 Yr Schedule",251,{"v":261822,"d":"261,822 "},{"v":23141,"d":"23,141 "},{"v":10198,"d":"10,198 "},{"$f":"(C12+D12)-E12","v":{"v":274765,"d":"274,765 "}},{"v":10,"d":"10 "},{"v":103822,"d":"103,822 "},{"v":27477,"d":"27,477 "},{"v":10198,"d":"10,198 "},{"$f":"(H12+I12)-J12","v":{"v":121101,"d":"121,101 "}},{"$f":"F12-K12","v":{"v":153664,"d":"153,664 "}}]
["5 Yr Schedule",252,{"v":211646,"d":"211,646 "},null,null,{"$f":"(C13+D13)-E13","v":{"v":211646,"d":"211,646 "}},{"v":5,"d":"5 "},{"v":211646,"d":"211,646 "},null,null,{"$f":"(H13+I13)-J13","v":{"v":211646,"d":"211,646 "}},{"$f":"F13-K13","v":{"v":0,"d":"0 "}}]
["3 Yr Schedule",253,{"v":3827,"d":"3,827 "},null,null,{"$f":"(C14+D14)-E14","v":{"v":3827,"d":"3,827 "}},{"v":3,"d":"3 "},{"v":3827,"d":"3,827 "},null,null,{"$f":"(H14+I14)-J14","v":{"v":3827,"d":"3,827 "}},{"$f":"F14-K14","v":{"v":0,"d":"0 "}}]
["Construction in Progress",260,{"$nulls":3},{"$f":"(C15+D15)-E15","v":{"v":0,"d":"0 "}},"--",{"$nulls":4},{"$f":"F15-K15","v":{"v":0,"d":"0 "}}]
["Total Capital Assets",200,{"$f":"SUM(C3,C5:C6,C8:C10,C12:C15)","v":{"v":7344540,"d":"7,344,540 "}},{"$f":"SUM(D3,D5:D6,D8:D10,D12:D15)","v":{"v":131575,"d":"131,575 "}},{"$f":"SUM(E3,E5:E6,E8:E10,E12:E15)","v":{"v":10198,"d":"10,198 "}},{"$f":"SUM(F3,F5:F6,F8:F10,F12:F15)","v":{"v":7465917,"d":"7,465,917 "}},null,{"$f":"SUM(H3,H6,H8:H10,H12:H14,)","v":{"v":3731431,"d":"3,731,431 "}},{"$f":"SUM(I3,I6,I8:I10,I12:I14,)","v":{"v":153221,"d":"153,221 "}},{"$f":"SUM(J3,J6,J8:J10,J12:J14,)","v":{"v":10198,"d":"10,198 "}},{"$f":"(H16+I16)-J16","v":{"v":3874454,"d":"3,874,454 "}},{"$f":"F16-K16","v":{"v":3591463,"d":"3,591,463 "}}]
["Non-Capitalized Equipment",700,{"$nulls":3},{"$f":"SUM('Expenditures 16-24'!I116,'Expenditures 16-24'!I155,'Expenditures 16-24'!I214,'Expenditures 16-24'!I309,'Expenditures 16-24'!I422,'Expenditures 16-24'!I447)","v":{"v":0,"d":"0 "}},{"v":10,"d":"10 "},null,{"$f":"F17/G17","v":{"v":0,"d":"0 "}}]
["Allowable Depreciation",{"$nulls":7},{"$f":"SUM(I16,I17)","v":{"v":153221,"d":"153,221 "}}]

{"sheet":"PCTC-OEPP 33-35","index":14,"n_rows":205,"n_cols":7,"rows_kept":205,"merged":[[0,0,0,5],[1,0,1,5],[4,0,4,5],[5,0,5,5],[100,0,100,5]]}
[{"$f":"\"ESTIMATED OPERATING EXPENSE PER PUPIL (OEPP)/PER CAPITA TUITION CHARGE (PCTC) COMPUTATIONS (\"&'AFR21'!E2-1&\" - \"&'AFR21'!E2&\")\"","v":"ESTIMATED OPERATING EXPENSE PER PUPIL (OEPP)/PER CAPITA TUITION CHARGE (PCTC) COMPUTATIONS (2020 - 2021)"}]
["This schedule is completed for school districts only."]
[]
["Fund","Sheet, Row",null,"ACCOUNT NO - TITLE",null,"Amount"]
[]
["OPERATING EXPENSE PER PUPIL"]
["EXPENDITURES:"]
["ED","Expenditures 16-24, L116",null,"Total Expenditures","$",{"$f":"'Expenditures 16-24'!K116","v":{"v":5639295,"d":"5,639,295"}}]
["O&M","Expenditures 16-24, L155",null,"Total Expenditures",null,{"$f":"'Expenditures 16-24'!K155","v":{"v":136162,"d":"136,162"}}]
["DS","Expenditures 16-24, L178",null,"Total Expenditures",null,{"$f":"'Expenditures 16-24'!K178","v":{"v":211659,"d":"211,659"}}]
["TR","Expenditures 16-24, L214",null,"Total Expenditures",null,{"$f":"'Expenditures 16-24'!K214","v":{"v":196435,"d":"196,435"}}]
["MR/SS","Expenditures 16-24, L299",null,"Total Expenditures",null,{"$f":"'Expenditures 16-24'!K292","v":{"v":180745,"d":"180,745"}}]
["TORT","Expenditures 16-24, L429",null,"Total Expenditures",null,{"$f":"'Expenditures 16-24'!K422","v":{"v":155421,"d":"155,421"}}]
[{"$nulls":3},"Total Expenditures","$",{"$f":"SUM(F8:F13)","v":{"v":6519717,"d":"6,519,717"}}]
[]
["LESS RECEIPTS/REVENUES OR DISBURSEMENTS/EXPENDITURES NOT APPLICABLE TO THE REGULAR K-12 PROGRAM:"]
[]
["TR","Revenues 10-15, L43, Col F",{"$f":"'Revenues 10-15'!B43","v":1412},{"$f":"'Revenues 10-15'!A43","v":"Regular - Transp Fees from Other Districts (In State)"},"$",{"$f":"'Revenues 10-15'!F43","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L47, Col F",{"$f":"'Revenues 10-15'!B47","v":1421},{"$f":"'Revenues 10-15'!A47","v":"Summer Sch - Transp. Fees from Pupils or Parents (In State)"},null,{"$f":"'Revenues 10-15'!F47","v":{"v":0,"d":"0 "}}]
["TR","Revenues10-15, L48, Col F",{"$f":"'Revenues 10-15'!B48","v":1422},{"$f":"'Revenues 10-15'!A48","v":"Summer Sch - Transp. Fees from Other Districts (In State)"},null,{"$f":"'Revenues 10-15'!F48","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L49, Col F",{"$f":"'Revenues 10-15'!B49","v":1423},{"$f":"'Revenues 10-15'!A49","v":"Summer Sch - Transp. Fees from Other Sources (In State)"},null,{"$f":"'Revenues 10-15'!F49","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L50 Col F",{"$f":"'Revenues 10-15'!B50","v":1424},{"$f":"'Revenues 10-15'!A50","v":"Summer Sch - Transp. Fees from Other Sources (Out of State)"},null,{"$f":"'Revenues 10-15'!F50","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L52, Col F",{"$f":"'Revenues 10-15'!B52","v":1432},{"$f":"'Revenues 10-15'!A52","v":"CTE - Transp Fees from Other Districts (In State)"},null,{"$f":"'Revenues 10-15'!F52","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L56, Col F",{"$f":"'Revenues 10-15'!B56","v":1442},{"$f":"'Revenues 10-15'!A56","v":"Special Ed - Transp Fees from Other Districts (In State)"},null,{"$f":"'Revenues 10-15'!F56","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L59, Col F",{"$f":"'Revenues 10-15'!B59","v":1451},{"$f":"'Revenues 10-15'!A59","v":"Adult - Transp Fees from Pupils or Parents (In State)"},null,{"$f":"'Revenues 10-15'!F59","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L60, Col F ",{"$f":"'Revenues 10-15'!B60","v":1452},{"$f":"'Revenues 10-15'!A60","v":"Adult - Transp Fees from Other Districts (In State)"},null,{"$f":"'Revenues 10-15'!F60","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L61, Col F",{"$f":"'Revenues 10-15'!B61","v":1453},{"$f":"'Revenues 10-15'!A61","v":"Adult - Transp Fees from Other Sources (In State)"},null,{"$f":"'Revenues 10-15'!F61","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L62, Col F",{"$f":"'Revenues 10-15'!B62","v":1454},{"$f":"'Revenues 10-15'!A62","v":"Adult - Transp Fees from Other Sources (Out of State)"},null,{"$f":"'Revenues 10-15'!F62","v":{"v":0,"d":"0 "}}]
["O&M-TR","Revenues 10-15, L151, Col D & F",{"$f":"'Revenues 10-15'!B151","v":3410},{"$f":"'Revenues 10-15'!A151","v":"Adult Ed (from ICCB)"},null,{"$f":"SUM('Revenues 10-15'!D151,'Revenues 10-15'!F151)","v":{"v":0,"d":"0 "}}]
["O&M-TR","Revenues 10-15, L152, Col D & F",{"$f":"'Revenues 10-15'!B152","v":3499},{"$f":"'Revenues 10-15'!A152","v":"Adult Ed - Other (Describe & Itemize)"},null,{"$f":"('Revenues 10-15'!D152+'Revenues 10-15'!F152)","v":{"v":0,"d":"0 "}}]
["O&M-TR","Revenues 10-15, L213, Col D,F",{"$f":"'Revenues 10-15'!B213","v":4600},{"$f":"'Revenues 10-15'!A213","v":"Fed - Spec Education - Preschool Flow-Through"},null,{"$f":"SUM('Revenues 10-15'!D213,'Revenues 10-15'!F213)","v":{"v":0,"d":"0 "}}]
["O&M-TR","Revenues 10-15, L214, Col D,F",{"$f":"'Revenues 10-15'!B214","v":4605},{"$f":"'Revenues 10-15'!A214","v":"Fed - Spec Education - Preschool Discretionary"},null,{"$f":"SUM('Revenues 10-15'!D214,'Revenues 10-15'!F214)","v":{"v":0,"d":"0 "}}]
["O&M","Revenues 10-15, L224, Col D",{"$f":"'Revenues 10-15'!B224","v":4810},{"$f":"'Revenues 10-15'!A224","v":"Federal - Adult Education"},null,{"$f":"'Revenues 10-15'!D224","v":{"v":0,"d":"0 "}}]
["ED","Expenditures 16-24, L7, Col K - (G+I)",{"$f":"'Expenditures 16-24'!B7","v":"1125"},{"$f":"'Expenditures 16-24'!A7","v":"Pre-K Programs"},null,{"$f":"'Expenditures 16-24'!K7-SUM('Expenditures 16-24'!G7,'Expenditures 16-24'!I7)","v":{"v":0,"d":"0 "}}]
["ED","Expenditures 16-24, L9, Col K - (G+I)",{"$f":"'Expenditures 16-24'!B9","v":"1225"},{"$f":"'Expenditures 16-24'!A9","v":"Special Education Programs Pre-K"},null,{"$f":"'Expenditures 16-24'!K9-SUM('Expenditures 16-24'!G9+'Expenditures 16-24'!I9)","v":{"v":68890,"d":"68,890 "}}]
["ED","Expenditures 16-24, L11, Col K - (G+I)",{"$f":"'Expenditures 16-24'!B11","v":"1275"},{"$f":"'Expenditures 16-24'!A11","v":"Remedial and Supplemental Programs Pre-K"},null,{"$f":"'Expenditures 16-24'!K11-SUM('Expenditures 16-24'!G11,'Expenditures 16-24'!I11)","v":{"v":0,"d":"0 "}}]
["ED","Expenditures 16-24, L12, Col K - (G+I)",{"$f":"'Expenditures 16-24'!B12","v":1300},{"$f":"'Expenditures 16-24'!A12","v":"Adult/Continuing Education Programs"},null,{"$f":"'Expenditures 16-24'!K12-SUM('Expenditures 16-24'!G12+'Expenditures 16-24'!I12)","v":{"v":0,"d":"0 "}}]
["ED","Expenditures 16-24, L15, Col K - (G+I)",{"$f":"'Expenditures 16-24'!B15","v":1600},{"$f":"'Expenditures 16-24'!A15","v":"Summer School Programs"},null,{"$f":"'Expenditures 16-24'!K15-SUM('Expenditures 16-24'!G15,'Expenditures 16-24'!I15)","v":{"v":21861,"d":"21,861 "}}]
["ED","Expenditures 16-24, L20, Col K",{"$f":"'Expenditures 16-24'!B20","v":"1910"},{"$f":"'Expenditures 16-24'!A20","v":"Pre-K Programs - Private Tuition"},null,{"$f":"'Expenditures 16-24'!K20","v":{"v":0,"d":"0 "}}]
["ED","Expenditures 16-24, L21, Col K",{"$f":"'Expenditures 16-24'!B21","v":"1911"},{"$f":"'Expenditures 16-24'!A21","v":"Regular K-12 Programs - Private Tuition"},null,{"$f":"'Expenditures 16-24'!K21","v":{"v":0,"d":"0 "}}]
["ED","Expenditures 16-24, L22, Col K",{"$f":"'Expenditures 16-24'!B22","v":"1912"},{"$f":"'Expenditures 16-24'!A22","v":"Special Education Programs K-12 - Private Tuition"},null,{"$f":"'Expenditures 16-24'!K22","v":{"v":212502,"d":"212,502 "}}]
["ED","Expenditures 16-24, L23, Col K",{"$f":"'Expenditures 16-24'!B23","v":"1913"},{"$f":"'Expenditures 16-24'!A23","v":"Special Education Programs Pre-K - Tuition"},null,{"$f":"'Expenditures 16-24'!K23","v":{"v":0,"d":"0 "}}]
["ED","Expenditures 16-24, L24, Col K",{"$f":"'Expenditures 16-24'!B24","v":"1914"},{"$f":"'Expenditures 16-24'!A24","v":"Remedial/Supplemental Programs K-12 - Private Tuition"},null,{"$f":"'Expenditures 16-24'!K24","v":{"v":0,"d":"0 "}}]
["ED","Expenditures 16-24, L25, Col K",{"$f":"'Expenditures 16-24'!B25","v":"1915"},{"$f":"'Expenditures 16-24'!A25","v":"Remedial/Supplemental Programs Pre-K - Private Tuition"},null,{"$f":"'Expenditures 16-24'!K25","v":{"v":0,"d":"0 "}}]
["ED","Expenditures 16-24, L26, Col K",{"$f":"'Expenditures 16-24'!B26","v":"1916"},{"$f":"'Expenditures 16-24'!A26","v":"Adult/Continuing Education Programs - Private Tuition"},null,{"$f":"'Expenditures 16-24'!K26","v":{"v":0,"d":"0 "}}]
["ED","Expenditures 16-24, L27, Col K",{"$f":"'Expenditures 16-24'!B27","v":"1917"},{"$f":"'Expenditures 16-24'!A27","v":"CTE Programs - Private Tuition"},null,{"$f":"'Expenditures 16-24'!K27","v":{"v":0,"d":"0 "}}]
["ED","Expenditures 16-24, L28, Col K",{"$f":"'Expenditures 16-24'!B28","v":"1918"},{"$f":"'Expenditures 16-24'!A28","v":"Interscholastic Programs - Private Tuition"},null,{"$f":"'Expenditures 16-24'!K28","v":{"v":0,"d":"0 "}}]
["ED","Expenditures 16-24, L29, Col K",{"$f":"'Expenditures 16-24'!B29","v":"1919"},{"$f":"'Expenditures 16-24'!A29","v":"Summer School Programs - Private Tuition"},null,{"$f":"'Expenditures 16-24'!K29","v":{"v":0,"d":"0 "}}]
["ED","Expenditures 16-24, L30, Col K",{"$f":"'Expenditures 16-24'!B30","v":"1920"},{"$f":"'Expenditures 16-24'!A30","v":"Gifted Programs - Private Tuition"},null,{"$f":"'Expenditures 16-24'!K30","v":{"v":0,"d":"0 "}}]
["ED","Expenditures 16-24, L31, Col K",{"$f":"'Expenditures 16-24'!B31","v":"1921"},{"$f":"'Expenditures 16-24'!A31","v":"Bilingual Programs - Private Tuition"},null,{"$f":"'Expenditures 16-24'!K31","v":{"v":0,"d":"0 "}}]
["ED","Expenditures 16-24, L32, Col K",{"$f":"'Expenditures 16-24'!B32","v":"1922"},{"$f":"'Expenditures 16-24'!A32","v":"Truants Alternative/Optional Ed Progms - Private Tuition"},null,{"$f":"'Expenditures 16-24'!K32","v":{"v":0,"d":"0 "}}]
["ED","Expenditures 16-24, L77, Col K - (G+I)",{"$f":"'Expenditures 16-24'!B77","v":"3000"},"Community Services",null,{"$f":"'Expenditures 16-24'!K77-SUM('Expenditures 16-24'!G77,'Expenditures 16-24'!I77)","v":{"v":368,"d":"368 "}}]
["ED","Expenditures 16-24, L104, Col K",{"$f":"'Expenditures 16-24'!B104","v":4000},{"$f":"'Expenditures 16-24'!A104","v":"Total Payments to Other Govt Units"},null,{"$f":"'Expenditures 16-24'!K104","v":{"v":415135,"d":"415,135 "}}]
["ED","Expenditures 16-24, L116, Col G","-","Capital Outlay",null,{"$f":"'Expenditures 16-24'!G116","v":{"v":13638,"d":"13,638 "}}]
["ED","Expenditures 16-24, L116, Col I","-","Non-Capitalized Equipment",null,{"$f":"'Expenditures 16-24'!I116","v":{"v":0,"d":"0 "}}]
["O&M","Expenditures 16-24, L134, Col K - (G+I)",{"$f":"'Expenditures 16-24'!B134","v":"3000"},"Community Services",null,{"$f":"'Expenditures 16-24'!K134-SUM('Expenditures 16-24'!G134+'Expenditures 16-24'!I134)","v":{"v":0,"d":"0 "}}]
["O&M","Expenditures 16-24, L143, Col K",{"$f":"'Expenditures 16-24'!B143","v":4000},{"$f":"'Expenditures 16-24'!A143","v":"Total Payments to Other Govt Units"},null,{"$f":"'Expenditures 16-24'!K143","v":{"v":0,"d":"0 "}}]
["O&M","Expenditures 16-24, L155, Col G","-","Capital Outlay",null,{"$f":"'Expenditures 16-24'!G155","v":{"v":19633,"d":"19,633 "}}]
["O&M","Expenditures 16-24, L155, Col I","-","Non-Capitalized Equipment",null,{"$f":"'Expenditures 16-24'!I155","v":{"v":0,"d":"0 "}}]
["DS","Expenditures 16-24, L164, Col K",4000,"Payments to Other Dist & Govt Units",null,{"$f":"'Expenditures 16-24'!K164","v":{"v":0,"d":"0 "}}]
["DS","Expenditures 16-24, L174, Col K",{"$f":"'Expenditures 16-24'!B174","v":"5300"},"Debt Service - Payments of Principal on Long-Term Debt",null,{"$f":"'Expenditures 16-24'!K174","v":{"v":204000,"d":"204,000 "}}]
["TR","Expenditures 16-24, L189, Col K - (G+I)",{"$f":"'Expenditures 16-24'!B189","v":3000},"Community Services",null,{"$f":"'Expenditures 16-24'!K189-SUM('Expenditures 16-24'!G189,'Expenditures 16-24'!I189)","v":{"v":0,"d":"0 "}}]
["TR","Expenditures 16-24, L200, Col K",{"$f":"'Expenditures 16-24'!B200","v":"4000"},{"$f":"'Expenditures 16-24'!A200","v":"Total Payments to Other Govt Units"},null,{"$f":"'Expenditures 16-24'!K200","v":{"v":0,"d":"0 "}}]
["TR","Expenditures 16-24, L210, Col K",{"$f":"'Expenditures 16-24'!B210","v":"5300"},"Debt Service - Payments of Principal on Long-Term Debt",null,{"$f":"'Expenditures 16-24'!K210","v":{"v":0,"d":"0 "}}]
["TR","Expenditures 16-24, L214, Col G","-","Capital Outlay",null,{"$f":"'Expenditures 16-24'!G214","v":{"v":0,"d":"0 "}}]
["TR","Expenditures 16-24, L214, Col I","-","Non-Capitalized Equipment",null,{"$f":"'Expenditures 16-24'!I214","v":{"v":0,"d":"0 "}}]
["MR/SS","Expenditures 16-24, L220, Col K",{"$f":"'Expenditures 16-24'!B220","v":"1125"},{"$f":"'Expenditures 16-24'!A220","v":"Pre-K Programs"},null,{"$f":"'Expenditures 16-24'!K220","v":{"v":0,"d":"0 "}}]
["MR/SS","Expenditures 16-24, L222, Col K",{"$f":"'Expenditures 16-24'!B222","v":"1225"},{"$f":"'Expenditures 16-24'!A222","v":"Special Education Programs - Pre-K"},null,{"$f":"'Expenditures 16-24'!K222","v":{"v":695,"d":"695 "}}]
["MR/SS","Expenditures 16-24, L224, Col K",{"$f":"'Expenditures 16-24'!B224","v":"1275"},{"$f":"'Expenditures 16-24'!A224","v":"Remedial and Supplemental Programs - Pre-K"},null,{"$f":"'Expenditures 16-24'!K224","v":{"v":0,"d":"0 "}}]
["MR/SS","Expenditures 16-24, L225, Col K",{"$f":"'Expenditures 16-24'!B225","v":1300},{"$f":"'Expenditures 16-24'!A225","v":"Adult/Continuing Education Programs"},null,{"$f":"'Expenditures 16-24'!K225","v":{"v":0,"d":"0 "}}]
["MR/SS","Expenditures 16-24, L228, Col K",{"$f":"'Expenditures 16-24'!B228","v":1600},{"$f":"'Expenditures 16-24'!A228","v":"Summer School Programs"},null,{"$f":"'Expenditures 16-24'!K228","v":{"v":480,"d":"480 "}}]
["MR/SS","Expenditures 16-24, L284, Col K",{"$f":"'Expenditures 16-24'!B277","v":3000},"Community Services",null,{"$f":"'Expenditures 16-24'!K277","v":{"v":61,"d":"61 "}}]
["MR/SS","Expenditures 16-24, L289, Col K",{"$f":"'Expenditures 16-24'!B282","v":"4000"},{"$f":"'Expenditures 16-24'!A282","v":"Total Payments to Other Govt Units"},null,{"$f":"'Expenditures 16-24'!K282","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L325, Col K - (G+I)","1125","Pre-K Programs",null,{"$f":"'Expenditures 16-24'!K318-SUM('Expenditures 16-24'!G318,'Expenditures 16-24'!I318)","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L327, Col K - (G+I)","1225","Special Education Programs Pre-K",null,{"$f":"'Expenditures 16-24'!K320-SUM('Expenditures 16-24'!G320,'Expenditures 16-24'!I320)","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L329, Col K - (G+I)","1275","Remedial and Supplemental Programs Pre-K",null,{"$f":"'Expenditures 16-24'!K322-SUM('Expenditures 16-24'!G322,'Expenditures 16-24'!I322)","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L330, Col K - (G+I)",1300,"Adult/Continuing Education Programs",null,{"$f":"'Expenditures 16-24'!K323-SUM('Expenditures 16-24'!G323,'Expenditures 16-24'!I323)","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L333, Col K - (G+I)",1600,"Summer School Programs",null,{"$f":"'Expenditures 16-24'!K326-SUM('Expenditures 16-24'!G326,'Expenditures 16-24'!I326)","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L338, Col K","1910","Pre-K Programs - Private Tuition",null,{"$f":"'Expenditures 16-24'!K331","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L339, Col K","1911","Regular K-12 Programs - Private Tuition",null,{"$f":"'Expenditures 16-24'!K332","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L340, Col K","1912","Special Education Programs K-12 - Private Tuition",null,{"$f":"'Expenditures 16-24'!K333","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L341, Col K","1913","Special Education Programs Pre-K - Tuition",null,{"$f":"'Expenditures 16-24'!K334","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L342, Col K","1914","Remedial/Supplemental Programs K-12 - Private Tuition",null,{"$f":"'Expenditures 16-24'!K335","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L343, Col K","1915","Remedial/Supplemental Programs Pre-K - Private Tuition",null,{"$f":"'Expenditures 16-24'!K336","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L344, Col K","1916","Adult/Continuing Education Programs - Private Tuition",null,{"$f":"'Expenditures 16-24'!K337","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L345, Col K","1917","CTE Programs - Private Tuition",null,{"$f":"'Expenditures 16-24'!K338","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L346, Col K","1918","Interscholastic Programs - Private Tuition",null,{"$f":"'Expenditures 16-24'!K339","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L347, Col K","1919","Summer School Programs - Private Tuition",null,{"$f":"'Expenditures 16-24'!K340","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L348, Col K","1920","Gifted Programs - Private Tuition",null,{"$f":"'Expenditures 16-24'!K341","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L349, Col K","1921","Bilingual Programs - Private Tuition",null,{"$f":"'Expenditures 16-24'!K342","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L350, Col K","1922","Truants Alternative/Optional Ed Progms - Private Tuition",null,{"$f":"'Expenditures 16-24'!K343","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L394, Col K - (G+I)","3000","Community Services",null,{"$f":"'Expenditures 16-24'!K387-SUM('Expenditures 16-24'!G387,'Expenditures 16-24'!I387)","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L421, Col K","4000","Total Payments to Other Govt Units",null,{"$f":"'Expenditures 16-24'!K414","v":{"v":0,"d":"0 "}}]
["Tort ","Expenditures 16-24, L429, Col G","-","Capital Outlay",null,{"$f":"'Expenditures 16-24'!G422","v":{"v":0,"d":"0 "}}]
["Tort","Expenditures 16-24, L429, Col I","-","Non-Capitalized Equipment",null,{"$f":"'Expenditures 16-24'!I422","v":{"v":0,"d":"0 "}}]
[{"$nulls":3},"Total Deductions for OEPP Computation (Sum of Lines 18 - 95) ","$",{"$f":"SUM(F18:F95)","v":{"v":957263,"d":"957,263 "}}]
[{"$nulls":3},"Total Operating Expenses Regular K-12 (Line 14 minus Line 96)",null,{"$f":"(F14-F96)","v":{"v":5562454,"d":"5,562,454 "}}]
[{"$nulls":3},{"$f":"\"9 Month ADA from Average Daily Attendance - Student Information System (SIS) in IWAS-preliminary ADA \"&'AFR21'!$E$2-1&\"-\"&'AFR21'!$E$2","v":"9 Month ADA from Average Daily Attendance - Student Information System (SIS) in IWAS-preliminary ADA 2020-2021"},null,{"v":446.3,"d":"446.30"}]
[{"$nulls":3},"Estimated OEPP  (Line 97 divided by Line 98)","$",{"$f":"IF(F98>0,F97/F98,\" Complete Line 98\")","v":{"v":12463.486444095899,"d":"12,463.49"}}]
[]
["PER CAPITA TUITION CHARGE"]
[]
[" LESS OFFSETTING RECEIPTS/REVENUES:"]
["TR","Revenues 10-15, L42, Col F",{"$f":"'Revenues 10-15'!B42","v":1411},{"$f":"'Revenues 10-15'!A42","v":"Regular -Transp Fees from Pupils or Parents (In State)"},"$",{"$f":"'Revenues 10-15'!F42","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L44, Col F",{"$f":"'Revenues 10-15'!B44","v":1413},{"$f":"'Revenues 10-15'!A44","v":"Regular - Transp Fees from Other Sources (In State)"},null,{"$f":"'Revenues 10-15'!F44","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L45, Col F",{"$f":"'Revenues 10-15'!B45","v":1415},{"$f":"'Revenues 10-15'!A45","v":"Regular - Transp Fees from Co-curricular Activities (In State)"},null,{"$f":"'Revenues 10-15'!F45","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L46, Col F",1416,{"$f":"'Revenues 10-15'!A46","v":"Regular Transp Fees from Other Sources (Out of State)"},null,{"$f":"'Revenues 10-15'!F46","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L51, Col F",{"$f":"'Revenues 10-15'!B51","v":1431},{"$f":"'Revenues 10-15'!A51","v":"CTE - Transp Fees from Pupils or Parents (In State)"},null,{"$f":"'Revenues 10-15'!F51","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L53, Col F",{"$f":"'Revenues 10-15'!B53","v":1433},{"$f":"'Revenues 10-15'!A53","v":"CTE - Transp Fees from Other Sources (In State)"},null,{"$f":"'Revenues 10-15'!F53","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L54, Col F",{"$f":"'Revenues 10-15'!B54","v":1434},{"$f":"'Revenues 10-15'!A54","v":"CTE - Transp Fees from Other Sources (Out of State)"},null,{"$f":"'Revenues 10-15'!F54","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L55, Col F",{"$f":"'Revenues 10-15'!B55","v":1441},{"$f":"'Revenues 10-15'!A55","v":"Special Ed - Transp Fees from Pupils or Parents (In State)"},null,{"$f":"'Revenues 10-15'!F55","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L57, Col F",{"$f":"'Revenues 10-15'!B57","v":1443},{"$f":"'Revenues 10-15'!A57","v":"Special Ed - Transp Fees from Other Sources (In State)"},null,{"$f":"'Revenues 10-15'!F57","v":{"v":0,"d":"0 "}}]
["TR","Revenues 10-15, L58, Col F",{"$f":"'Revenues 10-15'!B58","v":1444},{"$f":"'Revenues 10-15'!A58","v":"Special Ed - Transp Fees from Other Sources (Out of State)"},null,{"$f":"'Revenues 10-15'!F58","v":{"v":0,"d":"0 "}}]
["ED","Revenues 10-15, L75, Col C",1600,{"$f":"'Revenues 10-15'!A75","v":"Total Food Service"},null,{"$f":"'Revenues 10-15'!C75","v":{"v":1261,"d":"1,261 "}}]
["ED-O&M","Revenues 10-15, L83, Col C,D",1700,{"$f":"'Revenues 10-15'!A83","v":"Total District/School Activity Income (without Student Activity Funds)"},null,{"$f":"SUM('Revenues 10-15'!C83,'Revenues 10-15'!D83)","v":{"v":0,"d":"0 "}}]
["ED","Revenues 10-15, L86, Col C",{"$f":"'Revenues 10-15'!B86","v":1811},{"$f":"'Revenues 10-15'!A86","v":"Rentals - Regular Textbooks"},null,{"$f":"'Revenues 10-15'!C86","v":{"v":8710,"d":"8,710 "}}]
["ED","Revenues 10-15, L89, Col C",{"$f":"'Revenues 10-15'!B89","v":1819},{"$f":"'Revenues 10-15'!A89","v":"Rentals - Other (Describe & Itemize)"},null,{"$f":"'Revenues 10-15'!C89","v":{"v":0,"d":"0 "}}]
["ED","Revenues 10-15, L90, Col C",{"$f":"'Revenues 10-15'!B90","v":1821},{"$f":"'Revenues 10-15'!A90","v":"Sales - Regular Textbooks"},null,{"$f":"'Revenues 10-15'!C90","v":{"v":0,"d":"0 "}}]
["ED","Revenues 10-15, L93, Col C",{"$f":"'Revenues 10-15'!B93","v":1829},{"$f":"'Revenues 10-15'!A93","v":"Sales - Other (Describe & Itemize)"},null,{"$f":"'Revenues 10-15'!C93","v":{"v":0,"d":"0 "}}]
["ED","Revenues 10-15, L94, Col C",{"$f":"'Revenues 10-15'!B94","v":1890},{"$f":"'Revenues 10-15'!A94","v":"Other (Describe & Itemize)"},null,{"$f":"'Revenues 10-15'!C94","v":{"v":0,"d":"0 "}}]
["ED-O&M","Revenues 10-15, L97, Col C,D",{"$f":"'Revenues 10-15'!B97","v":1910},{"$f":"'Revenues 10-15'!A97","v":"Rentals"},null,{"$f":"SUM('Revenues 10-15'!C97:D97)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR","Revenues 10-15, L100, Col C,D,F",{"$f":"'Revenues 10-15'!B100","v":1940},{"$f":"'Revenues 10-15'!A100","v":"Services Provided Other Districts"},null,{"$f":"SUM('Revenues 10-15'!C100,'Revenues 10-15'!D100,'Revenues 10-15'!F100)","v":{"v":15716,"d":"15,716 "}}]
["ED-O&M-DS-TR-MR/SS","Revenues 10-15, L106, Col C,D,E,F,G",{"$f":"'Revenues 10-15'!B106","v":1991},{"$f":"'Revenues 10-15'!A106","v":"Payment from Other Districts"},null,{"$f":"SUM('Revenues 10-15'!C106,'Revenues 10-15'!D106,'Revenues 10-15'!E106,'Revenues 10-15'!F106,'Revenues 10-15'!G106)","v":{"v":0,"d":"0 "}}]
["ED","Revenues 10-15, L108, Col C",{"$f":"'Revenues 10-15'!B108","v":1993},{"$f":"'Revenues 10-15'!A108","v":"Other Local Fees (Describe & Itemize)"},null,{"$f":"('Revenues 10-15'!C108)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR","Revenues 10-15, L134, Col C,D,F",3100,{"$f":"'Revenues 10-15'!A134","v":"Total Special Education"},null,{"$f":"SUM('Revenues 10-15'!C134:D134,'Revenues 10-15'!F134)","v":{"v":79565,"d":"79,565 "}}]
["ED-O&M-MR/SS","Revenues 10-15, L143, Col C,D,G",3200,{"$f":"'Revenues 10-15'!A143","v":"Total Career and Technical Education"},null,{"$f":"SUM('Revenues 10-15'!C143,'Revenues 10-15'!D143,'Revenues 10-15'!G143)","v":{"v":0,"d":"0 "}}]
["ED-MR/SS","Revenues 10-15, L147, Col C,G",3300,{"$f":"'Revenues 10-15'!A147","v":"Total Bilingual Ed"},null,{"$f":"SUM('Revenues 10-15'!C147,'Revenues 10-15'!G147)","v":{"v":0,"d":"0 "}}]
["ED","Revenues 10-15, L148, Col C",{"$f":"'Revenues 10-15'!B148","v":3360},{"$f":"'Revenues 10-15'!A148","v":"State Free Lunch & Breakfast"},null,{"$f":"'Revenues 10-15'!C148","v":{"v":1956,"d":"1,956 "}}]
["ED-O&M-MR/SS","Revenues 10-15, L149, Col C,D,G",{"$f":"'Revenues 10-15'!B149","v":3365},{"$f":"'Revenues 10-15'!A149","v":"School Breakfast Initiative"},null,{"$f":"SUM('Revenues 10-15'!C149,'Revenues 10-15'!D149,'Revenues 10-15'!G149)","v":{"v":0,"d":"0 "}}]
["ED-O&M","Revenues 10-15, L150,Col C,D",{"$f":"'Revenues 10-15'!B150","v":3370},{"$f":"'Revenues 10-15'!A150","v":"Driver Education"},null,{"$f":"SUM('Revenues 10-15'!C150,'Revenues 10-15'!D150)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L157, Col C,D,F,G",3500,{"$f":"'Revenues 10-15'!A157","v":"Total Transportation"},null,{"$f":"SUM('Revenues 10-15'!C157,'Revenues 10-15'!D157,'Revenues 10-15'!F157,'Revenues 10-15'!G157)","v":{"v":218673,"d":"218,673 "}}]
["ED","Revenues 10-15, L158, Col C",{"$f":"'Revenues 10-15'!B158","v":3610},{"$f":"'Revenues 10-15'!A158","v":"Learning Improvement - Change Grants"},null,{"$f":"'Revenues 10-15'!C158","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L159, Col C,D,F,G",{"$f":"'Revenues 10-15'!B159","v":3660},{"$f":"'Revenues 10-15'!A159","v":"Scientific Literacy"},null,{"$f":"SUM('Revenues 10-15'!C159,'Revenues 10-15'!D159,'Revenues 10-15'!F159,'Revenues 10-15'!G159)","v":{"v":0,"d":"0 "}}]
["ED-TR-MR/SS","Revenues 10-15, L160, Col C,F,G",{"$f":"'Revenues 10-15'!B160","v":3695},{"$f":"'Revenues 10-15'!A160","v":"Truant Alternative/Optional Education"},null,{"$f":"SUM('Revenues 10-15'!C160,'Revenues 10-15'!F160,'Revenues 10-15'!G160)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L162, Col C,D,F,G",{"$f":"'Revenues 10-15'!B162","v":3766},{"$f":"'Revenues 10-15'!A162","v":"Chicago General Education Block Grant"},null,{"$f":"SUM('Revenues 10-15'!C162,'Revenues 10-15'!D162,'Revenues 10-15'!F162,'Revenues 10-15'!G162)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L163, Col C,D,F,G",{"$f":"'Revenues 10-15'!B163","v":3767},{"$f":"'Revenues 10-15'!A163","v":"Chicago Educational Services Block Grant"},null,{"$f":"SUM('Revenues 10-15'!C163,'Revenues 10-15'!D163,'Revenues 10-15'!F163,'Revenues 10-15'!G163)","v":{"v":0,"d":"0 "}}]
["ED-O&M-DS-TR-MR/SS","Revenues 10-15, L164, Col C,D,E,F,G",{"$f":"'Revenues 10-15'!B164","v":3775},{"$f":"'Revenues 10-15'!A164","v":"School Safety & Educational Improvement Block Grant"},null,{"$f":"SUM('Revenues 10-15'!C164,'Revenues 10-15'!D164,'Revenues 10-15'!E164,'Revenues 10-15'!F164,'Revenues 10-15'!G164)","v":{"v":0,"d":"0 "}}]
["ED-O&M-DS-TR-MR/SS","Revenues 10-15, L165, Col C,D,E,F,G",{"$f":"'Revenues 10-15'!B165","v":3780},{"$f":"'Revenues 10-15'!A165","v":"Technology - Technology for Success"},null,{"$f":"SUM('Revenues 10-15'!C165:G165)","v":{"v":0,"d":"0 "}}]
["ED-TR","Revenues 10-15, L166, Col C,F",{"$f":"'Revenues 10-15'!B166","v":3815},{"$f":"'Revenues 10-15'!A166","v":"State Charter Schools"},null,{"$f":"SUM('Revenues 10-15'!C166,'Revenues 10-15'!F166)","v":{"v":0,"d":"0 "}}]
["O&M","Revenues 10-15, L169, Col D",{"$f":"'Revenues 10-15'!B169","v":3925},{"$f":"'Revenues 10-15'!A169","v":"School Infrastructure - Maintenance Projects"},null,{"$f":"'Revenues 10-15'!D169","v":{"v":0,"d":"0 "}}]
["ED-O&M-DS-TR-MR/SS-Tort","Revenues 10-15, L170, Col C-G,J",{"$f":"'Revenues 10-15'!B170","v":3999},"Other Restricted Revenue from State Sources",null,{"$f":"SUM('Revenues 10-15'!C170:G170,'Revenues 10-15'!J170)","v":{"v":47208,"d":"47,208 "}}]
["ED","Revenues 10-15, L179, Col C",{"$f":"'Revenues 10-15'!B179","v":4045},{"$f":"'Revenues 10-15'!A179 & \" (Subtract)\"","v":"Head Start (Subtract)"},null,{"$f":"SUM(-'Revenues 10-15'!C179)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L183, Col C,D,F,G","-",{"$f":"('Revenues 10-15'!A183)","v":"Total Restricted Grants-In-Aid Received Directly from Federal Govt"},null,{"$f":"SUM('Revenues 10-15'!C183,'Revenues 10-15'!D183,'Revenues 10-15'!F183,'Revenues 10-15'!G183)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L190, Col C,D,F,G",4100,{"$f":"'Revenues 10-15'!A190","v":"Total Title V"},null,{"$f":"SUM('Revenues 10-15'!C190,'Revenues 10-15'!D190,'Revenues 10-15'!F190,'Revenues 10-15'!G190)","v":{"v":0,"d":"0 "}}]
["ED-MR/SS","Revenues 10-15, L200, Col C,G",4200,{"$f":"'Revenues 10-15'!A200","v":"Total Food Service"},null,{"$f":"SUM('Revenues 10-15'!C200,'Revenues 10-15'!G200)","v":{"v":200678,"d":"200,678 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L206, Col C,D,F,G",4300,{"$f":"'Revenues 10-15'!A206","v":"Total Title I"},null,{"$f":"SUM('Revenues 10-15'!C206,'Revenues 10-15'!D206,'Revenues 10-15'!F206,'Revenues 10-15'!G206)","v":{"v":318430,"d":"318,430 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L211, Col C,D,F,G",4400,{"$f":"'Revenues 10-15'!A211","v":"Total Title IV"},null,{"$f":"SUM('Revenues 10-15'!C211,'Revenues 10-15'!D211,'Revenues 10-15'!F211,'Revenues 10-15'!G211)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L215, Col C,D,F,G",{"$f":"'Revenues 10-15'!B215","v":4620},{"$f":"'Revenues 10-15'!A215","v":"Fed - Spec Education - IDEA - Flow Through"},null,{"$f":"SUM('Revenues 10-15'!C215:D215,'Revenues 10-15'!F215:G215)","v":{"v":158837,"d":"158,837 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L216, Col C,D,F,G",{"$f":"'Revenues 10-15'!B216","v":4625},{"$f":"'Revenues 10-15'!A216","v":"Fed - Spec Education - IDEA - Room & Board"},null,{"$f":"SUM('Revenues 10-15'!C216,'Revenues 10-15'!D216,'Revenues 10-15'!F216,'Revenues 10-15'!G216)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L217, Col C,D,F,G",{"$f":"'Revenues 10-15'!B217","v":4630},{"$f":"'Revenues 10-15'!A217","v":"Fed - Spec Education - IDEA - Discretionary"},null,{"$f":"SUM('Revenues 10-15'!C217:D217,'Revenues 10-15'!F217:G217)","v":{"v":0,"d":"0 "}},6297]
["ED-O&M-TR-MR/SS","Revenues 10-15, L218, Col C,D,F,G",{"$f":"'Revenues 10-15'!B218","v":4699},{"$f":"'Revenues 10-15'!A218","v":"Fed - Spec Education - IDEA - Other (Describe & Itemize)"},null,{"$f":"SUM('Revenues 10-15'!C218:D218,'Revenues 10-15'!F218:G218)","v":{"v":0,"d":"0 "}}]
["ED-O&M-MR/SS","Revenues 10-15, L223, Col C,D,G",4700,{"$f":"'Revenues 10-15'!A223","v":"Total CTE - Perkins"},null,{"$f":"SUM('Revenues 10-15'!C223,'Revenues 10-15'!D223,'Revenues 10-15'!G223)","v":{"v":0,"d":"0 "}},6303]
["ED-O&M-TR-MR/SS-Tort","Revenue-L224, Col C,D,F,G","4851",{"$f":"'Revenues 10-15'!A226","v":"ARRA - Title I - Low Income"},null,{"$f":"SUM('Revenues 10-15'!$C$226:$D$226,'Revenues 10-15'!$F$226:$G$226)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue-L225, Col C,D,E,F,G,J","4852",{"$f":"'Revenues 10-15'!A227","v":"ARRA - Title I - Neglected, Private"},null,{"$f":"SUM('Revenues 10-15'!C227:G227,'Revenues 10-15'!J227)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L226, Col C,D,E,F,G,J","4853",{"$f":"'Revenues 10-15'!A228","v":"ARRA - Title I - Delinquent, Private"},null,{"$f":"SUM('Revenues 10-15'!C228:G228,'Revenues 10-15'!J228)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L227, Col C,D,E,F,G,J","4854",{"$f":"'Revenues 10-15'!A229","v":"ARRA - Title I - School Improvement (Part A)"},null,{"$f":"SUM('Revenues 10-15'!C229:G229,'Revenues 10-15'!J229)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L228, Col C,D,E,F,G,J","4855",{"$f":"'Revenues 10-15'!A230","v":"ARRA - Title I - School Improvement (Section 1003g)"},null,{"$f":"SUM('Revenues 10-15'!C230:G230,'Revenues 10-15'!J230)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L229, Col C,D,E,F,G,J","4856",{"$f":"'Revenues 10-15'!A231","v":"ARRA - IDEA - Part B - Preschool"},null,{"v":0,"d":"0 "}]
["ED-O&M-TR-MR/SS-Tort","Revenue L230, Col C,D,E,F,G,J","4857",{"$f":"'Revenues 10-15'!A232","v":"ARRA - IDEA - Part B - Flow-Through"},null,{"$f":"SUM('Revenues 10-15'!C232:G232,'Revenues 10-15'!J232)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L231, Col C,D,E,F,G,J","4860",{"$f":"'Revenues 10-15'!A233","v":"ARRA - Title IID - Technology-Formula"},null,{"$f":"SUM('Revenues 10-15'!C233:G233,'Revenues 10-15'!J233)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L232, Col C,D,E,F,G,J","4861",{"$f":"'Revenues 10-15'!A234","v":"ARRA - Title IID - Technology-Competitive"},null,{"$f":"SUM('Revenues 10-15'!C234:G234,'Revenues 10-15'!J234)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenue L233, Col C, D,F,G","4862",{"$f":"'Revenues 10-15'!A235","v":"ARRA - McKinney - Vento Homeless Education"},null,{"$f":"SUM('Revenues 10-15'!C235:G235,'Revenues 10-15'!J235)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L237, Col C,D,E,F,G,J","4866",{"$f":"'Revenues 10-15'!A239","v":"Qualified Zone Academy Bond Tax Credits"},null,{"$f":"SUM('Revenues 10-15'!C239:G239,'Revenues 10-15'!J239)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L238, Col C,D,E,F,G,J","4867",{"$f":"'Revenues 10-15'!A240","v":"Qualified School Construction Bond Credits"},null,{"$f":"SUM('Revenues 10-15'!C240:G240,'Revenues 10-15'!J240)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L239, Col C,D,E,F,G,J","4868",{"$f":"'Revenues 10-15'!A241","v":"Build America Bond Tax Credits"},null,{"$f":"SUM('Revenues 10-15'!C241:G241,'Revenues 10-15'!J241)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L240, Col C,D,E,F,G,J","4869",{"$f":"'Revenues 10-15'!A242","v":"Build America Bond Interest Reimbursement"},null,{"$f":"SUM('Revenues 10-15'!C242:G242,'Revenues 10-15'!J242)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L242, Col C,D,E,F,G,J","4871",{"$f":"'Revenues 10-15'!A244","v":"Other ARRA Funds - II"},null,{"$f":"SUM('Revenues 10-15'!C244:G244,'Revenues 10-15'!J244)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L243, Col C,D,E,F,G,J","4872",{"$f":"'Revenues 10-15'!A245","v":"Other ARRA Funds - III"},null,{"$f":"SUM('Revenues 10-15'!C245:G245,'Revenues 10-15'!J245)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L244, Col C,D,E,F,G,J","4873",{"$f":"'Revenues 10-15'!A246","v":"Other ARRA Funds - IV"},null,{"$f":"SUM('Revenues 10-15'!C246:G246,'Revenues 10-15'!J246)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L245, Col C,D,E,F,G,J","4874",{"$f":"'Revenues 10-15'!A247","v":"Other ARRA Funds - V"},null,{"$f":"SUM('Revenues 10-15'!C247:G247,'Revenues 10-15'!J247)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L246, Col C,D,E,F,G,J","4875",{"$f":"'Revenues 10-15'!A248","v":"ARRA - Early Childhood"},null,{"v":0,"d":"0 "}]
["ED-O&M-TR-MR/SS-Tort","Revenue L247, Col C,D,E,F,G,J","4876",{"$f":"'Revenues 10-15'!A249","v":"Other ARRA Funds VII"},null,{"$f":"SUM('Revenues 10-15'!C249:G249,'Revenues 10-15'!J249)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L248, Col C,D,E,F,G,J","4877",{"$f":"'Revenues 10-15'!A250","v":"Other ARRA Funds VIII"},null,{"$f":"SUM('Revenues 10-15'!C250:G250,'Revenues 10-15'!J250)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L249, Col C,D,E,F,G,J","4878",{"$f":"'Revenues 10-15'!A251","v":"Other ARRA Funds IX"},null,{"$f":"SUM('Revenues 10-15'!C251:G251,'Revenues 10-15'!J251)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L250, Col C,D,E,F,G,J","4879",{"$f":"'Revenues 10-15'!A252","v":"Other ARRA Funds X"},null,{"$f":"SUM('Revenues 10-15'!C252:G252,'Revenues 10-15'!J252)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS-Tort","Revenue L251, Col C,D,E,F,G,J","4880",{"$f":"'Revenues 10-15'!A253","v":"Other ARRA Funds Ed Job Fund Program"},null,{"$f":"SUM('Revenues 10-15'!C253:G253,'Revenues 10-15'!J253)","v":{"v":0,"d":"0 "}}]
["ED-O&M-DS-TR-MR/SS-Tort","Revenue Adjustments (C226 thru J253)","4800","Total ARRA Program Adjustments",null,{"$f":"SUM(F153:F176)","v":{"v":0,"d":"0 "}}]
["ED","Revenues 10-15, L255, Col C","4901","Race to the Top",null,{"$f":"SUM('Revenues 10-15'!C255)","v":{"v":0,"d":"0 "}}]
["ED-O&M-DS-TR-MR/SS-Tort","Revenues 10-15, L256, Col C-G,J","4902","Race to the Top-Preschool Expansion Grant",null,{"$f":"SUM('Revenues 10-15'!C256:H256,'Revenues 10-15'!J256:K256)","v":{"v":0,"d":"0 "}}]
["ED-TR-MR/SS","Revenues 10-15, L257, Col C,F,G",{"$f":"'Revenues 10-15'!B257","v":4905},{"$f":"'Revenues 10-15'!A257","v":"Title III - Immigrant Education Program (IEP)"},null,{"$f":"SUM('Revenues 10-15'!C257,'Revenues 10-15'!F257,'Revenues 10-15'!G257)","v":{"v":0,"d":"0 "}},6306]
["ED-TR-MR/SS","Revenues 10-15, L258, Col C,F,G",{"$f":"'Revenues 10-15'!B258","v":4909},{"$f":"'Revenues 10-15'!A258","v":"Title III - Language Inst Program - Limited Eng (LIPLEP)"},null,{"$f":"SUM('Revenues 10-15'!C258,'Revenues 10-15'!F258,'Revenues 10-15'!G258)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L259, Col C,D,F,G",{"$f":"'Revenues 10-15'!B259","v":4920},{"$f":"'Revenues 10-15'!A259","v":"McKinney Education for Homeless Children"},null,{"$f":"SUM('Revenues 10-15'!C259,'Revenues 10-15'!D259,'Revenues 10-15'!F259,'Revenues 10-15'!G259)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L260, Col C,D,F,G",{"$f":"'Revenues 10-15'!B260","v":4930},{"$f":"'Revenues 10-15'!A260","v":"Title II - Eisenhower Professional Development Formula"},null,{"$f":"SUM('Revenues 10-15'!C260:D260,'Revenues 10-15'!F260,'Revenues 10-15'!G260)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L261, Col C,D,F,G",{"$f":"'Revenues 10-15'!B261","v":4932},{"$f":"'Revenues 10-15'!A261","v":"Title II - Teacher Quality"},null,{"$f":"SUM('Revenues 10-15'!C261,'Revenues 10-15'!D261,'Revenues 10-15'!F261,'Revenues 10-15'!G261)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L262, Col C,D,F,G",{"$f":"'Revenues 10-15'!B262","v":4960},{"$f":"'Revenues 10-15'!A262","v":"Federal Charter Schools"},null,{"$f":"SUM('Revenues 10-15'!C262:D262,'Revenues 10-15'!F262:G262)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L263, Col C,D,F,G",{"$f":"'Revenues 10-15'!B263","v":4981},{"$f":"'Revenues 10-15'!A263","v":"State Assessment Grants"},null,{"$f":"SUM('Revenues 10-15'!C263:D263,'Revenues 10-15'!F263:G263)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L264, Col C,D,F,G",{"$f":"'Revenues 10-15'!B264","v":4982},{"$f":"'Revenues 10-15'!A264","v":"Grant for State Assessments and Related Activities"},null,{"$f":"SUM('Revenues 10-15'!C264:D264,'Revenues 10-15'!F264:G264)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L265, Col C,D,F,G",{"$f":"'Revenues 10-15'!B265","v":4991},{"$f":"'Revenues 10-15'!A265","v":"Medicaid Matching Funds - Administrative Outreach"},null,{"$f":"SUM('Revenues 10-15'!C265:D265,'Revenues 10-15'!F265:G265)","v":{"v":17915,"d":"17,915 "}},6320]
["ED-O&M-TR-MR/SS","Revenues 10-15, L266, Col C,D,F,G",{"$f":"'Revenues 10-15'!B266","v":4992},{"$f":"'Revenues 10-15'!A266","v":"Medicaid Matching Funds - Fee-for-Service Program"},null,{"$f":"SUM('Revenues 10-15'!C266:D266,'Revenues 10-15'!F266:G266)","v":{"v":0,"d":"0 "}}]
["ED-O&M-TR-MR/SS","Revenues 10-15, L267, Col C,D,F,G",{"$f":"'Revenues 10-15'!B267","v":4998},{"$f":"'Revenues 10-15'!A267","v":"Other Restricted Revenue from Federal Sources (Describe & Itemize)"},null,{"$f":"SUM('Revenues 10-15'!C267:D267,'Revenues 10-15'!F267:G267)","v":{"v":242753,"d":"242,753 "}}]
["Federal Stimulus Revenue ","CARES CRRSA ARP Schedule ",null,"Adjusting for FY20 revenue received in FY21 for FY20 Expenses",null,{"$f":"-'CARES CRRSA ARP 28-31'!L16","v":{"v":0,"d":"0 "}}]
["ED-TR-MR/SS","Revenues (Part of EBF Payment)",3100,"Special Education Contributions from EBF Funds **",null,{"v":253208.5,"d":"253,209 "}]
["ED-MR/SS","Revenues (Part of EBF Payment)",3300,"English Learning (Bilingual) Contributions from EBF Funds **",null,{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Total Deductions for PCTC Computation  Line 104 through Line 193","$",{"$f":"SUM(F104:F152,F177:F193)","v":{"v":1564910.5,"d":"1,564,911 "}}]
[{"$nulls":3},"Net Operating Expense for Tuition Computation (Line 97 minus Line 195)",null,{"$f":"'PCTC-OEPP 33-35'!F97-F195","v":{"v":3997543.5,"d":"3,997,544 "}}]
[{"$nulls":3},"Total Depreciation Allowance (from page 32, Line 18, Col I) ",null,{"$f":"'Cap Outlay Deprec 32'!I18","v":{"v":153221,"d":"153,221 "}}]
[{"$nulls":3},"Total Allowance for PCTC Computation (Line 196 plus Line 197)",null,{"$f":"F196+F197","v":{"v":4150764.5,"d":"4,150,765 "}}]
[{"$nulls":3},{"$f":"D98","v":"9 Month ADA from Average Daily Attendance - Student Information System (SIS) in IWAS-preliminary ADA 2020-2021"},null,{"$f":"'PCTC-OEPP 33-35'!F98","v":{"v":446.3,"d":"446.30"}}]
[{"$nulls":3},"Total Estimated PCTC (Line 198 divided by Line 199)","*   $",{"$f":"F198/F199","v":{"v":9300.39099260587,"d":"9,300.39"}},6323]
[{"$nulls":6},6326]
["*The total OEPP/PCTC may change based on the data provided.  The final amounts will be calculated by ISBE.  The 9-month ADA listed on the this tab is NOT the final 9-month ADA."]
["**   Go to the link below:  Under Calculations, select FY 2021 Student Population Funding Allocation Summary.  "]
["Open Excel file and use the amount in column D for the Special Education Contribution and column E for the English Learner Contribution for the selected school district."]
["Evidence Based Funding Link:  ","FY 2021 Student Population Funding Allocation - Summary"]

{"sheet":"Contracts Paid in CY 36","index":15,"n_rows":145,"n_cols":6,"rows_kept":145,"merged":[[1,0,1,5],[3,0,4,5],[5,0,5,5],[6,0,6,5],[7,0,7,5],[9,0,9,5],[11,0,11,5],[14,0,14,5],[16,0,16,5],[144,0,144,3]]}
["                                                                                                                                                                Illinois State Board of Education"]
["School Business Services Department"]
[]
["Current Year Payment on Contracts For Indirect Cost Rate Computation"]
[]
["Please do not remove and reinsert this tab from the workbook or paste into this tab.  The AFR will be returned to the auditor if this tab is completed incorrectly. "]
["This schedule is to calculate the amount allowed on contracts obligated by the school district for the Indirect Cost Rate calculation.  The contracts should be only for purchase services and not for salary contracts.  Do not include contracts for Capital Outlay (500) or Non-Capitalized Equipment (700) on this schedule.  They are excluded from the Indirect Cost Rate calculation.  "]
["To determine the applicable contracts for this schedule, they must meet ALL three qualifications below:"]
["1.  The contract must be coded to one of the combinations listed on the icon below called \"Fund-Function-Object Chart\""]
["2.  The contract must meet the qualifications on the icons below:  the \"Indirect Cost Plan\" (Page 12 & 13 - Sub-agreement for Services) and the \"Subaward & Subcontract Guidance\""]
["3.  Only list contracts that were paid over $25,000 for the fiscal year.  "]
[]
[]
[]
["Column A, B, C, D below must be completed for each contract.  Enter Column B without hypens.  Ex) 101000600"]
["Column (E) and (F) are calculated automatically based on the information provided in Columns (A through D).  "]
[{"$f":"\"The amount in column (E) is the amount allowed on each contract in the Indirect Cost Rate calculation.  The amount in column (F) is the amount that will be deducted from the base in the indirect cost rate (page 30) for Program Year \"&'AFR21'!E2+2&\".\"","v":"The amount in column (E) is the amount allowed on each contract in the Indirect Cost Rate calculation.  The amount in column (F) is the amount that will be deducted from the base in the indirect cost rate (page 30) for Program Year 2023."}]
["Enter Fund-Function-Object Name, Where the Expenditure was Recorded (Column A)","Fund- Function- Object Number            (Column B)","Enter Contracted Company Name                              (Column C)","Enter Current Year Amount Paid on Contract (must be less than or equal to amount reported in the AFR's \"Expenditures 15-22\" tab)   (Column D)"," Contract Amount Applied to the Indirect Cost Rate Base                                   (Column E)","Contract Amount deducted from the Indirect Cost Rate Base                                  (Column F)"]
["Enter as shown here: ED-Instruction-Other","10-1000-600","Company Name",{"v":500000,"d":"500,000 "},{"$f":"IF(D19<25000,D19,\"25,000\")","v":"25,000"},{"$f":"IF(D19>=25000,(D19-E19),\"0\")","v":{"v":475000,"d":"475,000 "}}]
["Ed-O&M Plant Services-Supplies",{"v":102540400,"d":"10-2540-400"},"AmerenCILCO",{"v":45521,"d":"45,521 "},{"$f":"IF(D20<25000,D20,\"25,000\")","v":"25,000"},{"$f":"IF(D20>=25000,(D20-E20),\"0\")","v":{"v":20521,"d":"20,521 "}}]
["Ed-Instruction-Supplies",{"v":101000400,"d":"10-1000-400"},"Apple Inc.",{"v":53972,"d":"53,972 "},"25,000",{"v":28972,"d":"28,972 "}]
["O&M-O&M Plant Services-Supplies",{"v":202540400,"d":"20-2540-400"},"Atlas Supply Company",{"v":41927,"d":"41,927 "},"25,000",{"v":16927,"d":"16,927 "}]
["Ed-Instruction-Tuition",{"v":101000600,"d":"10-1000-600"},"Children's Home Kiefer",{"v":160583,"d":"160,583 "},"25,000",{"v":135583,"d":"135,583 "}]
["Ed-Instruction-Supplies",{"v":101000400,"d":"10-1000-400"},"Firefly Computers",{"v":70250,"d":"70,250 "},"25,000",{"v":45250,"d":"45,250 "}]
["Trans.-Pupil Trans.-Purchased Services",{"v":402550300,"d":"40-2550-300"},"First Student Inc.",{"v":32264,"d":"32,264 "},"25,000",{"v":7264,"d":"7,264 "}]
["Ed-Instruction-Supplies",{"v":101000400,"d":"10-1000-400"},"Heinemann Publishing",{"v":66802,"d":"66,802 "},"25,000",{"v":41802,"d":"41,802 "}]
["Ed-Food Service-Supplies",{"v":102540400,"d":"10-2540-400"},"Kohl Wholesale",{"v":53430,"d":"53,430 "},"25,000",{"v":28430,"d":"28,430 "}]
["Trans.-Pupil Trans.-Purchased Services",{"v":402550300,"d":"40-2550-300"},"Santander Leasing LLC",{"v":52567,"d":"52,567 "},"25,000",{"v":27567,"d":"27,567 "}]
["Ed-Instruction-Other Objects",{"v":101000600,"d":"10-1000-600"},"Specialized Ed of IL Inc.",{"v":50119,"d":"50,119 "},"25,000",{"v":25119,"d":"25,119 "}]
["Ed-Instruction-Purchased Services & Supplies",{"v":101000300,"d":"10-1000-300"},"STL Business & Technology Solutions",{"v":179660,"d":"179,660 "},"25,000",{"v":154660,"d":"154,660 "}]
["Ed-Instruction-Purchased Services",{"v":101000300,"d":"10-1000-300"},"Status Networks",{"v":30698,"d":"30,698 "},"25,000",{"v":5698,"d":"5,698 "}]
["Tort-General Admin.-Purchased Services",{"v":802300300,"d":"80-2300-300"},"Unland, James and Company",{"v":85939,"d":"85,939 "},"25,000",{"v":60939,"d":"60,939 "}]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"$f":"IF(D84<25000,D84,\"25,000\")","v":{"v":0,"d":"0 "}},{"$f":"IF(D84>=25000,(D84-E84),\"0\")","v":"0"}]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
[{"$nulls":4},{"v":0,"d":"0 "},"0"]
["Total",null,null,{"$f":"SUM(D20:D143)","v":{"v":923732,"d":"923,732 "}},null,{"$f":"SUM(F20:F143)","v":{"v":598732,"d":"598,732 "}}]
[{"$f":"IF(AND(D144=0,A20=\"\"),\"If the school district/joint agreement does not have any contracts, enter N/A on Column A, Line 20.\",\"\")","v":""}]

{"sheet":"ICR Computation 37","index":16,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[4,0,4,6],[10,0,10,3],[41,3,41,4]]}
["ESTIMATED INDIRECT COST RATE DATA"]
["SECTION I  "]
["Financial Data To Assist Indirect Cost Rate Determination "]
["(Source document for the computation of the Indirect Cost Rate is found in the \"Expenditures\" tab.)"]
["ALL OBJECTS EXCLUDE CAPITAL OUTLAY.  With the exception of line 11, enter the disbursements/expenditures included within the following functions charged directly to and reimbursed from federal grant programs.  Also, include all amounts paid to or for other employees within each function that work with specific federal grant programs in the same capacity as those charged to and reimbursed from the same federal grant programs.  For example, if a district received funding for a Title I clerk, all other salaries for Title I clerks performing like duties in that function must be included.  Include any benefits and/or purchased services paid on or to persons whose salaries are classified as direct costs in the function listed."]
["Support Services - Direct Costs (1-2000) and (5-2000)"]
["Direction of Business Support Services (1-2510) and (5-2510) "]
["Fiscal Services (1-2520) and (5-2520)"]
["Operation and Maintenance of Plant Services (1, 2, and 5-2540) "]
["Food Services (1-2560) Must be less than (P16, Col E-F, L65) ",{"$nulls":3},{"v":80755,"d":"80,755 "}]
[{"$f":"\"Value of Commodities Received for Fiscal Year \"&'AFR21'!E2&\" (Include the value of commodities when determining if a Single Audit is required).\"","v":"Value of Commodities Received for Fiscal Year 2021 (Include the value of commodities when determining if a Single Audit is required)."},{"$nulls":3},{"v":26306,"d":"26,306 "}]
["Internal Services (1-2570) and (5-2570)"]
["Staff Services (1-2640) and (5-2640)"]
["Data Processing Services (1-2660) and (5-2660)"]
["SECTION II"]
["Estimated Indirect Cost Rate for Federal Programs"]
[{"$nulls":3},"Restricted Program",null,"Unrestricted Program"]
[null,null,"Function","Indirect Costs","Direct Costs","Indirect Costs","Direct Costs"]
["Instruction",null,"1000",null,{"$f":"'Expenditures 16-24'!K34-SUM('Expenditures 16-24'!G34,'Expenditures 16-24'!I34)+'Expenditures 16-24'!D233+'Expenditures 16-24'!K344-SUM('Expenditures 16-24'!G344,'Expenditures 16-24'!I344)","v":{"v":3847390,"d":"3,847,390 "}},null,{"$f":"'Expenditures 16-24'!K34-SUM('Expenditures 16-24'!G34,'Expenditures 16-24'!I34)+'Expenditures 16-24'!D233+'Expenditures 16-24'!K344-SUM('Expenditures 16-24'!G344,'Expenditures 16-24'!I344)","v":{"v":3847390,"d":"3,847,390 "}}]
["Support Services:"]
["Pupil",null,2100,null,{"$f":"'Expenditures 16-24'!K44-SUM('Expenditures 16-24'!G44,'Expenditures 16-24'!I44)+'Expenditures 16-24'!K124-SUM('Expenditures 16-24'!G124,'Expenditures 16-24'!I124)+'Expenditures 16-24'!K184-SUM('Expenditures 16-24'!G184,'Expenditures 16-24'!I184)+'Expenditures 16-24'!D242+'Expenditures 16-24'!K353-SUM('Expenditures 16-24'!G353,'Expenditures 16-24'!I353)","v":{"v":90880,"d":"90,880 "}},null,{"$f":"'Expenditures 16-24'!K44-SUM('Expenditures 16-24'!G44,'Expenditures 16-24'!I44)+'Expenditures 16-24'!K124-SUM('Expenditures 16-24'!G124,'Expenditures 16-24'!I124)+'Expenditures 16-24'!K184-SUM('Expenditures 16-24'!G184,'Expenditures 16-24'!I184)+'Expenditures 16-24'!D242+'Expenditures 16-24'!K353-SUM('Expenditures 16-24'!G353,'Expenditures 16-24'!I353)","v":{"v":90880,"d":"90,880 "}}]
["Instructional Staff",null,2200,null,{"$f":"'Expenditures 16-24'!K49-SUM('Expenditures 16-24'!G49,'Expenditures 16-24'!I49)+'Expenditures 16-24'!D247+'Expenditures 16-24'!K358-SUM('Expenditures 16-24'!G358,'Expenditures 16-24'!I358)","v":{"v":122062,"d":"122,062 "}},null,{"$f":"'Expenditures 16-24'!K49-SUM('Expenditures 16-24'!G49,'Expenditures 16-24'!I49)+'Expenditures 16-24'!D247+'Expenditures 16-24'!K358-SUM('Expenditures 16-24'!G358,'Expenditures 16-24'!I358)","v":{"v":122062,"d":"122,062 "}}]
["General Admin.",null,2300,null,{"$f":"'Expenditures 16-24'!K55-SUM('Expenditures 16-24'!G55,'Expenditures 16-24'!I55)+'Expenditures 16-24'!D254+'Expenditures 16-24'!K365-SUM('Expenditures 16-24'!G365,'Expenditures 16-24'!I365)","v":{"v":373574,"d":"373,574 "}},null,{"$f":"'Expenditures 16-24'!K55-SUM('Expenditures 16-24'!G55,'Expenditures 16-24'!I55)+'Expenditures 16-24'!D254+'Expenditures 16-24'!K365-SUM('Expenditures 16-24'!G365,'Expenditures 16-24'!I365)","v":{"v":373574,"d":"373,574 "}}]
["School Admin",null,2400,null,{"$f":"'Expenditures 16-24'!K59-SUM('Expenditures 16-24'!G59,'Expenditures 16-24'!I59)+'Expenditures 16-24'!D258+'Expenditures 16-24'!K369-SUM('Expenditures 16-24'!G369,'Expenditures 16-24'!I369)","v":{"v":431556,"d":"431,556 "}},null,{"$f":"'Expenditures 16-24'!K59-SUM('Expenditures 16-24'!G59,'Expenditures 16-24'!I59)+'Expenditures 16-24'!D258+'Expenditures 16-24'!K369-SUM('Expenditures 16-24'!G369,'Expenditures 16-24'!I369)","v":{"v":431556,"d":"431,556 "}}]
["Business:"]
["Direction of Business Spt. Srv.",null,2510,{"$f":"'Expenditures 16-24'!K61-SUM('Expenditures 16-24'!G61,'Expenditures 16-24'!I61)+'Expenditures 16-24'!D260+'Expenditures 16-24'!K371-SUM('Expenditures 16-24'!G371,'Expenditures 16-24'!I371)-E7","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K126-SUM('Expenditures 16-24'!G126,'Expenditures 16-24'!I126)+E7","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K61-SUM('Expenditures 16-24'!G61,'Expenditures 16-24'!I61)+'Expenditures 16-24'!D260+'Expenditures 16-24'!K371-SUM('Expenditures 16-24'!G371,'Expenditures 16-24'!I371)-E7","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K126-SUM('Expenditures 16-24'!G126,'Expenditures 16-24'!I126)+E7","v":{"v":0,"d":"0 "}}]
["Fiscal Services",null,2520,{"$f":"'Expenditures 16-24'!K62-SUM('Expenditures 16-24'!G62,'Expenditures 16-24'!I62)+'Expenditures 16-24'!D261+'Expenditures 16-24'!K372-SUM('Expenditures 16-24'!G372,'Expenditures 16-24'!I372)-E8","v":{"v":90476,"d":"90,476 "}},{"$f":"E8","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K62-SUM('Expenditures 16-24'!G62,'Expenditures 16-24'!I62)+'Expenditures 16-24'!D261+'Expenditures 16-24'!K372-SUM('Expenditures 16-24'!G372,'Expenditures 16-24'!I372)-E8","v":{"v":90476,"d":"90,476 "}},{"$f":"E8","v":{"v":0,"d":"0 "}}]
["Oper. & Maint. Plant Services",null,2540,null,{"$f":"'Expenditures 16-24'!K63-SUM('Expenditures 16-24'!G63,'Expenditures 16-24'!I63)+'Expenditures 16-24'!K128-SUM('Expenditures 16-24'!G128,'Expenditures 16-24'!I128)+'Expenditures 16-24'!D263+'Expenditures 16-24'!K373-SUM('Expenditures 16-24'!G373,'Expenditures 16-24'!I373)","v":{"v":407690,"d":"407,690 "}},{"$f":"'Expenditures 16-24'!K63-SUM('Expenditures 16-24'!G63,'Expenditures 16-24'!I63)+'Expenditures 16-24'!K128-SUM('Expenditures 16-24'!G128,'Expenditures 16-24'!I128)+'Expenditures 16-24'!D263+'Expenditures 16-24'!K373-SUM('Expenditures 16-24'!G373,'Expenditures 16-24'!I373)-E9","v":{"v":407690,"d":"407,690 "}},{"$f":"E9","v":{"v":0,"d":"0 "}}]
["Pupil Transportation",null,2550,null,{"$f":"'Expenditures 16-24'!K64-SUM('Expenditures 16-24'!G64,'Expenditures 16-24'!I64)+'Expenditures 16-24'!K129-SUM('Expenditures 16-24'!G129,'Expenditures 16-24'!I129)+'Expenditures 16-24'!K186-SUM('Expenditures 16-24'!G186,'Expenditures 16-24'!I186)+'Expenditures 16-24'!D264+'Expenditures 16-24'!K374-SUM('Expenditures 16-24'!G374,'Expenditures 16-24'!I374)","v":{"v":204760,"d":"204,760 "}},null,{"$f":"'Expenditures 16-24'!K64-SUM('Expenditures 16-24'!G64,'Expenditures 16-24'!I64)+'Expenditures 16-24'!K129-SUM('Expenditures 16-24'!G129,'Expenditures 16-24'!I129)+'Expenditures 16-24'!K186-SUM('Expenditures 16-24'!G186,'Expenditures 16-24'!I186)+'Expenditures 16-24'!D264+'Expenditures 16-24'!K374-SUM('Expenditures 16-24'!G374,'Expenditures 16-24'!I374)","v":{"v":204760,"d":"204,760 "}}]
["Food Services",null,2560,null,{"$f":"'Expenditures 16-24'!K65-SUM('Expenditures 16-24'!G65,'Expenditures 16-24'!I65)+'Expenditures 16-24'!D265+'Expenditures 16-24'!K375-SUM('Expenditures 16-24'!G375,'Expenditures 16-24'!I375)-E10","v":{"v":210080,"d":"210,080 "}},null,{"$f":"'Expenditures 16-24'!K65-SUM('Expenditures 16-24'!G65,'Expenditures 16-24'!I65)+'Expenditures 16-24'!D265+'Expenditures 16-24'!K375-SUM('Expenditures 16-24'!G375,'Expenditures 16-24'!I375)-E10","v":{"v":210080,"d":"210,080 "}}]
["Internal Services",null,2570,{"$f":"'Expenditures 16-24'!K66-SUM('Expenditures 16-24'!G66,'Expenditures 16-24'!I66)+'Expenditures 16-24'!D266+'Expenditures 16-24'!K376-SUM('Expenditures 16-24'!G376,'Expenditures 16-24'!I376)-E12","v":{"v":0,"d":"0 "}},{"$f":"E12","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K66-SUM('Expenditures 16-24'!G66,'Expenditures 16-24'!I66)+'Expenditures 16-24'!D266+'Expenditures 16-24'!K376-SUM('Expenditures 16-24'!G376,'Expenditures 16-24'!I376)-E12","v":{"v":0,"d":"0 "}},{"$f":"E12","v":{"v":0,"d":"0 "}}]
["Central:"]
["Direction of Central Spt. Srv.",null,2610,null,{"$f":"'Expenditures 16-24'!K69-SUM('Expenditures 16-24'!G69,'Expenditures 16-24'!I69)+'Expenditures 16-24'!D269+'Expenditures 16-24'!K379-SUM('Expenditures 16-24'!G379,'Expenditures 16-24'!I379)","v":{"v":0,"d":"0 "}},null,{"$f":"'Expenditures 16-24'!K69-SUM('Expenditures 16-24'!G69,'Expenditures 16-24'!I69)+'Expenditures 16-24'!D269+'Expenditures 16-24'!K379-SUM('Expenditures 16-24'!G379,'Expenditures 16-24'!I379)","v":{"v":0,"d":"0 "}}]
["Plan, Rsrch, Dvlp, Eval. Srv.",null,2620,null,{"$f":"'Expenditures 16-24'!K70-SUM('Expenditures 16-24'!G70,'Expenditures 16-24'!I70)+'Expenditures 16-24'!D270+'Expenditures 16-24'!K380-SUM('Expenditures 16-24'!G380,'Expenditures 16-24'!I380)","v":{"v":0,"d":"0 "}},null,{"$f":"'Expenditures 16-24'!K70-SUM('Expenditures 16-24'!G70,'Expenditures 16-24'!I70)+'Expenditures 16-24'!D270+'Expenditures 16-24'!K380-SUM('Expenditures 16-24'!G380,'Expenditures 16-24'!I380)","v":{"v":0,"d":"0 "}}]
["Information Services",null,2630,null,{"$f":"'Expenditures 16-24'!K71-SUM('Expenditures 16-24'!G71,'Expenditures 16-24'!I71)+'Expenditures 16-24'!D271+'Expenditures 16-24'!K381-SUM('Expenditures 16-24'!G381,'Expenditures 16-24'!I381)","v":{"v":0,"d":"0 "}},null,{"$f":"'Expenditures 16-24'!K71-SUM('Expenditures 16-24'!G71,'Expenditures 16-24'!I71)+'Expenditures 16-24'!D271+'Expenditures 16-24'!K381-SUM('Expenditures 16-24'!G381,'Expenditures 16-24'!I381)","v":{"v":0,"d":"0 "}}]
["Staff Services",null,2640,{"$f":"'Expenditures 16-24'!K72-SUM('Expenditures 16-24'!G72,'Expenditures 16-24'!I72)+'Expenditures 16-24'!D272+'Expenditures 16-24'!K382-SUM('Expenditures 16-24'!G382,'Expenditures 16-24'!I382)-E13","v":{"v":0,"d":"0 "}},{"$f":"E13","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K72-SUM('Expenditures 16-24'!G72,'Expenditures 16-24'!I72)+'Expenditures 16-24'!D272+'Expenditures 16-24'!K382-SUM('Expenditures 16-24'!G382,'Expenditures 16-24'!I382)-E13","v":{"v":0,"d":"0 "}},{"$f":"E13","v":{"v":0,"d":"0 "}}]
["Data Processing Services",null,2660,{"$f":"'Expenditures 16-24'!K73-SUM('Expenditures 16-24'!G73,'Expenditures 16-24'!I73)+'Expenditures 16-24'!D273+'Expenditures 16-24'!K383-SUM('Expenditures 16-24'!G383,'Expenditures 16-24'!I383)-E14","v":{"v":0,"d":"0 "}},{"$f":"E14","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K73-SUM('Expenditures 16-24'!G73,'Expenditures 16-24'!I73)+'Expenditures 16-24'!D273+'Expenditures 16-24'!K383-SUM('Expenditures 16-24'!G383,'Expenditures 16-24'!I383)-E14","v":{"v":0,"d":"0 "}},{"$f":"E14","v":{"v":0,"d":"0 "}}]
["Other:",null,2900,null,{"$f":"'Expenditures 16-24'!K75-SUM('Expenditures 16-24'!G75,'Expenditures 16-24'!I75)+'Expenditures 16-24'!K132-SUM('Expenditures 16-24'!G132,'Expenditures 16-24'!I132)+'Expenditures 16-24'!K187-SUM('Expenditures 16-24'!G187,'Expenditures 16-24'!I187)+'Expenditures 16-24'!D275+'Expenditures 16-24'!K385-SUM('Expenditures 16-24'!G385,'Expenditures 16-24'!I385)","v":{"v":0,"d":"0 "}},null,{"$f":"'Expenditures 16-24'!K75-SUM('Expenditures 16-24'!G75,'Expenditures 16-24'!I75)+'Expenditures 16-24'!K132-SUM('Expenditures 16-24'!G132,'Expenditures 16-24'!I132)+'Expenditures 16-24'!K187-SUM('Expenditures 16-24'!G187,'Expenditures 16-24'!I187)+'Expenditures 16-24'!D275+'Expenditures 16-24'!K385-SUM('Expenditures 16-24'!G385,'Expenditures 16-24'!I385)","v":{"v":0,"d":"0 "}}]
["Community Services",null,3000,null,{"$f":"'Expenditures 16-24'!K77-SUM('Expenditures 16-24'!G77,'Expenditures 16-24'!I77)+'Expenditures 16-24'!K134-SUM('Expenditures 16-24'!G134,'Expenditures 16-24'!I134)+'Expenditures 16-24'!K189-SUM('Expenditures 16-24'!G189,'Expenditures 16-24'!I189)+'Expenditures 16-24'!D277+'Expenditures 16-24'!K387-SUM('Expenditures 16-24'!G387,'Expenditures 16-24'!I387)","v":{"v":429,"d":"429 "}},null,{"$f":"'Expenditures 16-24'!K77-SUM('Expenditures 16-24'!G77,'Expenditures 16-24'!I77)+'Expenditures 16-24'!K134-SUM('Expenditures 16-24'!G134,'Expenditures 16-24'!I134)+'Expenditures 16-24'!K189-SUM('Expenditures 16-24'!G189,'Expenditures 16-24'!I189)+'Expenditures 16-24'!D277+'Expenditures 16-24'!K387-SUM('Expenditures 16-24'!G387,'Expenditures 16-24'!I387)","v":{"v":429,"d":"429 "}}]
["Contracts Paid in CY over the allowed amount for ICR calculation (from page 36)",{"$nulls":3},{"$f":"-'Contracts Paid in CY 36'!F144","v":{"v":-598732,"d":"(598,732)"}},null,{"$f":"-'Contracts Paid in CY 36'!F144","v":{"v":-598732,"d":"(598,732)"}}]
["Total",null,null,{"$f":"SUM(D19:D39)","v":{"v":90476,"d":"90,476 "}},{"$f":"SUM(E19:E40)","v":{"v":5089689,"d":"5,089,689 "}},{"$f":"SUM(F19:F39)","v":{"v":498166,"d":"498,166 "}},{"$f":"SUM(G19:G40)","v":{"v":4681999,"d":"4,681,999 "}}]
[{"$nulls":3},"Restricted Rate",null,"Unrestricted Rate"]
[{"$nulls":3},"Total Indirect Costs:",{"$f":"D41","v":{"v":90476,"d":"90,476 "}},"Total Indirect Costs:",{"$f":"F41","v":{"v":498166,"d":"498,166 "}}]
[{"$nulls":3},"Total Direct Costs:",{"$f":"E41","v":{"v":5089689,"d":"5,089,689 "}},"Total Direct Costs:",{"$f":"G41","v":{"v":4681999,"d":"4,681,999 "}}]
[{"$nulls":3},"=",{"$f":"(E43/E44)","v":{"v":0.017776331716928086,"d":"1.78%"}},"=",{"$f":"(G43/G44)","v":{"v":0.10640027902611683,"d":"10.64%"}}]

{"sheet":"Shared Outsourced Services 38","index":17,"n_rows":49,"n_cols":11,"rows_kept":49,"merged":[[0,0,0,5],[4,0,4,5],[5,2,5,4],[6,2,6,4],[34,2,34,5],[35,0,35,5],[36,0,36,5],[37,0,37,5],[39,2,39,5],[40,0,40,5],[41,0,41,5],[42,0,42,5],[43,0,43,5]]}
["REPORT ON SHARED SERVICES OR OUTSOURCING"]
["School Code, Section 17-1.1 (Public Act 97-0357)"]
[{"$f":"\"Fiscal Year Ending June 30, \"&'AFR21'!E2","v":"Fiscal Year Ending June 30, 2021"}]
[]
["Complete the following for attempts to improve fiscal efficiency through shared services or outsourcing in the prior, current and next fiscal years. "]
[null,null,{"$f":"COVER!A17","v":"Creve Coeur School District No. 76"}]
[null,null,{"$f":"COVER!A13","v":"53-090-0760-02"}]
["Check box if this schedule is not applicable…………………",null,"Prior Fiscal Year","Current Fiscal Year","Next Fiscal Year","Name of the Local Education Agency (LEA) Participating in the Joint Agreement,                                                                            Cooperative or Shared Service.",null,false]
["Indicate with an (X) If Deficit Reduction Plan Is Required in the Budget   "]
["Service or Function  (Check all that apply)",{"$nulls":3},"Barriers to          Implementation","(Limit text to 200 characters, for additional space use line 33 and 38)"]
["   Curriculum Planning",{"$nulls":6},{"$f":"IF(C11=\"X\",5,0)","v":0},{"$f":"IF(D11=\"X\",5,0)","v":0},{"$f":"IF(E11=\"X\",5,0)","v":0}]
["   Custodial Services",{"$nulls":6},{"$f":"IF(C12=\"X\",5,0)","v":0},{"$f":"IF(D12=\"X\",5,0)","v":0},{"$f":"IF(E12=\"X\",5,0)","v":0}]
["   Educational Shared Programs",{"$nulls":6},0,0,0]
["   Employee Benefits",{"$nulls":6},0,0,0]
["   Energy Purchasing",{"$nulls":6},0,0,0]
["   Food Services",{"$nulls":6},0,0,0]
["   Grant Writing",{"$nulls":6},0,0,0]
["   Grounds Maintenance Services",{"$nulls":6},0,0,0]
["   Insurance",{"$nulls":6},0,0,0]
["   Investment Pools",{"$nulls":6},0,0,0]
["   Legal Services",{"$nulls":6},0,0,0]
["   Maintenance Services",{"$nulls":6},0,0,0]
["   Personnel Recruitment",{"$nulls":6},0,0,0]
["   Professional Development",{"$nulls":6},0,0,0]
["   Shared Personnel",{"$nulls":6},0,0,0]
["   Special Education Cooperatives",null,"X","X",null,"Tazewell Mason Counties Sp. Ed. Association",null,5,5,0]
["   STEM (science, technology, engineering and math) Program Offerings",{"$nulls":6},0,0,0]
["   Supply & Equipment Purchasing",{"$nulls":6},0,0,0]
["   Technology Services",{"$nulls":6},0,0,0]
["   Transportation",{"$nulls":6},0,0,0]
["   Vocational Education Cooperatives",{"$nulls":6},0,0,0]
["   All Other Joint/Cooperative Agreements",{"$nulls":6},0,0,0]
["   Other",{"$nulls":6},0,0,0]
[{"$nulls":7},{"$f":"SUM(H11:H32)","v":5},{"$f":"SUM(I11:I32)","v":5},{"$f":"SUM(J11:J32)","v":0},{"$f":"SUM(H34:J34)","v":10}]
["Additional space for Column (D) - Barriers to Implementation:"]
[]
[]
[]
[]
["Additional space for Column (E) - Name of LEA :"]
{"$rows_empty":8}
[false]

{"sheet":"AC 39","index":18,"n_rows":40,"n_cols":12,"rows_kept":40,"merged":[[5,9,5,11],[6,0,6,4],[6,9,6,11],[10,0,10,2],[17,1,17,3],[19,1,19,3],[26,2,26,3],[26,5,26,7],[27,5,27,7],[28,2,28,3],[28,5,28,7],[29,5,29,7],[33,2,34,9],[36,2,37,9],[39,2,39,9]]}
[{"$nulls":6},"ILLINOIS STATE BOARD OF EDUCATION"]
[{"$nulls":6},"School Business Services Department (N-330)"]
[{"$nulls":6},"100 North First Street"]
[{"$nulls":6},"Springfield, IL   62777-0001"]
[]
["LIMITATION OF ADMINISTRATIVE COSTS WORKSHEET",{"$nulls":7},"School District Name:",{"$f":"COVER!A17","v":"Creve Coeur School District No. 76"}]
["(Section 17-1.5 of the School Code)",{"$nulls":7},"RCDT Number:",{"$f":"COVER!A13","v":"53-090-0760-02"}]
[]
[{"$nulls":4},{"$f":"\"Actual Expenditures, Fiscal Year \"&'AFR21'!E2&\"\"","v":"Actual Expenditures, Fiscal Year 2021"},{"$nulls":3},{"$f":"\"Budgeted Expenditures, Fiscal Year \"&'AFR21'!E2+1&\"\"","v":"Budgeted Expenditures, Fiscal Year 2022"}]
[{"$nulls":4},"(10)","(20)","(80)",null,"(10)","(20)","(80)"]
["Description",null,null,"Funct. No.","Educational Fund","Operations & Maintenance Fund","Tort Fund *","Total","Educational Fund","Operations & Maintenance Fund","Tort Fund","Total"]
[{"v":1,"d":"1."},"Executive Administration Services",null,2320,{"$f":"'Expenditures 16-24'!K52","v":{"v":182484,"d":"182,484 "}},null,{"$f":"'Expenditures 16-24'!K361","v":{"v":0,"d":"0 "}},{"$f":"SUM(E12:G12)","v":{"v":182484,"d":"182,484 "}},{"v":191840,"d":"191,840 "},null,null,{"$f":"SUM(I12:K12)","v":{"v":191840,"d":"191,840 "}}]
[{"v":2,"d":"2."},"Special Area Administration Services",null,2330,{"$f":"'Expenditures 16-24'!K53","v":{"v":0,"d":"0 "}},null,{"$f":"'Expenditures 16-24'!K362","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"v":3,"d":"3."},"Other Support Services - School Administration",null,2490,{"$f":"'Expenditures 16-24'!K58","v":{"v":0,"d":"0 "}},null,{"$f":"'Expenditures 16-24'!K368","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"v":4,"d":"4."},"Direction of Business Support Services",null,2510,{"$f":"'Expenditures 16-24'!K61","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K126","v":{"v":0,"d":"0 "}},{"$f":"'Expenditures 16-24'!K371","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"v":5,"d":"5."},"Internal Services",null,2570,{"$f":"'Expenditures 16-24'!K66","v":{"v":0,"d":"0 "}},null,{"$f":"'Expenditures 16-24'!K376","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"v":6,"d":"6."},"Direction of Central Support Services",null,2610,{"$f":"'Expenditures 16-24'!K69","v":{"v":0,"d":"0 "}},null,{"$f":"'Expenditures 16-24'!K379","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"v":7,"d":"7."},"Deduct - Early Retirement or other pension obligations required by state law and included above.",{"$nulls":5},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"v":8,"d":"8."},"Totals",null,null,{"$f":"SUM(E12:E17)-E18","v":{"v":182484,"d":"182,484 "}},{"v":0,"d":"0 "},{"$f":"SUM(G12:G17)-G18","v":{"v":0,"d":"0 "}},{"v":182484,"d":"182,484 "},{"v":191840,"d":"191,840 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":191840,"d":"191,840 "}]
[{"v":9,"d":"9."},{"$f":"\"Percent Increase (Decrease) for FY\"&'AFR21'!E2+1&\" (Budgeted) over FY\"&'AFR21'!E2&\" (Actual)\"","v":"Percent Increase (Decrease) for FY2022 (Budgeted) over FY2021 (Actual)"},{"$nulls":9},{"$f":"IF(AND(H19>0,L19>0),(((L19-H19)/H19)),\"Enter Budget Data\")","v":{"v":0.05127024835054032,"d":"5%"}}]
[]
[]
["CERTIFICATION"]
[{"$f":"\"I certify that the amounts shown above as Actual Expenditures, Fiscal Year \"&'AFR21'!E2&\", agree with the amounts on the district's Annual Financial Report for Fiscal Year \"&'AFR21'!E2&\".\"","v":"I certify that the amounts shown above as Actual Expenditures, Fiscal Year 2021, agree with the amounts on the district's Annual Financial Report for Fiscal Year 2021."}]
[{"$f":"\"I also certify that the amounts shown above as Budgeted Expenditures, Fiscal Year \"&'AFR21'!E2+1&\", agree with the amounts on the budget adopted by the Board of Education.\"","v":"I also certify that the amounts shown above as Budgeted Expenditures, Fiscal Year 2022, agree with the amounts on the budget adopted by the Board of Education."}]
[]
[]
[null,null,"Signature of Superintendent",null,null,"Date"]
[]
[null,null,"Contact Name (for questions)",null,null,"Contact Telephone Number"]
[]
[null,"If line 9 is greater than 5% please check one box below."]
[]
[null,null,"The District is ranked by ISBE in the lowest 25th percentile of like districts in administrative expenditures per student (4th quartile) and will waive the limitation by board action, subsequent to a public hearing."]
[]
[]
[null,null,{"$f":"\"The district is unable to waive the limitation by board action and will be requesting a waiver from the General Assembly pursuant to the procedures in Chapter 105 ILCS 5/2-3.25g.  Waiver applications must be postmarked by August 15, \"&'AFR21'!E2&\" to ensure inclusion in the Fall \"&'AFR21'!E2&\" report or postmarked by January 15, \"&'AFR21'!E2+1&\" to ensure inclusion in the Spring \"&'AFR21'!E2+1&\" report.  Information on the waiver process can be found at  https://www.isbe.net/Pages/Waivers.aspx\"","v":"The district is unable to waive the limitation by board action and will be requesting a waiver from the General Assembly pursuant to the procedures in Chapter 105 ILCS 5/2-3.25g.  Waiver applications must be postmarked by August 15, 2021 to ensure inclusion in the Fall 2021 report or postmarked by January 15, 2022 to ensure inclusion in the Spring 2022 report.  Information on the waiver process can be found at  https://www.isbe.net/Pages/Waivers.aspx"}]
[]
[]
[null,null,"The district will amend their budget to become in compliance with the limitation."]

{"sheet":"Itemization 40","index":19,"n_rows":65,"n_cols":2,"rows_kept":65}
[]
["This page is provided for detailed itemizations as requested within the body of the report."]
["Type Below."]
[]
[{"v":1,"d":"1."},"Page 12, Line 109 (Educational) - $355 - Reimbursement for substitute pay; $10 - reimbursement for jury duty pay; $30 - broken Chromebook fee"]
[{"v":2,"d":"2."},"Page 12, Line 109 (Operations & Maintenance) - Parkview School vandalism restitution "]
[{"v":3,"d":"3."},"Page 13, Line 170 - $18,766 - State After School Grant; $28,442 - Support Service Grant"]
[{"v":4,"d":"4."},"Page 14, Line 205 - Title I School Improvement Grant"]
[{"v":5,"d":"5."},"Page 15, Line 267 (Educational) - ESSER I Grant - $170,643 - Emergency Relief Grant; $56,102 - Digital Equity Grant"]
[{"v":6,"d":"6."},"Page 15, Line 267 (Operations & Maintenance) - ESSER I Emergency Relief Grant"]
[{"v":7,"d":"7."},"Page 16, Line 43 - Band purchases, supplies, and repairs"]
[{"v":8,"d":"8."},"Page 17, Line 85 - Special education tuition, psychology, and speech services"]
[{"v":9,"d":"9."},"Page 19, Line 175 - Bond admin. fees"]
[{"v":10,"d":"10."},"Page 20, Line 241 - Playground supervision benefits"]
[{"v":11,"d":"11."},"Page 22, Line 352 - Playground supervision salaries"]
[{"v":12,"d":"12."},"Page 27, Line 10 - Refund of prior year expenditures"]
[{"v":13,"d":"13."},"Page 27, Line 45 - Notary bond for bookkeeper"]
[{"v":14,"d":"14."},"Page 35, Line 190 - ESSER I Grant - $186,651 - Emergency Relief Grant; $56,102 - Digital Equity Grant"]
{"$rows_empty":45}
[null,{"$f":"COVER!A17","v":"Creve Coeur School District No. 76"}]
[null,{"$f":"COVER!A13","v":"53-090-0760-02"}]

{"sheet":"REF 41","index":20,"n_rows":17,"n_cols":3,"rows_kept":17}
["Reference Pages."]
[]
[null,1,"Do not enter negative numbers.  Reports with negative numbers will be returned for correction."]
[null,"2","GASB Statement No. 24; Accounting and Financial Reporting for Certain Grants and Other Financial Assistance.  The \"On Behalf of\" Payments should only be reflected on this page."]
[null,"3","Equals Line 8 minus Line 17"]
[null,"4","May require notification to the county clerk to abate an equal amount from taxes next extended. Refer to Section 17-2.11 for the applicable provisions and other \"limited\" transfer "]
[null,null,"authority to O&M through June 30, 2013"]
[null,"5","Requires notification to the county clerk to abate an equal amount from taxes next extended. See Section 10-22.14  "]
[null,"6","Use of proceeds from the sale of school sites buildings, or other real estate is limited.  See Sections 5-22 and 10-22.8 of the School Code."]
[null,"7","Include revenue accounts 1110 through 1115, 1117, 1118 & 1120.  Include taxes for bonds sold that are in addition to those identified separately."]
[null,"8","Educational Fund (10) - Computer Technology only."]
[null,"9","Corporate personal property replacement tax revenue must be first applied to the Municipal Retirement/Social Security Fund to replace tax revenue lost due to the abolition of the corporate personal property tax (30 ILCS 115/12).  This provision does not apply to taxes levied for Medicare-Only purposes."]
[null,"10","Include only tuition payments made to private facilities.  See Function 4200 or 4400 for public facility disbursements/expenditures."]
[null,"11","Payment towards the retirement of lease/purchase agreements or bonded/other indebtedness (principal only) otherwise reported within the fund―e.g. alternate revenue bonds( Describe & Itemize)."]
[null,"12","Only abolishment of Working Cash Fund must transfer its funds directly to the Educational Fund upon adoption of a resolution and at the close of the "]
[null,null,"current school Year (see 105 ILCS 5/20-8 for further explanation)"]
[null,null,"Only abatement of working cash fund can transfer its funds to any fund in most need of money (see 105 ILCS 5/20-10 for further explanation)"]

{"sheet":"Opinion-Notes 42","index":21,"n_rows":18,"n_cols":2,"rows_kept":18,"merged":[[17,0,17,1]]}
{"$rows_empty":12}
["[Please insert files above]"]
[]
["Instructions to insert word doc or pdf files:"]
[null,"Choose: Insert - Select: Object - Select Create from File tab - Select Browse - Select file that you want to embed - Check Display as icon - Select OK."]
[]
["Note:  If you have trouble inserting pdf files, submit as a separate attachments and they will be inserted for you."]

{"sheet":"DeficitAFRSum Calc 43","index":22,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,5],[3,0,3,5],[4,0,4,5],[5,0,5,5],[11,2,14,5],[15,0,15,4]]}
["DEFICIT ANNUAL FINANCIAL REPORT (AFR) SUMMARY INFORMATION                                                                                                                                                                                        Provisions per Illinois School Code, Section 17-1 (105 ILCS 5/17-1)"]
[{"$f":"\"Instructions:  If the Annual Financial Report (AFR) reflects that a Deficit Reduction Plan is required as calculated below,\"&\" then the school district is to complete the Deficit Reduction Plan in the annual budget and submit the plan to Illinois State Board of Education (ISBE) within 30 days after accepting the audit report.\"&\"  This may require the FY\"&'AFR21'!E2+1&\" annual budget to be amended to include a Deficit Reduction Plan and narrative.  \"","v":"Instructions:  If the Annual Financial Report (AFR) reflects that a Deficit Reduction Plan is required as calculated below, then the school district is to complete the Deficit Reduction Plan in the annual budget and submit the plan to Illinois State Board of Education (ISBE) within 30 days after accepting the audit report.  This may require the FY2022 annual budget to be amended to include a Deficit Reduction Plan and narrative.  "}]
["The \"Deficit Reduction Plan\" is developed using ISBE guidelines and is included in the School District Budget Form 50-36, beginning with page 22.  A plan is required when the operating funds listed below result in direct revenues (cell F8) being less than direct expenditures (cell F9) by an amount equal to or greater than one-third (1/3) of the ending fund balance (cell f11).  That is, if the ending fund balance is less than three times the deficit spending, the district must adopt and submit an original budget/amended budget with ISBE that provides a \"deficit reduction plan\" to balance the shortfall within the next three years."]
[{"$f":"\" -  If the FY\"&'AFR21'!E2+1&\" school district budget already requires a Deficit Reduction Plan, and one was submitted, an updated (amended) budget is not required.\"","v":" -  If the FY2022 school district budget already requires a Deficit Reduction Plan, and one was submitted, an updated (amended) budget is not required."}]
[{"$f":"\" -  If the Annual Financial Report requires a deficit reducton plan even though the FY\"&'AFR21'!E2+1&\" budget does not, a completed deficit reduction plan is still required.\"","v":" -  If the Annual Financial Report requires a deficit reducton plan even though the FY2022 budget does not, a completed deficit reduction plan is still required."}]
["DEFICIT AFR SUMMARY INFORMATION - Operating Funds Only                                                                                                                                                                                (All AFR pages must be completed to generate the following calculation)"]
["Description","EDUCATIONAL                   FUND (10)","OPERATIONS & MAINTENANCE                 FUND (20)","TRANSPORTATION FUND (40)","WORKING CASH                FUND (70)","TOTAL"]
["Direct Revenues",{"$f":"'Acct Summary 7-9'!C8","v":{"v":6053923,"d":"6,053,923 "}},{"$f":"'Acct Summary 7-9'!D8","v":{"v":138643,"d":"138,643 "}},{"$f":"'Acct Summary 7-9'!F8","v":{"v":390469,"d":"390,469 "}},{"$f":"'Acct Summary 7-9'!I8","v":{"v":27602,"d":"27,602 "}},{"$f":"SUM(B8:E8)","v":{"v":6610637,"d":"6,610,637 "}}]
["Direct Expenditures",{"$f":"'Acct Summary 7-9'!C17","v":{"v":5639295,"d":"5,639,295 "}},{"$f":"'Acct Summary 7-9'!D17","v":{"v":136162,"d":"136,162 "}},{"$f":"'Acct Summary 7-9'!F17","v":{"v":196435,"d":"196,435 "}},null,{"$f":"SUM(B9:E9)","v":{"v":5971892,"d":"5,971,892 "}}]
["Difference",{"$f":"(B8-B9)","v":{"v":414628,"d":"414,628 "}},{"$f":"(C8-C9)","v":{"v":2481,"d":"2,481 "}},{"$f":"(D8-D9)","v":{"v":194034,"d":"194,034 "}},{"$f":"(E8-E9)","v":{"v":27602,"d":"27,602 "}},{"$f":"SUM(F8-F9)","v":{"v":638745,"d":"638,745 "}}]
[{"$f":"\"Fund Balance - June 30, \"&'AFR21'!E2&\"\"","v":"Fund Balance - June 30, 2021"},{"$f":"'Acct Summary 7-9'!C81","v":{"v":4903528,"d":"4,903,528 "}},{"$f":"'Acct Summary 7-9'!D81","v":{"v":874960,"d":"874,960 "}},{"$f":"'Acct Summary 7-9'!F81","v":{"v":338119,"d":"338,119 "}},{"$f":"'Acct Summary 7-9'!I81","v":{"v":928085,"d":"928,085 "}},{"$f":"SUM(B11:E11)","v":{"v":7044692,"d":"7,044,692 "}}]
[null,null,{"$f":"IF(AND(F10<0,F11>=0,ABS(F10*3)>ABS(F11)),A16,IF(AND(F10<0,F11>0,ABS(F10*3)<=ABS(F11)),A17,IF(AND(F10<0,F11<0),A16,IF(F11=0,A19,A18))))","v":"Balanced - no deficit reduction plan is required."}]
[]
[]
[]
["Unbalanced - a \"deficit reduction plan\" and narrative must be adopted and submitted to ISBE with the most current fiscal year School District Budget Form 50-36.  This plan must result in a balanced operating budget within three years as adopted by the local board of education.  (See the School District Budget Form 50-36 -Tab: Deficit BudgetSum Calc 22)",{"$nulls":4},"Deficit reduction plan is required."]
["Unbalanced -  however, a deficit reduction plan is not required at this time.",{"$nulls":4},"Deficit reduction plan is not required."]
["Balanced - no deficit reduction plan is required.",{"$nulls":4},"Congratulations! You have a balanced AFR."]
["To determine if the AFR is balanced, complete all pages of the AFR first.",{"$nulls":4},"AFR form Incomplete."]

{"sheet":"AUDITCHECK","index":23,"n_rows":93,"n_cols":4,"rows_kept":93,"merged":[[1,0,6,2],[8,0,8,3],[11,2,11,3],[18,0,18,3],[19,0,19,3],[24,2,24,3],[25,2,25,3],[47,2,47,3],[60,2,60,3],[74,2,74,3]]}
[]
[{"$f":"\"FY \"&'AFR21'!E2&\" Audit Checklist\"","v":"FY 2021 Audit Checklist"},null,null,{"$f":"\"RCDT: \"&COVER!A13&\"\"","v":"RCDT: 53-090-0760-02"}]
[{"$nulls":3},{"$f":"\"School District/Joint Agreement Name: \"&COVER!A17&\"\"","v":"School District/Joint Agreement Name: Creve Coeur School District No. 76"}]
[{"$nulls":3},{"$f":"\"Auditor Name:  \"&COVER!T15&\"\"","v":"Auditor Name:  Jason Hohulin, CPA"}]
[{"$nulls":3},{"$f":"\"License #: \"&COVER!T23&\" License Expiration Date (below):\"","v":"License #: 065-034212 License Expiration Date (below):"}]
[{"$nulls":3},{"$f":"COVER!X23","v":"2024-09-30"}]
[{"$nulls":3},"(ISBE Use) Date Received: "]
[{"$nulls":3},"(ISBE Use) Revised:        Revised Loaded: "]
["All entries must balance within the individual fund statements and schedules as instructed below.    Any error messages left unresolved below, will be returned to the auditor for correction."]
[null,{"v":1,"d":"1."},"The auditor's Opinion and Notes to the Financial Statements and the Corrective Action Plan(s) on LEA letterhead are embedded in the \"Opinion-Notes\" tab."]
[null,{"$f":"B10+1","v":{"v":2,"d":"2."}},"Student Activity Funds, Convenience Accounts, and other agency funds are included, if applicable. "]
[null,{"v":3,"d":"3."},"All audit questions on page 2 are answered appropriately by checking all that apply. This page must also be certified with the signature of the CPA firm.  Comments and "]
[null,null,"explanations are included for all checked items at the bottom of page 2."]
[null,{"$f":"B12+1","v":{"v":4,"d":"4."}},"All Other accounts and functions labeled \"(describe & itemize) are properly noted on the \"Itemization\" tab."]
[null,{"v":5,"d":"5."},"Tuition paid to another school district or to a joint agreement (in state) is coded to Function 4200, and Other Objects (600)."]
[null,{"v":6,"d":"6."},"Business Manager/Bookkeeper Costs are charged to the proper Function (No. 2510/2520)."]
[null,{"v":7,"d":"7."},"If district is subject to PTELL on tab \"Aud Quest 2\", line 22 be sure to check the box and enter the effective date."]
[null,{"v":8,"d":"8."},"All entries were entered to the nearest whole dollar amount."]
["Balancing Schedule"]
["Check this Section for Error Messages"]
["The following assures that various entries are in balance. Any out of balance condition is followed by an error message in RED and must be resolved before submitting to ISBE.  One or more"]
["errors detected may cause this AFR to be returned for corrections and resubmission.  If impossible for entries to balance, please explain on the itemization page."]
[]
[null,"   Description:",null,"Error Message"]
[null,{"v":1,"d":"1."},"Cover Page:   The Accounting Basis must be Cash or Accrual.  "]
[null,{"v":2,"d":"2."},"Cover Page:  Choose School District or Joint Agreement.  "]
[null,null,"What Basis of Accounting is used?",{"$f":"IF(COVER!O11=\"X\",\"CASH\",IF(COVER!O12=\"X\",\"ACCRUAL \",\"PLEASE CHECK AN ACCOUNTING BASIS.\"))","v":"CASH"}]
[null,null,"Choose School District or Joint Agreement.  ",{"$f":"IF(COVER!B5=\"X\",\"SCHOOL DISTRICT\",IF(COVER!B6=\"X\",\"JOINT AGREEMENT\",\"PLEASE CHECK SCHOOL DISTRICT OR JOINT AGREEMENT.\"))","v":"SCHOOL DISTRICT"}]
[null,null,"Accounting for late payments (Audit Questionnaire Section D)",{"$f":"IF(COVER!O11=\"X\",\"OK\",IF(AND('Aud Quest 2'!J88=0,'Aud Quest 2'!I75<DATE(2017,12,31)),\"ENTER ACCOUNTING INFO\",IF(AND('Aud Quest 2'!J88>0,'Aud Quest 2'!I75<DATE(2017,12,31)),\"OK\")))","v":"OK"}]
[null,null,"Were any findings issued?",{"$f":"IF(AND(COVER!J29=\"X\",COVER!J31=\"X\",COVER!L29<>\"X\"),\"OK\",IF(AND(COVER!J29=\"X\",COVER!J31<>\"X\",COVER!L31=\"X\"),\"NO FINDINGS WERE ISSUED\",IF(AND(COVER!L29=\"X\",COVER!J31<>\"X\"),\"OK\",\"PLEASE CHECK YES or NO.\")))","v":"PLEASE CHECK YES or NO."}]
[null,null,"Page 2:  Auditor's Questionnaire, Part C, Question 21:  Check box if a tax district and enter date",{"$f":"IF('Aud Quest 2'!B51=\"X\",IF('Aud Quest 2'!F51>\"00/00/00 \",\"Enter Effective Date\",\"ok\"))","v":"ok"}]
[null,null,"Is Budget Deficit Reduction Plan Required?",{"$f":"IF(AND('DeficitAFRSum Calc 43'!F10<0,'DeficitAFRSum Calc 43'!F11>=0,ABS('DeficitAFRSum Calc 43'!F10*3)>ABS('DeficitAFRSum Calc 43'!F11)),'DeficitAFRSum Calc 43'!F16,IF(AND('DeficitAFRSum Calc 43'!F10<0,'DeficitAFRSum Calc 43'!F11>0,ABS('DeficitAFRSum Calc 43'!F10*3)<=ABS('DeficitAFRSum Calc 43'!F11)),'DeficitAFRSum Calc 43'!F17,IF(AND('DeficitAFRSum Calc 43'!F10<0,'DeficitAFRSum Calc 43'!F11<0),'DeficitAFRSum Calc 43'!F16,IF('DeficitAFRSum Calc 43'!F11=0,'DeficitAFRSum Calc 43'!F19,'DeficitAFRSum Calc 43'!F18))))","v":"Congratulations! You have a balanced AFR."}]
[null,{"$f":"B26+1","v":{"v":3,"d":"3."}},"Page 3: Financial Information must be completed."]
[null,null,"Section A:  Tax rates are not entered in the following format:  [1.50 should be .0150].  Please enter with the correct decimal point.",{"$f":"IF(SUM('FP Info 3'!J10:L10)<=0.0999999,\"OK\",\"CORRECT THE TAX RATES BY MOVING THE DECIMAL TWO PLACES TO THE LEFT.\")","v":"OK"}]
[null,null,"Section A:  Tax Rates are not entered.  Cells D10, F10, H10, L10 on tab 3 must have a tax rate or 0 entered.",{"$f":"IF(OR('FP Info 3'!D10=\"\",'FP Info 3'!F10=\"\",'FP Info 3'!H10=\"\",'FP Info 3'!L10=\"\"),\"ENTRY IS REQUIRED!  IF NO TAX RATE, ENTER 0 IN CELL.\",\"OK\")","v":"OK"}]
[null,null,"Section D:  Check  a or b that agrees with the school district type.",{"$f":"IF(OR(COVER!B6=\"x\",'FP Info 3'!B32=\"X\",'FP Info 3'!B33=\"X\"),\"OK\",\"ENTRY IS REQUIRED!\")","v":"OK"}]
[null,null,"Section E:  Is there a material impact on the entity's financial position?",{"$f":"IF(AND('FP Info 3'!B45=\"\",'FP Info 3'!B46=\"\",'FP Info 3'!B47=\"\",'FP Info 3'!B48=\"\",'FP Info 3'!B49=\"\",'FP Info 3'!B50=\"\",'FP Info 3'!B51=\"\",'FP Info 3'!B52=\"\"),\"NO\",\"YES\")","v":"NO"}]
[null,{"$f":"B33+1","v":{"v":4,"d":"4."}},"Page 5:  Cells C4:L4  Acct 111-115 - Cash Balances cannot be negative."]
[null,null,"Fund (10) ED: Cash balances cannot be negative.",{"$f":"IF('Assets-Liab 5-6'!C4<-0.49, \"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Fund (20) O&M:  Cash balances cannot be negative.",{"$f":"IF('Assets-Liab 5-6'!D4<-0.49, \"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Fund (30) DS:  Cash balances cannot be negative.",{"$f":"IF('Assets-Liab 5-6'!E4<-0.49, \"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Fund (40) TR:  Cash balances cannot be negative.",{"$f":"IF('Assets-Liab 5-6'!F4<-0.49, \"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Fund (50) MR/SS:  Cash balances cannot be negative.",{"$f":"IF('Assets-Liab 5-6'!G4<-0.49, \"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Fund (60) CP:  Cash balances cannot be negative.",{"$f":"IF('Assets-Liab 5-6'!H4<-0.49, \"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Fund (70) WC:  Cash balances cannot be negative.",{"$f":"IF('Assets-Liab 5-6'!I4<-0.49, \"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Fund (80) Tort:  Cash balances cannot be negative.",{"$f":"IF('Assets-Liab 5-6'!J4<-0.49, \"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Fund (90) FP&S:  Cash balances cannot be negative.",{"$f":"IF('Assets-Liab 5-6'!K4<-0.49, \"ERROR!\",\"OK\")","v":"OK"}]
[null,{"$f":"B38+1","v":{"v":5,"d":"5."}},"Page 5 & 6:  Total Current & Capital Assets must = Total Liabilities & Fund Balance."]
[null,null,"Fund 10, Cell C13 must = Cell C41.",{"$f":"IF(SUM('Assets-Liab 5-6'!C13)<>SUM('Assets-Liab 5-6'!C41),\"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Fund 20, Cell D13 must = Cell D41.",{"$f":"IF(SUM('Assets-Liab 5-6'!D13)<>SUM('Assets-Liab 5-6'!D41),\"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Fund 30, Cell E13 must = Cell E41.",{"$f":"IF(SUM('Assets-Liab 5-6'!E13)<>SUM('Assets-Liab 5-6'!E41),\"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Fund 40, Cell F13 must = Cell F41.",{"$f":"IF(SUM('Assets-Liab 5-6'!F13)<>SUM('Assets-Liab 5-6'!F41),\"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Fund 50, Cell G13 must = Cell G41.",{"$f":"IF(SUM('Assets-Liab 5-6'!G13)<>SUM('Assets-Liab 5-6'!G41),\"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Fund 60, Cell H13 must = Cell H41.",{"$f":"IF(SUM('Assets-Liab 5-6'!H13)<>SUM('Assets-Liab 5-6'!H41),\"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Fund 70, Cell I13 must = Cell I41.",{"$f":"IF(SUM('Assets-Liab 5-6'!I13)<>SUM('Assets-Liab 5-6'!I41),\"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Fund 80, Cell J13 must = Cell J41.",{"$f":"IF(SUM('Assets-Liab 5-6'!J13)<>SUM('Assets-Liab 5-6'!J41),\"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Fund 90, Cell K13 must = Cell K41.",{"$f":"IF(SUM('Assets-Liab 5-6'!K13)<>SUM('Assets-Liab 5-6'!K41),\"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"Agency Fund, Cell L13 must = Cell L41.",{"$f":"IF(SUM('Assets-Liab 5-6'!L13)<>('Assets-Liab 5-6'!L41),\"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"General Fixed Assets, Cell M23 must = Cell M41.",{"$f":"IF(SUM('Assets-Liab 5-6'!M23)<>('Assets-Liab 5-6'!M41),\"ERROR!\",\"OK\")","v":"OK"}]
[null,null,"General Long-Term Debt, Cell N23 must = Cell N41.",{"$f":"IF(SUM('Assets-Liab 5-6'!N23)<>('Assets-Liab 5-6'!N41),\"ERROR!\",\"OK\")","v":"OK"}]
[null,{"$f":"B48+1","v":{"v":6,"d":"6."}},"Page 5:  Sum of Reserved & Unreserved Fund Balance must = Page 8, Ending Fund Balance."]
[null,null,"Fund 10, Cells C38+C39 must = Cell C81.",{"$f":"IF('Assets-Liab 5-6'!C38+'Assets-Liab 5-6'!C39='Acct Summary 7-9'!C81,\"OK\",\"ERROR!\")","v":"OK"}]
[null,null,"Fund 20, Cells D38+D39 must = Cell D81.",{"$f":"IF((('Assets-Liab 5-6'!D38+'Assets-Liab 5-6'!D39) ='Acct Summary 7-9'!D81), \"OK\", \"ERROR!\" )","v":"OK"}]
[null,null,"Fund 30, Cells E38+E39 must = Cell E81",{"$f":"IF((('Assets-Liab 5-6'!E38 + 'Assets-Liab 5-6'!E39) ='Acct Summary 7-9'!E81), \"OK\", \"ERROR!\" )","v":"OK"}]
[null,null,"Fund 40, Cells F38+F39 must = Cell F81.",{"$f":"IF((('Assets-Liab 5-6'!F38 + 'Assets-Liab 5-6'!F39) ='Acct Summary 7-9'!F81), \"OK\", \"ERROR!\" )","v":"OK"}]
[null,null,"Fund 50, Cells G38+G39 must = Cell G81.",{"$f":"IF((('Assets-Liab 5-6'!G38 + 'Assets-Liab 5-6'!G39) ='Acct Summary 7-9'!G81), \"OK\", \"ERROR!\" )","v":"OK"}]
[null,null,"Fund 60, Cells H38+H39 must = Cell H81.",{"$f":"IF((('Assets-Liab 5-6'!H38 + 'Assets-Liab 5-6'!H39) ='Acct Summary 7-9'!H81), \"OK\", \"ERROR!\" )","v":"OK"}]
[null,null,"Fund 70, Cells I38+I39 must = Cell I81.",{"$f":"IF((('Assets-Liab 5-6'!I38 + 'Assets-Liab 5-6'!I39) ='Acct Summary 7-9'!I81), \"OK\", \"ERROR!\" )","v":"OK"}]
[null,null,"Fund 80, Cells J38+J39 must = Cell J81.",{"$f":"IF((('Assets-Liab 5-6'!J38 + 'Assets-Liab 5-6'!J39) ='Acct Summary 7-9'!J81), \"OK\", \"ERROR!\" )","v":"OK"}]
[null,null,"Fund 90, Cells K38+K39 must = Cell K81.",{"$f":"IF((('Assets-Liab 5-6'!K38 + 'Assets-Liab 5-6'!K39) ='Acct Summary 7-9'!K81), \"OK\", \"ERROR!\" )","v":"OK"}]
[null,{"$f":"B61+1+1","v":{"v":8,"d":"8."}},"Page 26:  Schedule of Long-Term Debt"]
[null,null,"Note:  Explain any unreconcilable differences in the Itemization sheet."]
[null,null,"Total Long-Term Debt Issued (P26, Cell F49) must = Principal on Long-Term Debt Sold (P7, Cells C33:K33).",{"$f":"IF('Short-Term Long-Term Debt 26'!F49=SUM(,'Acct Summary 7-9'!C33:K33),\"OK\",\"ERROR!\")","v":"OK"}]
[null,null,"Total Long-Term Debt (Principal) Retired (P19, Cells H174) must = Debt Service - Long-Term Debt (Principal) Retired (P26, Cells H49).",{"$f":"IF('Expenditures 16-24'!H174<>'Short-Term Long-Term Debt 26'!H49,\"ERROR!\",\"OK\")","v":"OK"}]
[null,{"$f":"B71+1","v":{"v":9,"d":"9."}},"Page 7-9:  Other Sources of Funds must = Other Uses of Funds"]
[null,null,"Acct 7130 - Transfer Among Funds, Cells C27:K27 must = Acct 8130 Transfer Among Funds, Cells C49:K49",{"$f":"IF(SUM('Acct Summary 7-9'!C27:K27) =SUM( 'Acct Summary 7-9'!C49:K49),\"OK\", \"ERROR\")","v":"OK"}]
[null,null,"Acct 7140 - Transfer of Interest, Cells C28:K28 must = Acct 8140 Transfer of Interest, Cells C50:K50.",{"$f":"IF(SUM('Acct Summary 7-9'!C28:K28)=SUM('Acct Summary 7-9'!C50:K50),\"OK\",\"ERROR!\")","v":"OK"}]
[null,null,"Acct 7900 - ISBE Loan Proceeds (Cells C42:K42) must = Acct 8910 - Transfers to Debt Service Fund to Pay Principal on ISBE Loans                                             (Cells C74:K74) ",{"$f":"IF(SUM('Acct Summary 7-9'!C42:K42)>=SUM( 'Acct Summary 7-9'!C74:K74),\"OK\", \"ERROR\")","v":"OK"}]
[null,{"$f":"B75+1","v":{"v":10,"d":"10."}},"Restricted Tax Levies Page 27, Line 25 must = Reserved Fund Balance, Pages 5 & 6, Line 38."]
[null,null,"Reserved Fund Balance, Page 5, Cells C38:H38 must be => Reserve Fund Balance Cell G25:K25.",{"$f":"IF(SUM('Assets-Liab 5-6'!C38:H38)>=SUM('Rest Tax Levies-Tort Im 27'!G25:K25),\"OK\",\"ERROR\")","v":"OK"}]
[null,null,"Unreserved Fund Balance, Page 5, Cells C39:H39 must be > 0",{"$f":"IF(SUM('Assets-Liab 5-6'!C39:K39)>0,\"OK\",\"ENTRY IS REQUIRED!\")","v":"OK"}]
[null,{"$f":"B79+1","v":{"v":11,"d":"11."}},"Page 5: \"On behalf\" payments to the Educational Fund"]
[null,null,"Fund (10) ED: Account 3998, cell C9 must be entered or Explain why this is zero on Itemization sheet.",{"$f":"IF(ISNUMBER('Acct Summary 7-9'!C9),\"OK\",\"ENTRY IS REQUIRED!\")","v":"OK"}]
[null,{"$f":"B79+1+1","v":{"v":12,"d":"12."}},"Page 33-35:  The 9 Month ADA must be entered on Line 98.",{"$f":"IF(OR(COVER!$B$6=\"X\",'PCTC-OEPP 33-35'!F98>0),\"OK\",\"PLEASE ENTER 9 MO ADA.\")","v":"OK"}]
[null,{"v":13,"d":"13."},"Page 33-35:  The Special Education Contributions from EBF Funds (line 192) must be entered.",{"$f":"IF(OR(COVER!$B$6=\"X\",ISNUMBER('PCTC-OEPP 33-35'!F192)),\"OK\",\"PLEASE ENTER AMOUNT or 0.\")","v":"OK"}]
[null,{"v":14,"d":"14."},"Page 33-35:  The English Learning (Bilingual) Contributions from EBF Funds (line 193) must be entered.",{"$f":"IF(OR(COVER!$B$6=\"X\",ISNUMBER('PCTC-OEPP 33-35'!F193)),\"OK\",\"PLEASE ENTER AMOUNT or 0.\")","v":"OK"}]
[null,{"v":15,"d":"15."},"Page 36:  Contracts Paid in Current Year (CY) MUST be completed.  If there are no contracts, state \"no contracts\" in cell A20 on Contacts Paid in CY tab.  ",{"$f":"IF('Contracts Paid in CY 36'!A20=\"\",\"PLEASE ENTER CONTRACTS PAID IN CURRENT YEAR.  IF NONE, STATE NO CONTRACTS.\",\"OK\")","v":"OK"}]
[null,{"v":16,"d":"16."},"Page 38:  SHARED OUTSOURCED SERVICES, Completed.",{"$f":"IF('Shared Outsourced Services 38'!B8=\"X\",\"OK\",IF('Shared Outsourced Services 38'!K34>0,\"OK\",\"ENTRY REQUIRED!\"))","v":"OK"}]
[null,{"v":17,"d":"17."},"Page 39:  LIMITATION OF ADMINISTRATIVE COST, Budget Information must be completed and submitted to ISBE.",{"$f":"IF(COVER!B5=\"X\",IF('AC 39'!L19=0,\"ENTER BUDGET DATA!\",\"OK\"),\"OK\")","v":"OK"}]
[null,{"v":18,"d":"18."},"Page 27:  Rest Tax Levies-Tort Im 27, C31 (Total Tort Expenditures) minus (C36 through C45) must equal 0 ",{"$f":"'Rest Tax Levies-Tort Im 27'!G47","v":"OK"}]
[null,{"v":19,"d":"19."},"Assets-Liab (C45,C48, C49), Acct Summary (C85), Revenues (C82), Expenditures (H33) -Enter Student Activity Funds",{"$f":"IF(OR('Assets-Liab 5-6'!C45=\"\",'Assets-Liab 5-6'!C48=\"\",'Assets-Liab 5-6'!C49=\"\",'Acct Summary 7-9'!C85=\"\",'Expenditures 16-24'!H33=\"\",'Revenues 10-15'!C82=\"\"),\"ENTRY IS REQUIRED!  IF ZERO, ENTER 0 in cell.\",\"OK\")","v":"OK"}]
[null,{"v":20,"d":"20."},"Page 28-31:  CARES CRRSA ARP Schedule - Revenue 4998 listed on schedule must equal Revenue 4998 listed on Revenue tab ",{"$f":"'CARES CRRSA ARP 28-31'!L33","v":"OK"}]
[null,{"v":21,"d":"21."},"Page 28-31:  CARES CRRSA ARP Schedule -check box yes or no if district/joint agreement received/expended funds",{"$f":"IF(AND(('CARES CRRSA ARP 28-31'!D4=\"\"),('CARES CRRSA ARP 28-31'!G4=\"\")),\"ERROR, check yes or no\",\"OK\")","v":"OK"}]

{"sheet":"AFR21","index":24,"n_rows":9140,"n_cols":7,"rows_kept":9140,"hidden":true}
["HEADING     (No Data Entry is required on this sheet)",{"$nulls":3},"Fiscal Year","Version","Contracts tab F-F-O"]
["District/Joint Agreement Code",{"$f":"COVER!A13","v":"53-090-0760-02"},null,null,2021,2,{"v":101000300,"d":"10-1000-300"}]
["County Name",{"$f":"COVER!A15","v":"Tazewell "},null,null,"Due to ROE","Due to ISBE",{"v":101000400,"d":"10-1000-400"}]
["District/Joint Agreement Name",{"$f":"COVER!A17","v":"Creve Coeur School District No. 76"},null,null,"2021-10-15","2021-11-15",{"v":101000600,"d":"10-1000-600"}]
["District Superintendent/Administrator Name",{"$f":"COVER!A38","v":"Steve Johnson"},{"$nulls":4},{"v":101000800,"d":"10-1000-800"}]
["Name of Township",{"$f":"COVER!P35","v":0},{"$nulls":4},{"v":801000300,"d":"80-1000-300"}]
["Township Treasurer Name",{"$f":"COVER!I38","v":0},{"$nulls":4},{"v":801000400,"d":"80-1000-400"}]
["Regional Superintendent Name",{"$f":"COVER!T38","v":0},{"$nulls":4},{"v":801000600,"d":"80-1000-600"}]
["Accounting Basis",{"$f":"AUDITCHECK!D27","v":"CASH"},{"$nulls":4},{"v":801000800,"d":"80-1000-800"}]
["Deficit Reduction Plan?",{"$f":"COVER!J24","v":0},{"$nulls":4},{"v":102100300,"d":"10-2100-300"}]
["Is this a School District AFR? (YES)",{"$f":"COVER!B5","v":"X"},{"$nulls":4},{"v":102100400,"d":"10-2100-400"}]
["Is this a Joint Agreement AFR? (YES)",{"$f":"COVER!B6","v":0},{"$nulls":4},{"v":102100600,"d":"10-2100-600"}]
["Illinois Registration Number",{"$f":"COVER!T23","v":"065-034212"},{"$nulls":4},{"v":102100800,"d":"10-2100-800"}]
["CPA Firm Name",{"$f":"COVER!T13","v":"Gorenz and Associates, Ltd."},{"$nulls":4},{"v":202100300,"d":"20-2100-300"}]
["Name of Audit Supervisor",{"$f":"COVER!T15","v":"Jason Hohulin, CPA"},{"$nulls":4},{"v":202100400,"d":"20-2100-400"}]
["Address",{"$f":"COVER!T17","v":"4200 N. Knoxville Ave."},{"$nulls":4},{"v":202100600,"d":"20-2100-600"}]
["Email Address",{"$f":"COVER!T25","v":"jhohulin@gorenzcpa.com"},{"$nulls":4},{"v":202100800,"d":"20-2100-800"}]
["City",{"$f":"COVER!T19","v":"Peoria"},{"$nulls":4},{"v":402100300,"d":"40-2100-300"}]
["State",{"$f":"COVER!X19","v":"IL"},{"$nulls":4},{"v":402100400,"d":"40-2100-400"}]
["Zip Code",{"$f":"COVER!Z19","v":61614},{"$nulls":4},{"v":402100600,"d":"40-2100-600"}]
["Telephone Number",{"$f":"COVER!T21","v":"309-685-7621"},{"$nulls":4},{"v":402100800,"d":"40-2100-800"}]
["Fax Number",{"$f":"COVER!Y21","v":0},{"$nulls":4},{"v":802100300,"d":"80-2100-300"}]
["Reviewed by the District Superintendent",{"$f":"COVER!B34","v":0},{"$nulls":4},{"v":802100400,"d":"80-2100-400"}]
["Reviewed by Township Treasurer",{"$f":"COVER!L34","v":0},{"$nulls":4},{"v":802100600,"d":"80-2100-600"}]
["Reviewed by Regional Superintendent",{"$f":"COVER!U34","v":0},{"$nulls":4},{"v":802100800,"d":"80-2100-800"}]
["AQ1 (X=YES)",{"$f":"IF('Aud Quest 2'!B9=\"x\",\"Yes\",IF('Aud Quest 2'!B9<>\"x\",\"0\"))","v":"Yes"},{"$nulls":4},{"v":102200300,"d":"10-2200-300"}]
["AQ2",{"$f":"IF('Aud Quest 2'!B11=\"x\",\"Yes\",IF('Aud Quest 2'!B11<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":102200400,"d":"10-2200-400"}]
["AQ3",{"$f":"IF('Aud Quest 2'!B13=\"x\",\"Yes\",IF('Aud Quest 2'!B13<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":102200600,"d":"10-2200-600"}]
["AQ4",{"$f":"IF('Aud Quest 2'!B14=\"x\",\"Yes\",IF('Aud Quest 2'!B14<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":102200800,"d":"10-2200-800"}]
["AQ5",{"$f":"IF('Aud Quest 2'!B15=\"x\",\"Yes\",IF('Aud Quest 2'!B15<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":802200300,"d":"80-2200-300"}]
["AQ6",{"$f":"IF('Aud Quest 2'!B16=\"x\",\"Yes\",IF('Aud Quest 2'!B16<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":802200400,"d":"80-2200-400"}]
["AQ7",{"$f":"IF('Aud Quest 2'!B18=\"x\",\"Yes\",IF('Aud Quest 2'!B18<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":802200600,"d":"80-2200-600"}]
["AQ8",{"$f":"IF('Aud Quest 2'!B20=\"x\",\"Yes\",IF('Aud Quest 2'!B20<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":802200800,"d":"80-2200-800"}]
["AQ9",{"$f":"IF('Aud Quest 2'!B22=\"x\",\"Yes\",IF('Aud Quest 2'!B22<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":102300300,"d":"10-2300-300"}]
["AQ10",{"$f":"IF('Aud Quest 2'!B24=\"x\",\"Yes\",IF('Aud Quest 2'!B24<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":102300400,"d":"10-2300-400"}]
["AQ11",{"$f":"IF('Aud Quest 2'!B25=\"x\",\"Yes\",IF('Aud Quest 2'!B25<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":102300600,"d":"10-2300-600"}]
["AQ12",{"$f":"IF('Aud Quest 2'!B27=\"x\",\"Yes\",IF('Aud Quest 2'!B27<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":102300800,"d":"10-2300-800"}]
["AQ13",{"$f":"IF('Aud Quest 2'!B29=\"x\",\"Yes\",IF('Aud Quest 2'!B29<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":802300300,"d":"80-2300-300"}]
["AQ14",{"$f":"IF('Aud Quest 2'!B31=\"x\",\"Yes\",IF('Aud Quest 2'!B31<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":802300400,"d":"80-2300-400"}]
["AQ15",{"$f":"IF('Aud Quest 2'!B37=\"x\",\"Yes\",IF('Aud Quest 2'!B37<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":802300600,"d":"80-2300-600"}]
["AQ16",{"$f":"IF('Aud Quest 2'!B40=\"x\",\"Yes\",IF('Aud Quest 2'!B40<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":802300800,"d":"80-2300-800"}]
["AQ17",{"$f":"IF('Aud Quest 2'!B42=\"x\",\"Yes\",IF('Aud Quest 2'!B42<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":102400300,"d":"10-2400-300"}]
["AQ18",{"$f":"IF('Aud Quest 2'!B44=\"x\",\"Yes\",IF('Aud Quest 2'!B44<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":102400400,"d":"10-2400-400"}]
["AQ19",{"$f":"IF('Aud Quest 2'!B49=\"x\",\"Yes\",IF('Aud Quest 2'!B49<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":102400600,"d":"10-2400-600"}]
["AQ20",{"$f":"IF('Aud Quest 2'!B50=\"x\",\"Yes\",IF('Aud Quest 2'!B50<>\"x\",\"0\"))","v":"Yes"},{"$nulls":4},{"v":102400800,"d":"10-2400-800"}]
["AQ21",{"$nulls":5},{"v":802400300,"d":"80-2400-300"}]
["AQ22",{"$f":"IF('Aud Quest 2'!B51=\"x\",\"Yes\",IF('Aud Quest 2'!B51<>\"x\",\"0\"))","v":"Yes"},{"$nulls":4},{"v":802400400,"d":"80-2400-400"}]
["AQ22 Date (If AQ22 = X, DATE)",{"$f":"'Aud Quest 2'!H51","v":"1998-03-01"},{"$nulls":4},{"v":802400600,"d":"80-2400-600"}]
["AQ23",{"$f":"IF('Aud Quest 2'!B52=\"x\",\"Yes\",IF('Aud Quest 2'!B52<>\"x\",\"0\"))","v":"0"},{"$nulls":4},{"v":802400800,"d":"80-2400-800"}]
["Comment1",{"$f":"('Aud Quest 2'!D54)","v":0},{"$nulls":4},{"v":102510300,"d":"10-2510-300"}]
["QE1(Pending Litigation)",{"$f":"IF('FP Info 3'!B45=\"X\",\"Yes\",0)","v":0},{"$nulls":4},{"v":102510400,"d":"10-2510-400"}]
["QE2 (Material Decrease in EAV)",{"$f":"IF('FP Info 3'!B46=\"X\",\"Yes\",0)","v":0},{"$nulls":4},{"v":102510600,"d":"10-2510-600"}]
["QE3 (Material Increase/Decrease in Enrollment)",{"$f":"IF('FP Info 3'!B47=\"X\",\"Yes\",0)","v":0},{"$nulls":4},{"v":102510800,"d":"10-2510-800"}]
["QE4 (Adverse Arbitration Ruling)",{"$f":"IF('FP Info 3'!B48=\"X\",\"Yes\",0)","v":0},{"$nulls":4},{"v":202510300,"d":"20-2510-300"}]
["QE5 (Passage of Referendum)",{"$f":"IF('FP Info 3'!B49=\"X\",\"Yes\",0)","v":0},{"$nulls":4},{"v":202510400,"d":"20-2510-400"}]
["QE6 (Taxes Filed Under Protest)",{"$f":"IF('FP Info 3'!B50=\"X\",\"Yes\",0)","v":0},{"$nulls":4},{"v":202510600,"d":"20-2510-600"}]
["QE7 (Decisions By Local Board of Review or IL Property Tax Appeal Board)",{"$f":"IF('FP Info 3'!B51=\"X\",\"Yes\",0)","v":0},{"$nulls":4},{"v":202510800,"d":"20-2510-800"}]
["QE8 (Other Ongoing Concerns)",{"$f":"IF('FP Info 3'!B52=\"X\",\"Yes\",0)","v":0},{"$nulls":4},{"v":802510300,"d":"80-2510-300"}]
["QE(Comment)",{"$f":"('FP Info 3'!A54)","v":0},{"$nulls":4},{"v":802510400,"d":"80-2510-400"}]
[1,null,null,{"$f":"IF(ISBLANK(B60),\"OK\",IF(A60-B60=0,\"OK\",\"Error?\"))","v":"OK"},null,null,{"v":802510600,"d":"80-2510-600"}]
[2,null,null,{"$f":"IF(ISBLANK(B61),\"OK\",IF(A61-B61=0,\"OK\",\"Error?\"))","v":"OK"},null,null,{"v":802510800,"d":"80-2510-800"}]
[3,null,null,"OK",null,null,{"v":102520300,"d":"10-2520-300"}]
[4,{"$f":"'Assets-Liab 5-6'!C6","v":0},null,"Error?",null,null,{"v":102520400,"d":"10-2520-400"}]
[5,null,null,"OK",null,null,{"v":102520600,"d":"10-2520-600"}]
[6,null,null,"OK",null,null,{"v":102520800,"d":"10-2520-800"}]
[7,null,null,"OK",null,null,{"v":802520300,"d":"80-2520-300"}]
[8,null,null,"OK",null,null,{"v":802520400,"d":"80-2520-400"}]
[9,null,null,"OK",null,null,{"v":802520600,"d":"80-2520-600"}]
[10,null,null,"OK",null,null,{"v":802520800,"d":"80-2520-800"}]
[11,{"$f":"'Assets-Liab 5-6'!C10","v":0},null,"Error?",null,null,{"v":102540300,"d":"10-2540-300"}]
[12,{"$f":"'Assets-Liab 5-6'!C5","v":0},null,"Error?",null,null,{"v":102540400,"d":"10-2540-400"}]
[13,null,null,"OK",null,null,{"v":102540600,"d":"10-2540-600"}]
[14,null,null,"OK",null,null,{"v":102540800,"d":"10-2540-800"}]
[15,{"$f":"'Assets-Liab 5-6'!C12","v":0},null,"Error?",null,null,{"v":202540300,"d":"20-2540-300"}]
[16,{"$f":"'Assets-Liab 5-6'!C13","v":{"v":4907150,"d":"4,907,150"}},null,"Error?",null,null,{"v":202540400,"d":"20-2540-400"}]
[17,null,null,"OK",null,null,{"v":202540600,"d":"20-2540-600"}]
[18,null,"T","OK",null,null,{"v":202540800,"d":"20-2540-800"}]
[19,null,null,"OK",null,null,{"v":802540300,"d":"80-2540-300"}]
[20,null,null,"OK",null,null,{"v":802540400,"d":"80-2540-400"}]
[21,null,null,"OK",null,null,{"v":802540600,"d":"80-2540-600"}]
[22,null,null,"OK",null,null,{"v":802540800,"d":"80-2540-800"}]
[23,null,null,"OK",null,null,{"v":902540300,"d":"90-2540-300"}]
[24,null,null,"OK",null,null,{"v":902540400,"d":"90-2540-400"}]
[25,{"$f":"'Assets-Liab 5-6'!C31","v":{"v":3622,"d":"3,622"}},null,"Error?",null,null,{"v":902540600,"d":"90-2540-600"}]
[26,null,null,"OK",null,null,{"v":902540800,"d":"90-2540-800"}]
[27,{"$f":"'Assets-Liab 5-6'!C32","v":0},null,"Error?",null,null,{"v":102550300,"d":"10-2550-300"}]
[28,null,null,"OK",null,null,{"v":102550400,"d":"10-2550-400"}]
[29,null,null,"OK",null,null,{"v":102550600,"d":"10-2550-600"}]
[30,{"$f":"'Assets-Liab 5-6'!C34","v":{"v":3622,"d":"3,622"}},null,"Error?",null,null,{"v":102550800,"d":"10-2550-800"}]
[31,{"$f":"'Assets-Liab 5-6'!C39","v":{"v":4901403,"d":"4,901,403"}},null,"Error?",null,null,{"v":202550300,"d":"20-2550-300"}]
[32,{"$f":"'Assets-Liab 5-6'!C41","v":{"v":4907150,"d":"4,907,150"}},"T","Error?",null,null,{"v":202550400,"d":"20-2550-400"}]
[33,null,null,"OK",null,null,{"v":202550600,"d":"20-2550-600"}]
[34,null,"T","OK",null,null,{"v":202550800,"d":"20-2550-800"}]
[35,null,null,"OK",null,null,{"v":402550300,"d":"40-2550-300"}]
[36,{"$f":"'Assets-Liab 5-6'!D6","v":0},null,"Error?",null,null,{"v":402550400,"d":"40-2550-400"}]
[37,null,null,"OK",null,null,{"v":402550600,"d":"40-2550-600"}]
[38,null,null,"OK",null,null,{"v":402550800,"d":"40-2550-800"}]
[39,null,null,"OK",null,null,{"v":802550300,"d":"80-2550-300"}]
[40,null,null,"OK",null,null,{"v":802550400,"d":"80-2550-400"}]
[41,null,null,"OK",null,null,{"v":802550600,"d":"80-2550-600"}]
[42,null,null,"OK",null,null,{"v":802550800,"d":"80-2550-800"}]
[43,{"$f":"'Assets-Liab 5-6'!D10","v":0},null,"Error?",null,null,{"v":102560300,"d":"10-2560-300"}]
[44,{"$f":"'Assets-Liab 5-6'!D5","v":0},null,"Error?",null,null,{"v":102560400,"d":"10-2560-400"}]
[45,null,null,"OK",null,null,{"v":102560600,"d":"10-2560-600"}]
[46,null,null,"OK",null,null,{"v":102560800,"d":"10-2560-800"}]
[47,{"$f":"'Assets-Liab 5-6'!D12","v":0},null,"Error?",null,null,{"v":802560300,"d":"80-2560-300"}]
[48,{"$f":"'Assets-Liab 5-6'!D13","v":{"v":874960,"d":"874,960"}},null,"Error?",null,null,{"v":802560400,"d":"80-2560-400"}]
[49,null,null,"OK",null,null,{"v":802560600,"d":"80-2560-600"}]
[50,null,"T","OK",null,null,{"v":802560800,"d":"80-2560-800"}]
[51,null,null,"OK",null,null,{"v":102570300,"d":"10-2570-300"}]
[52,null,null,"OK",null,null,{"v":102570400,"d":"10-2570-400"}]
[53,null,null,"OK",null,null,{"v":102570600,"d":"10-2570-600"}]
[54,null,null,"OK",null,null,{"v":102570800,"d":"10-2570-800"}]
[55,null,null,"OK",null,null,{"v":802570300,"d":"80-2570-300"}]
[56,{"$f":"'Assets-Liab 5-6'!D31","v":0},null,"Error?",null,null,{"v":802570400,"d":"80-2570-400"}]
[57,null,null,"OK",null,null,{"v":802570600,"d":"80-2570-600"}]
[58,{"$f":"'Assets-Liab 5-6'!D32","v":0},null,"Error?",null,null,{"v":802570800,"d":"80-2570-800"}]
[59,null,null,"OK",null,null,{"v":102610300,"d":"10-2610-300"}]
[60,null,null,"OK",null,null,{"v":102610400,"d":"10-2610-400"}]
[61,{"$f":"'Assets-Liab 5-6'!D34","v":0},null,"Error?",null,null,{"v":102610600,"d":"10-2610-600"}]
[62,{"$f":"'Assets-Liab 5-6'!D39","v":{"v":874960,"d":"874,960"}},null,"Error?",null,null,{"v":102610800,"d":"10-2610-800"}]
[63,{"$f":"'Assets-Liab 5-6'!D41","v":{"v":874960,"d":"874,960"}},"T","Error?",null,null,{"v":802610300,"d":"80-2610-300"}]
[64,null,null,"OK",null,null,{"v":802610400,"d":"80-2610-400"}]
[65,{"$f":"'Assets-Liab 5-6'!E6","v":0},"T","Error?",null,null,{"v":802610600,"d":"80-2610-600"}]
[66,null,null,{"$f":"IF(ISBLANK(B125),\"OK\",IF(A125-B125=0,\"OK\",\"Error?\"))","v":"OK"},null,null,{"v":802610800,"d":"80-2610-800"}]
[67,null,null,"OK",null,null,{"v":102620300,"d":"10-2620-300"}]
[68,{"$f":"'Assets-Liab 5-6'!E5","v":0},null,"Error?",null,null,{"v":102620400,"d":"10-2620-400"}]
[69,{"$f":"'Assets-Liab 5-6'!E12","v":0},null,"Error?",null,null,{"v":102620600,"d":"10-2620-600"}]
[70,{"$f":"'Assets-Liab 5-6'!E13","v":{"v":148647,"d":"148,647"}},null,"Error?",null,null,{"v":102620800,"d":"10-2620-800"}]
[71,null,null,"OK",null,null,{"v":802620300,"d":"80-2620-300"}]
[72,null,"T","OK",null,null,{"v":802620400,"d":"80-2620-400"}]
[73,{"$f":"'Assets-Liab 5-6'!E32","v":0},null,"Error?",null,null,{"v":802620600,"d":"80-2620-600"}]
[74,null,null,"OK",null,null,{"v":802620800,"d":"80-2620-800"}]
[75,null,null,"OK",null,null,{"v":102630300,"d":"10-2630-300"}]
[76,null,null,"OK",null,null,{"v":102630400,"d":"10-2630-400"}]
[77,null,null,"OK",null,null,{"v":102630600,"d":"10-2630-600"}]
[78,{"$f":"'Assets-Liab 5-6'!E34","v":0},null,"Error?",null,null,{"v":102630800,"d":"10-2630-800"}]
[79,{"$f":"'Assets-Liab 5-6'!E39","v":{"v":148647,"d":"148,647"}},null,"Error?",null,null,{"v":802630300,"d":"80-2630-300"}]
[80,{"$f":"'Assets-Liab 5-6'!E41","v":{"v":148647,"d":"148,647"}},"T","Error?",null,null,{"v":802630400,"d":"80-2630-400"}]
[81,null,null,"OK",null,null,{"v":802630600,"d":"80-2630-600"}]
[82,null,"T","OK",null,null,{"v":802630800,"d":"80-2630-800"}]
[83,null,null,"OK",null,null,{"v":102640300,"d":"10-2640-300"}]
[84,{"$f":"'Assets-Liab 5-6'!F6","v":0},null,"Error?",null,null,{"v":102640400,"d":"10-2640-400"}]
[85,null,null,"OK",null,null,{"v":102640600,"d":"10-2640-600"}]
[86,null,null,"OK",null,null,{"v":102640800,"d":"10-2640-800"}]
[87,null,null,"OK",null,null,{"v":802640300,"d":"80-2640-300"}]
[88,null,null,"OK",null,null,{"v":802640400,"d":"80-2640-400"}]
[89,null,null,"OK",null,null,{"v":802640600,"d":"80-2640-600"}]
[90,null,null,"OK",null,null,{"v":802640800,"d":"80-2640-800"}]
[91,{"$f":"'Assets-Liab 5-6'!F10","v":0},null,"Error?",null,null,{"v":102660300,"d":"10-2660-300"}]
[92,{"$f":"'Assets-Liab 5-6'!F5","v":0},null,"Error?",null,null,{"v":102660400,"d":"10-2660-400"}]
[93,null,null,"OK",null,null,{"v":102660600,"d":"10-2660-600"}]
[94,null,null,"OK",null,null,{"v":102660800,"d":"10-2660-800"}]
[95,{"$f":"'Assets-Liab 5-6'!F12","v":0},null,"Error?",null,null,{"v":802660300,"d":"80-2660-300"}]
[96,{"$f":"'Assets-Liab 5-6'!F13","v":{"v":338119,"d":"338,119"}},null,"Error?",null,null,{"v":802660400,"d":"80-2660-400"}]
[97,null,null,"OK",null,null,{"v":802660600,"d":"80-2660-600"}]
[98,null,"T","OK",null,null,{"v":802660800,"d":"80-2660-800"}]
[99,null,null,"OK",null,null,{"v":102900300,"d":"10-2900-300"}]
[100,null,null,"OK",null,null,{"v":102900400,"d":"10-2900-400"}]
[101,null,null,"OK",null,null,{"v":102900600,"d":"10-2900-600"}]
[102,null,null,"OK",null,null,{"v":102900800,"d":"10-2900-800"}]
[103,{"$f":"'Assets-Liab 5-6'!F31","v":0},null,"Error?",null,null,{"v":202900300,"d":"20-2900-300"}]
[104,null,null,"OK",null,null,{"v":202900400,"d":"20-2900-400"}]
[105,{"$f":"'Assets-Liab 5-6'!F32","v":0},null,"Error?",null,null,{"v":202900600,"d":"20-2900-600"}]
[106,null,null,"OK",null,null,{"v":202900800,"d":"20-2900-800"}]
[107,null,null,"OK",null,null,{"v":402900300,"d":"40-2900-300"}]
[108,{"$f":"'Assets-Liab 5-6'!F34","v":0},null,"Error?",null,null,{"v":402900400,"d":"40-2900-400"}]
[109,{"$f":"'Assets-Liab 5-6'!F39","v":{"v":338119,"d":"338,119"}},null,"Error?",null,null,{"v":402900600,"d":"40-2900-600"}]
[110,{"$f":"'Assets-Liab 5-6'!F41","v":{"v":338119,"d":"338,119"}},"T","Error?",null,null,{"v":402900800,"d":"40-2900-800"}]
[111,null,null,"OK",null,null,{"v":602900300,"d":"60-2900-300"}]
[112,{"$f":"'Assets-Liab 5-6'!G6","v":0},"T","Error?",null,null,{"v":602900400,"d":"60-2900-400"}]
[113,null,null,"OK",null,null,{"v":602900600,"d":"60-2900-600"}]
[114,null,null,"OK",null,null,{"v":602900800,"d":"60-2900-800"}]
[115,null,null,"OK",null,null,{"v":802900300,"d":"80-2900-300"}]
[116,{"$f":"'Assets-Liab 5-6'!G5","v":0},null,"Error?",null,null,{"v":802900400,"d":"80-2900-400"}]
[117,null,null,"OK",null,null,{"v":802900600,"d":"80-2900-600"}]
[118,{"$f":"'Assets-Liab 5-6'!G12","v":0},null,"Error?",null,null,{"v":802900800,"d":"80-2900-800"}]
[119,{"$f":"'Assets-Liab 5-6'!G13","v":{"v":315393,"d":"315,393"}},null,"Error?",null,null,{"v":902900300,"d":"90-2900-300"}]
[120,null,null,"OK",null,null,{"v":902900400,"d":"90-2900-400"}]
[121,null,"T","OK",null,null,{"v":902900600,"d":"90-2900-600"}]
[122,null,null,"OK",null,null,{"v":902900800,"d":"90-2900-800"}]
[123,{"$f":"'Assets-Liab 5-6'!G31","v":0},null,"Error?",null,null,{"v":103000300,"d":"10-3000-300"}]
[124,{"$f":"'Assets-Liab 5-6'!G32","v":0},null,"Error?",null,null,{"v":103000400,"d":"10-3000-400"}]
[125,null,null,"OK",null,null,{"v":103000600,"d":"10-3000-600"}]
[126,null,null,"OK",null,null,{"v":103000800,"d":"10-3000-800"}]
[127,{"$f":"'Assets-Liab 5-6'!G34","v":0},null,"Error?",null,null,{"v":203000300,"d":"20-3000-300"}]
[128,{"$f":"'Assets-Liab 5-6'!G39","v":{"v":191095,"d":"191,095"}},null,"Error?",null,null,{"v":203000400,"d":"20-3000-400"}]
[129,{"$f":"'Assets-Liab 5-6'!G41","v":{"v":315393,"d":"315,393"}},"T","Error?",null,null,{"v":203000600,"d":"20-3000-600"}]
[130,null,null,{"$f":"IF(ISBLANK(B189),\"OK\",IF(A189-B189=0,\"OK\",\"Error?\"))","v":"OK"},null,null,{"v":203000800,"d":"20-3000-800"}]
[131,null,"T","OK",null,null,{"v":403000300,"d":"40-3000-300"}]
[132,null,null,"OK",null,null,{"v":403000400,"d":"40-3000-400"}]
[133,null,null,"OK",null,null,{"v":403000600,"d":"40-3000-600"}]
[134,null,null,"OK",null,null,{"v":403000800,"d":"40-3000-800"}]
[135,null,null,"OK",null,null,{"v":803000300,"d":"80-3000-300"}]
[136,null,null,"OK",null,null,{"v":803000400,"d":"80-3000-400"}]
[137,{"$f":"'Assets-Liab 5-6'!H10","v":0},null,"Error?",null,null,{"v":803000600,"d":"80-3000-600"}]
[138,{"$f":"'Assets-Liab 5-6'!H5","v":0},null,"Error?",null,null,{"v":803000800,"d":"80-3000-800"}]
[139,null,null,"OK"]
[140,null,null,"OK"]
[141,{"$f":"'Assets-Liab 5-6'!H12","v":0},null,"Error?"]
[142,{"$f":"'Assets-Liab 5-6'!H13","v":{"v":72473,"d":"72,473"}},null,"Error?"]
[143,null,null,"OK"]
[144,null,"T","OK"]
[145,{"$f":"'Assets-Liab 5-6'!H31","v":0},null,"Error?"]
[146,null,null,"OK"]
[147,{"$f":"'Assets-Liab 5-6'!H32","v":0},null,"Error?"]
[148,null,null,"OK"]
[149,null,null,"OK"]
[150,{"$f":"'Assets-Liab 5-6'!H34","v":0},null,"Error?"]
[151,{"$f":"'Assets-Liab 5-6'!H39","v":{"v":72473,"d":"72,473"}},null,"Error?"]
[152,{"$f":"'Assets-Liab 5-6'!H41","v":{"v":72473,"d":"72,473"}},"T","Error?"]
[153,null,null,"OK"]
[154,null,"T","OK"]
[155,null,null,"OK"]
[156,null,null,"OK"]
[157,null,null,"OK"]
[158,null,null,"OK"]
[159,null,null,"OK"]
[160,null,null,"OK"]
[161,null,null,"OK"]
[162,null,null,"OK"]
[163,null,null,"OK"]
[164,null,null,"OK"]
[165,null,null,"OK"]
[166,null,null,"OK"]
[167,null,null,"OK"]
[168,null,null,"OK"]
[169,null,null,"OK"]
[170,null,null,"OK"]
[171,null,null,"OK"]
[172,null,null,"OK"]
[173,null,null,"OK"]
[174,null,null,"OK"]
[175,null,null,"OK"]
[176,null,null,"OK"]
[177,null,null,"OK"]
[178,null,null,"OK"]
[179,null,null,"OK"]
[180,null,null,"OK"]
[181,null,null,"OK"]
[182,null,"T","OK"]
[183,null,null,"OK"]
[184,null,null,"OK"]
[185,null,null,"OK"]
[186,null,null,"OK"]
[187,null,null,"OK"]
[188,null,"T","OK"]
[189,null,null,"OK"]
[190,null,"T","OK"]
[191,null,null,"OK"]
[192,null,null,"OK"]
[193,null,null,"OK"]
[194,null,null,{"$f":"IF(ISBLANK(B253),\"OK\",IF(A253-B253=0,\"OK\",\"Error?\"))","v":"OK"}]
[195,null,null,"OK"]
[196,null,null,"OK"]
[197,null,null,"OK"]
[198,null,null,"OK"]
[199,null,null,"OK"]
[200,null,null,"OK"]
[201,null,null,"OK"]
[202,null,null,"OK"]
[203,null,null,"OK"]
[204,null,null,"OK"]
[205,null,null,"OK"]
[206,null,null,"OK"]
[207,null,null,"OK"]
[208,null,null,"OK"]
[209,null,null,"OK"]
[210,null,null,"OK"]
[211,null,null,"OK"]
[212,{"$f":"'Assets-Liab 5-6'!M16","v":{"v":37985,"d":"37,985"}},null,"Error?"]
[213,{"$f":"'Assets-Liab 5-6'!M17","v":{"v":6723788,"d":"6,723,788"}},null,"Error?"]
[214,{"$f":"'Assets-Liab 5-6'!M18","v":{"v":213906,"d":"213,906"}},null,"Error?"]
[215,{"$f":"'Assets-Liab 5-6'!M19","v":{"v":490238,"d":"490,238"}},null,"Error?"]
[216,null,null,"OK"]
[217,null,null,"OK"]
[218,{"$f":"'Assets-Liab 5-6'!M23","v":{"v":7465917,"d":"7,465,917"}},null,"Error?"]
[219,{"$f":"'Assets-Liab 5-6'!M40","v":{"v":7465917,"d":"7,465,917"}},null,"Error?"]
[220,{"$f":"'Assets-Liab 5-6'!M41","v":{"v":7465917,"d":"7,465,917"}},"T","Error?"]
[221,{"$f":"'Assets-Liab 5-6'!N21","v":{"v":148647,"d":"148,647"}},null,"Error?"]
[222,{"$f":"'Assets-Liab 5-6'!N22","v":{"v":60353,"d":"60,353"}},"T","Error?"]
[223,{"$f":"'Assets-Liab 5-6'!N23","v":{"v":209000,"d":"209,000"}},null,"Error?"]
[224,{"$f":"'Assets-Liab 5-6'!N36","v":{"v":209000,"d":"209,000"}},null,"Error?"]
[225,null,"T","OK"]
[226,{"$f":"'Assets-Liab 5-6'!N37","v":{"v":209000,"d":"209,000"}},null,"Error?"]
[227,{"$f":"'Assets-Liab 5-6'!N41","v":{"v":209000,"d":"209,000"}},null,"Error?"]
[228,null,"T","OK"]
[229,null,"T","OK"]
[230,null,null,"OK"]
[231,null,null,"OK"]
[232,null,null,"OK"]
[233,null,null,"OK"]
[234,null,null,"OK"]
[235,null,null,"OK"]
[236,null,null,"OK"]
[237,null,null,"OK"]
[238,null,null,"OK"]
[239,null,null,"OK"]
[240,null,null,"OK"]
[241,null,null,"OK"]
[242,null,null,"OK"]
[243,null,null,"OK"]
[244,null,null,"OK"]
[245,null,null,"OK"]
[246,null,null,"OK"]
[247,null,null,"OK"]
[248,null,null,"OK"]
[249,null,null,"OK"]
[250,null,null,"OK"]
[251,null,null,"OK"]
[252,null,null,"OK"]
[253,null,null,"OK"]
[254,null,null,"OK"]
[255,null,null,"OK"]
[256,null,null,"OK"]
[257,null,null,"OK"]
[258,null,null,{"$f":"IF(ISBLANK(B317),\"OK\",IF(A317-B317=0,\"OK\",\"Error?\"))","v":"OK"}]
[259,{"$f":"'Acct Summary 7-9'!C24","v":0},null,"Error?"]
[260,{"$f":"'Acct Summary 7-9'!C26","v":0},null,"Error?"]
[261,null,null,"OK"]
[262,{"$f":"'Acct Summary 7-9'!C33","v":0},null,"Error?"]
[263,{"$f":"'Acct Summary 7-9'!C34","v":0},null,"Error?"]
[264,{"$f":"'Acct Summary 7-9'!C35","v":0},null,"Error?"]
[265,null,null,"OK"]
[266,null,null,"OK"]
[267,null,null,"OK"]
[268,null,null,"OK"]
[269,null,null,"OK"]
[270,null,null,"OK"]
[271,null,null,"OK"]
[272,null,null,"OK"]
[273,null,null,"OK"]
[274,null,null,"OK"]
[275,null,null,"OK"]
[276,null,null,"OK"]
[277,null,null,"OK"]
[278,null,null,"OK"]
[279,null,null,"OK"]
[280,null,null,"OK"]
[281,null,null,"OK"]
[282,null,null,"OK"]
[283,null,null,"OK"]
[284,null,null,"OK"]
[285,null,null,"OK"]
[286,null,null,"OK"]
[287,null,null,"OK"]
[288,null,null,"OK"]
[289,null,null,"OK"]
[290,null,null,"OK"]
[291,null,null,"OK"]
[292,null,null,"OK"]
[293,null,null,"OK"]
[294,null,null,"OK"]
[295,null,null,"OK"]
[296,null,null,"OK"]
[297,null,null,"OK"]
[298,null,null,"OK"]
[299,null,null,"OK"]
[300,null,null,"OK"]
[301,null,null,"OK"]
[302,null,null,"OK"]
[303,null,null,"OK"]
[304,null,null,"OK"]
[305,null,null,"OK"]
[306,null,null,"OK"]
[307,null,null,"OK"]
[308,null,null,"OK"]
[309,null,null,"OK"]
[310,null,null,"OK"]
[311,null,null,"OK"]
[312,null,null,"OK"]
[313,null,null,"OK"]
[314,null,null,"OK"]
[315,null,null,"OK"]
[316,null,null,"OK"]
[317,null,null,"OK"]
[318,null,null,"OK"]
[319,null,null,"OK"]
[320,null,null,"OK"]
[321,null,null,"OK"]
[322,null,null,{"$f":"IF(ISBLANK(B381),\"OK\",IF(A381-B381=0,\"OK\",\"Error?\"))","v":"OK"}]
[323,null,null,"OK"]
[324,null,null,"OK"]
[325,null,null,"OK"]
[326,null,null,"OK"]
[327,null,null,"OK"]
[328,null,null,"OK"]
[329,null,null,"OK"]
[330,null,null,"OK"]
[331,null,null,"OK"]
[332,null,null,"OK"]
[333,null,null,"OK"]
[334,null,null,"OK"]
[335,null,null,"OK"]
[336,null,null,"OK"]
[337,null,null,"OK"]
[338,null,null,"OK"]
[339,null,null,"OK"]
[340,null,null,"OK"]
[341,null,null,"OK"]
[342,null,null,"OK"]
[343,null,null,"OK"]
[344,null,null,"OK"]
[345,null,null,"OK"]
[346,null,null,"OK"]
[347,null,null,"OK"]
[348,null,null,"OK"]
[349,null,null,"OK"]
[350,null,null,"OK"]
[351,null,null,"OK"]
[352,null,null,"OK"]
[353,null,null,"OK"]
[354,null,null,"OK"]
[355,null,null,"OK"]
[356,null,null,"OK"]
[357,null,null,"OK"]
[358,null,null,"OK"]
[359,null,null,"OK"]
[360,null,null,"OK"]
[361,null,null,"OK"]
[362,null,null,"OK"]
[363,null,null,"OK"]
[364,null,null,"OK"]
[365,null,null,"OK"]
[366,null,null,"OK"]
[367,null,null,"OK"]
[368,null,null,"OK"]
[369,null,null,"OK"]
[370,null,null,"OK"]
[371,{"$f":"'Acct Summary 7-9'!D26","v":0},null,"Error?"]
[372,null,null,"OK"]
[373,null,null,"OK"]
[374,null,null,"OK"]
[375,null,null,"OK"]
[376,null,null,"OK"]
[377,null,null,"OK"]
[378,null,null,"OK"]
[379,null,null,"OK"]
[380,null,null,"OK"]
[381,null,null,"OK"]
[382,null,null,"OK"]
[383,null,null,"OK"]
[384,null,null,"OK"]
[385,null,null,"OK"]
[386,null,null,{"$f":"IF(ISBLANK(B445),\"OK\",IF(A445-B445=0,\"OK\",\"Error?\"))","v":"OK"}]
[387,null,null,"OK"]
[388,null,null,"OK"]
[389,null,null,"OK"]
[390,null,null,"OK"]
[391,null,null,"OK"]
[392,null,null,"OK"]
[393,null,null,"OK"]
[394,null,null,"OK"]
[395,null,null,"OK"]
[396,null,null,"OK"]
[397,null,null,"OK"]
[398,null,null,"OK"]
[399,null,null,"OK"]
[400,null,null,"OK"]
[401,null,null,"OK"]
[402,null,null,"OK"]
[403,null,null,"OK"]
[404,null,null,"OK"]
[405,null,null,"OK"]
[406,null,null,"OK"]
[407,null,null,"OK"]
[408,null,null,"OK"]
[409,null,null,"OK"]
[410,null,null,"OK"]
[411,null,null,"OK"]
[412,null,null,"OK"]
[413,null,null,"OK"]
[414,null,null,"OK"]
[415,null,null,"OK"]
[416,null,null,"OK"]
[417,null,null,"OK"]
[418,null,null,"OK"]
[419,null,null,"OK"]
[420,null,null,"OK"]
[421,null,null,"OK"]
[422,null,null,"OK"]
[423,null,null,"OK"]
[424,null,null,"OK"]
[425,null,null,"OK"]
[426,null,null,"OK"]
[427,null,null,"OK"]
[428,null,null,"OK"]
[429,null,null,"OK"]
[430,null,null,"OK"]
[431,null,null,"OK"]
[432,null,null,"OK"]
[433,null,null,"OK"]
[434,null,null,"OK"]
[435,null,null,"OK"]
[436,null,null,"OK"]
[437,null,null,"OK"]
[438,null,null,"OK"]
[439,{"$f":"'Acct Summary 7-9'!E34","v":0},null,"Error?"]
[440,{"$f":"'Acct Summary 7-9'!E35","v":0},null,"Error?"]
[441,null,null,"OK"]
[442,null,null,"OK"]
[443,null,null,"OK"]
[444,null,null,"OK"]
[445,null,null,"OK"]
[446,null,null,"OK"]
[447,null,null,"OK"]
[448,null,null,"OK"]
[449,null,null,"OK"]
[450,null,null,{"$f":"IF(ISBLANK(B509),\"OK\",IF(A509-B509=0,\"OK\",\"Error?\"))","v":"OK"}]
[451,null,null,"OK"]
[452,null,null,"OK"]
[453,null,null,"OK"]
[454,null,null,"OK"]
[455,null,null,"OK"]
[456,null,null,"OK"]
[457,null,null,"OK"]
[458,null,null,"OK"]
[459,null,null,"OK"]
[460,null,null,"OK"]
[461,null,null,"OK"]
[462,null,null,"OK"]
[463,null,null,"OK"]
[464,null,null,"OK"]
[465,null,null,"OK"]
[466,null,null,"OK"]
[467,null,null,"OK"]
[468,null,null,"OK"]
[469,null,null,"OK"]
[470,null,null,"OK"]
[471,null,null,"OK"]
[472,null,null,"OK"]
[473,null,null,"OK"]
[474,null,null,"OK"]
[475,null,null,"OK"]
[476,null,null,"OK"]
[477,null,null,"OK"]
[478,null,null,"OK"]
[479,null,null,"OK"]
[480,null,null,"OK"]
[481,null,null,"OK"]
[482,null,null,"OK"]
[483,null,null,"OK"]
[484,null,null,"OK"]
[485,null,null,"OK"]
[486,null,null,"OK"]
[487,null,null,"OK"]
[488,null,null,"OK"]
[489,null,null,"OK"]
[490,null,null,"OK"]
[491,null,null,"OK"]
[492,null,null,"OK"]
[493,null,null,"OK"]
[494,null,null,"OK"]
[495,null,null,"OK"]
[496,null,null,"OK"]
[497,null,null,"OK"]
[498,null,null,"OK"]
[499,null,null,"OK"]
[500,null,null,"OK"]
[501,null,null,"OK"]
[502,null,null,"OK"]
[503,null,null,"OK"]
[504,null,null,"OK"]
[505,null,null,"OK"]
[506,null,null,"OK"]
[507,null,null,"OK"]
[508,null,null,"OK"]
[509,null,null,"OK"]
[510,null,null,"OK"]
[511,null,null,"OK"]
[512,null,null,"OK"]
[513,null,null,"OK"]
[514,null,null,{"$f":"IF(ISBLANK(B573),\"OK\",IF(A573-B573=0,\"OK\",\"Error?\"))","v":"OK"}]
[515,null,null,"OK"]
[516,null,null,"OK"]
[517,null,null,"OK"]
[518,null,null,"OK"]
[519,null,null,"OK"]
[520,null,null,"OK"]
[521,null,null,"OK"]
[522,null,null,"OK"]
[523,null,null,"OK"]
[524,null,null,"OK"]
[525,null,null,"OK"]
[526,null,null,"OK"]
[527,null,null,"OK"]
[528,null,null,"OK"]
[529,null,null,"OK"]
[530,null,null,"OK"]
[531,null,null,"OK"]
[532,null,null,"OK"]
[533,null,null,"OK"]
[534,null,null,"OK"]
[535,null,null,"OK"]
[536,null,null,"OK"]
[537,null,null,"OK"]
[538,null,null,"OK"]
[539,null,null,"OK"]
[540,null,null,"OK"]
[541,null,null,"OK"]
[542,null,null,"OK"]
[543,null,null,"OK"]
[544,null,null,"OK"]
[545,null,null,"OK"]
[546,null,null,"OK"]
[547,null,null,"OK"]
[548,null,null,"OK"]
[549,null,null,"OK"]
[550,null,null,"OK"]
[551,null,null,"OK"]
[552,null,null,"OK"]
[553,null,null,"OK"]
[554,null,null,"OK"]
[555,null,null,"OK"]
[556,null,null,"OK"]
[557,{"$f":"'Acct Summary 7-9'!H33","v":0},null,"Error?"]
[558,{"$f":"'Acct Summary 7-9'!H34","v":0},null,"Error?"]
[559,{"$f":"'Acct Summary 7-9'!H35","v":0},null,"Error?"]
[560,null,null,"OK"]
[561,null,null,"OK"]
[562,null,null,"OK"]
[563,null,null,"OK"]
[564,null,null,"OK"]
[565,null,null,"OK"]
[566,null,null,"OK"]
[567,null,null,"OK"]
[568,null,null,"OK"]
[569,null,null,"OK"]
[570,null,null,"OK"]
[571,null,null,"OK"]
[572,null,null,"OK"]
[573,null,null,"OK"]
[574,null,null,"OK"]
[575,null,null,"OK"]
[576,null,null,"OK"]
[577,null,null,"OK"]
[578,null,null,{"$f":"IF(ISBLANK(B637),\"OK\",IF(A637-B637=0,\"OK\",\"Error?\"))","v":"OK"}]
[579,null,null,"OK"]
[580,null,null,"OK"]
[581,null,null,"OK"]
[582,null,null,"OK"]
[583,null,null,"OK"]
[584,null,null,"OK"]
[585,null,null,"OK"]
[586,null,null,"OK"]
[587,null,null,"OK"]
[588,null,null,"OK"]
[589,null,null,"OK"]
[590,{"$f":"'Acct Summary 7-9'!I33","v":0},null,"Error?"]
[591,{"$f":"'Acct Summary 7-9'!I34","v":0},null,"Error?"]
[592,{"$f":"'Acct Summary 7-9'!I35","v":0},null,"Error?"]
[593,null,null,"OK"]
[594,null,null,"OK"]
[595,null,null,"OK"]
[596,null,null,"OK"]
[597,null,null,"OK"]
[598,null,null,"OK"]
[599,null,null,"OK"]
[600,null,null,"OK"]
[601,null,null,"OK"]
[602,null,null,"OK"]
[603,null,null,"OK"]
[604,null,null,"OK"]
[605,null,null,"OK"]
[606,null,null,"OK"]
[607,null,null,"OK"]
[608,null,null,"OK"]
[609,null,null,"OK"]
[610,null,null,"OK"]
[611,null,null,"OK"]
[612,null,null,"OK"]
[613,null,null,"OK"]
[614,null,null,"OK"]
[615,null,null,"OK"]
[616,null,null,"OK"]
[617,null,null,"OK"]
[618,null,null,"OK"]
[619,null,null,"OK"]
[620,null,null,"OK"]
[621,null,null,"OK"]
[622,null,null,"OK"]
[623,null,null,"OK"]
[624,null,null,"OK"]
[625,null,null,"OK"]
[626,null,null,"OK"]
[627,null,null,"OK"]
[628,null,null,"OK"]
[629,null,null,"OK"]
[630,null,null,"OK"]
[631,null,null,"OK"]
[632,null,null,"OK"]
[633,null,null,"OK"]
[634,null,null,"OK"]
[635,null,null,"OK"]
[636,null,null,"OK"]
[637,null,null,"OK"]
[638,null,null,"OK"]
[639,null,null,"OK"]
[640,null,null,"OK"]
[641,null,null,"OK"]
[642,null,null,{"$f":"IF(ISBLANK(B701),\"OK\",IF(A701-B701=0,\"OK\",\"Error?\"))","v":"OK"}]
[643,null,null,"OK"]
[644,{"$f":"'Expenditures 16-24'!C5","v":{"v":1470059,"d":"1,470,059"}},null,"Error?"]
[645,{"$f":"'Expenditures 16-24'!C16","v":0},null,"Error?"]
[646,null,null,"OK"]
[647,null,null,"OK"]
[648,null,null,"OK"]
[649,null,null,"OK"]
[650,null,null,"OK"]
[651,{"$f":"'Expenditures 16-24'!C18","v":0},null,"Error?"]
[652,null,null,"OK"]
[653,null,null,"OK"]
[654,null,null,"OK"]
[655,{"$f":"'Expenditures 16-24'!C12","v":0},null,"Error?"]
[656,{"$f":"'Expenditures 16-24'!C13","v":0},null,"Error?"]
[657,{"$f":"'Expenditures 16-24'!C14","v":{"v":1477,"d":"1,477"}},null,"Error?"]
[658,{"$f":"'Expenditures 16-24'!C15","v":{"v":16976,"d":"16,976"}},null,"Error?"]
[659,{"$f":"'Expenditures 16-24'!C34","v":{"v":2334013,"d":"2,334,013"}},null,"Error?"]
[660,{"$f":"'Expenditures 16-24'!C38","v":0},null,"Error?"]
[661,{"$f":"'Expenditures 16-24'!C39","v":{"v":46311,"d":"46,311"}},"T","Error?"]
[662,{"$f":"'Expenditures 16-24'!C40","v":0},null,"Error?"]
[663,{"$f":"'Expenditures 16-24'!C41","v":0},null,"Error?"]
[664,{"$f":"'Expenditures 16-24'!C42","v":0},null,"Error?"]
[665,{"$f":"'Expenditures 16-24'!C43","v":0},null,"Error?"]
[666,{"$f":"'Expenditures 16-24'!C44","v":{"v":46311,"d":"46,311"}},null,"Error?"]
[667,{"$f":"'Expenditures 16-24'!C46","v":{"v":32712,"d":"32,712"}},null,"Error?"]
[668,{"$f":"'Expenditures 16-24'!C47","v":0},"T","Error?"]
[669,{"$f":"'Expenditures 16-24'!C48","v":0},null,"Error?"]
[670,{"$f":"'Expenditures 16-24'!C49","v":{"v":32712,"d":"32,712"}},null,"Error?"]
[671,{"$f":"'Expenditures 16-24'!C51","v":{"v":3250,"d":"3,250"}},null,"Error?"]
[672,{"$f":"'Expenditures 16-24'!C52","v":{"v":149874,"d":"149,874"}},"T","Error?"]
[673,{"$f":"'Expenditures 16-24'!C55","v":{"v":153124,"d":"153,124"}},null,"Error?"]
[674,{"$f":"'Expenditures 16-24'!C57","v":{"v":306912,"d":"306,912"}},null,"Error?"]
[675,{"$f":"'Expenditures 16-24'!C58","v":0},"T","Error?"]
[676,{"$f":"'Expenditures 16-24'!C59","v":{"v":306912,"d":"306,912"}},null,"Error?"]
[677,{"$f":"'Expenditures 16-24'!C61","v":0},null,"Error?"]
[678,{"$f":"'Expenditures 16-24'!C62","v":{"v":60395,"d":"60,395"}},"T","Error?"]
[679,{"$f":"'Expenditures 16-24'!C63","v":{"v":178264,"d":"178,264"}},null,"Error?"]
[680,{"$f":"'Expenditures 16-24'!C64","v":0},null,"Error?"]
[681,{"$f":"'Expenditures 16-24'!C65","v":{"v":162492,"d":"162,492"}},null,"Error?"]
[682,{"$f":"'Expenditures 16-24'!C66","v":0},null,"Error?"]
[683,null,null,"OK"]
[684,{"$f":"'Expenditures 16-24'!C67","v":{"v":401151,"d":"401,151"}},null,"Error?"]
[685,{"$f":"'Expenditures 16-24'!C69","v":0},null,"Error?"]
[686,{"$f":"'Expenditures 16-24'!C70","v":0},"T","Error?"]
[687,{"$f":"'Expenditures 16-24'!C71","v":0},null,"Error?"]
[688,{"$f":"'Expenditures 16-24'!C72","v":0},null,"Error?"]
[689,null,null,"OK"]
[690,{"$f":"'Expenditures 16-24'!C73","v":0},null,"Error?"]
[691,null,null,"OK"]
[692,{"$f":"'Expenditures 16-24'!C74","v":0},null,"Error?"]
[693,{"$f":"'Expenditures 16-24'!C75","v":0},null,"Error?"]
[694,{"$f":"'Expenditures 16-24'!C76","v":{"v":940210,"d":"940,210"}},"T","Error?"]
[695,{"$f":"'Expenditures 16-24'!C77","v":368},null,"Error?"]
[696,{"$f":"'Expenditures 16-24'!C116","v":{"v":3274591,"d":"3,274,591"}},"T","Error?"]
[697,null,null,"OK"]
[698,null,"T","OK"]
[699,null,null,"OK"]
[700,null,null,"OK"]
[701,null,null,"OK"]
[702,{"$f":"'Expenditures 16-24'!D5","v":{"v":492820,"d":"492,820"}},null,"Error?"]
[703,{"$f":"'Expenditures 16-24'!D16","v":0},null,"Error?"]
[704,null,null,"OK"]
[705,null,null,"OK"]
[706,null,null,{"$f":"IF(ISBLANK(B765),\"OK\",IF(A765-B765=0,\"OK\",\"Error?\"))","v":"OK"}]
[707,null,null,"OK"]
[708,null,null,"OK"]
[709,{"$f":"'Expenditures 16-24'!D18","v":0},null,"Error?"]
[710,null,null,"OK"]
[711,null,null,"OK"]
[712,null,null,"OK"]
[713,{"$f":"'Expenditures 16-24'!D12","v":0},null,"Error?"]
[714,{"$f":"'Expenditures 16-24'!D13","v":0},null,"Error?"]
[715,{"$f":"'Expenditures 16-24'!D14","v":191},null,"Error?"]
[716,{"$f":"'Expenditures 16-24'!D15","v":{"v":4885,"d":"4,885"}},null,"Error?"]
[717,{"$f":"'Expenditures 16-24'!D34","v":{"v":718703,"d":"718,703"}},null,"Error?"]
[718,{"$f":"'Expenditures 16-24'!D38","v":0},null,"Error?"]
[719,{"$f":"'Expenditures 16-24'!D39","v":{"v":13488,"d":"13,488"}},"T","Error?"]
[720,{"$f":"'Expenditures 16-24'!D40","v":0},null,"Error?"]
[721,{"$f":"'Expenditures 16-24'!D41","v":0},null,"Error?"]
[722,{"$f":"'Expenditures 16-24'!D42","v":0},null,"Error?"]
[723,{"$f":"'Expenditures 16-24'!D43","v":0},null,"Error?"]
[724,{"$f":"'Expenditures 16-24'!D44","v":{"v":13488,"d":"13,488"}},null,"Error?"]
[725,{"$f":"'Expenditures 16-24'!D46","v":{"v":6963,"d":"6,963"}},null,"Error?"]
[726,{"$f":"'Expenditures 16-24'!D47","v":0},"T","Error?"]
[727,{"$f":"'Expenditures 16-24'!D48","v":0},null,"Error?"]
[728,{"$f":"'Expenditures 16-24'!D49","v":{"v":6963,"d":"6,963"}},null,"Error?"]
[729,{"$f":"'Expenditures 16-24'!D51","v":0},null,"Error?"]
[730,{"$f":"'Expenditures 16-24'!D52","v":{"v":26893,"d":"26,893"}},"T","Error?"]
[731,{"$f":"'Expenditures 16-24'!D55","v":{"v":26893,"d":"26,893"}},null,"Error?"]
[732,{"$f":"'Expenditures 16-24'!D57","v":{"v":97060,"d":"97,060"}},null,"Error?"]
[733,{"$f":"'Expenditures 16-24'!D58","v":0},"T","Error?"]
[734,{"$f":"'Expenditures 16-24'!D59","v":{"v":97060,"d":"97,060"}},null,"Error?"]
[735,{"$f":"'Expenditures 16-24'!D61","v":0},null,"Error?"]
[736,{"$f":"'Expenditures 16-24'!D62","v":{"v":14707,"d":"14,707"}},"T","Error?"]
[737,{"$f":"'Expenditures 16-24'!D63","v":{"v":24009,"d":"24,009"}},null,"Error?"]
[738,{"$f":"'Expenditures 16-24'!D64","v":0},null,"Error?"]
[739,{"$f":"'Expenditures 16-24'!D65","v":{"v":8383,"d":"8,383"}},null,"Error?"]
[740,{"$f":"'Expenditures 16-24'!D66","v":0},null,"Error?"]
[741,null,null,"OK"]
[742,{"$f":"'Expenditures 16-24'!D67","v":{"v":47099,"d":"47,099"}},null,"Error?"]
[743,{"$f":"'Expenditures 16-24'!D69","v":0},null,"Error?"]
[744,{"$f":"'Expenditures 16-24'!D70","v":0},"T","Error?"]
[745,{"$f":"'Expenditures 16-24'!D71","v":0},null,"Error?"]
[746,{"$f":"'Expenditures 16-24'!D72","v":0},null,"Error?"]
[747,null,null,"OK"]
[748,{"$f":"'Expenditures 16-24'!D73","v":0},null,"Error?"]
[749,null,null,"OK"]
[750,{"$f":"'Expenditures 16-24'!D74","v":0},null,"Error?"]
[751,{"$f":"'Expenditures 16-24'!D75","v":0},null,"Error?"]
[752,{"$f":"'Expenditures 16-24'!D76","v":{"v":191503,"d":"191,503"}},"T","Error?"]
[753,{"$f":"'Expenditures 16-24'!D77","v":0},null,"Error?"]
[754,{"$f":"'Expenditures 16-24'!D116","v":{"v":910206,"d":"910,206"}},"T","Error?"]
[755,null,null,"OK"]
[756,null,"T","OK"]
[757,null,null,"OK"]
[758,null,null,"OK"]
[759,null,null,"OK"]
[760,{"$f":"'Expenditures 16-24'!E5","v":{"v":135816,"d":"135,816"}},null,"Error?"]
[761,{"$f":"'Expenditures 16-24'!E16","v":0},null,"Error?"]
[762,null,null,"OK"]
[763,null,null,"OK"]
[764,null,null,"OK"]
[765,null,null,"OK"]
[766,null,null,"OK"]
[767,{"$f":"'Expenditures 16-24'!E18","v":0},null,"Error?"]
[768,null,null,"OK"]
[769,null,null,"OK"]
[770,null,null,{"$f":"IF(ISBLANK(B829),\"OK\",IF(A829-B829=0,\"OK\",\"Error?\"))","v":"OK"}]
[771,{"$f":"'Expenditures 16-24'!E12","v":0},null,"Error?"]
[772,{"$f":"'Expenditures 16-24'!E13","v":0},null,"Error?"]
[773,{"$f":"'Expenditures 16-24'!E14","v":0},null,"Error?"]
[774,{"$f":"'Expenditures 16-24'!E15","v":0},null,"Error?"]
[775,{"$f":"'Expenditures 16-24'!E34","v":{"v":161932,"d":"161,932"}},null,"Error?"]
[776,{"$f":"'Expenditures 16-24'!E38","v":{"v":6659,"d":"6,659"}},null,"Error?"]
[777,{"$f":"'Expenditures 16-24'!E39","v":0},"T","Error?"]
[778,{"$f":"'Expenditures 16-24'!E40","v":0},null,"Error?"]
[779,{"$f":"'Expenditures 16-24'!E41","v":0},null,"Error?"]
[780,{"$f":"'Expenditures 16-24'!E42","v":0},null,"Error?"]
[781,{"$f":"'Expenditures 16-24'!E43","v":379},null,"Error?"]
[782,{"$f":"'Expenditures 16-24'!E44","v":{"v":7038,"d":"7,038"}},null,"Error?"]
[783,{"$f":"'Expenditures 16-24'!E46","v":{"v":67748,"d":"67,748"}},null,"Error?"]
[784,{"$f":"'Expenditures 16-24'!E47","v":0},"T","Error?"]
[785,{"$f":"'Expenditures 16-24'!E48","v":{"v":10725,"d":"10,725"}},null,"Error?"]
[786,{"$f":"'Expenditures 16-24'!E49","v":{"v":78473,"d":"78,473"}},null,"Error?"]
[787,{"$f":"'Expenditures 16-24'!E51","v":{"v":39046,"d":"39,046"}},null,"Error?"]
[788,{"$f":"'Expenditures 16-24'!E52","v":{"v":1248,"d":"1,248"}},"T","Error?"]
[789,{"$f":"'Expenditures 16-24'!E55","v":{"v":40294,"d":"40,294"}},null,"Error?"]
[790,{"$f":"'Expenditures 16-24'!E57","v":{"v":1699,"d":"1,699"}},null,"Error?"]
[791,{"$f":"'Expenditures 16-24'!E58","v":0},"T","Error?"]
[792,{"$f":"'Expenditures 16-24'!E59","v":{"v":1699,"d":"1,699"}},null,"Error?"]
[793,{"$f":"'Expenditures 16-24'!E61","v":0},null,"Error?"]
[794,{"$f":"'Expenditures 16-24'!E62","v":{"v":5078,"d":"5,078"}},"T","Error?"]
[795,{"$f":"'Expenditures 16-24'!E63","v":{"v":2725,"d":"2,725"}},null,"Error?"]
[796,{"$f":"'Expenditures 16-24'!E64","v":0},null,"Error?"]
[797,{"$f":"'Expenditures 16-24'!E65","v":{"v":8836,"d":"8,836"}},null,"Error?"]
[798,{"$f":"'Expenditures 16-24'!E66","v":0},null,"Error?"]
[799,null,null,"OK"]
[800,{"$f":"'Expenditures 16-24'!E67","v":{"v":16639,"d":"16,639"}},null,"Error?"]
[801,{"$f":"'Expenditures 16-24'!E69","v":0},null,"Error?"]
[802,{"$f":"'Expenditures 16-24'!E70","v":0},"T","Error?"]
[803,{"$f":"'Expenditures 16-24'!E71","v":0},null,"Error?"]
[804,{"$f":"'Expenditures 16-24'!E72","v":0},null,"Error?"]
[805,null,null,"OK"]
[806,{"$f":"'Expenditures 16-24'!E73","v":0},null,"Error?"]
[807,null,null,"OK"]
[808,{"$f":"'Expenditures 16-24'!E74","v":0},null,"Error?"]
[809,{"$f":"'Expenditures 16-24'!E75","v":0},null,"Error?"]
[810,{"$f":"'Expenditures 16-24'!E76","v":{"v":144143,"d":"144,143"}},"T","Error?"]
[811,{"$f":"'Expenditures 16-24'!E77","v":0},null,"Error?"]
[812,{"$f":"'Expenditures 16-24'!E116","v":{"v":593287,"d":"593,287"}},"T","Error?"]
[813,null,null,"OK"]
[814,null,"T","OK"]
[815,null,null,"OK"]
[816,null,null,"OK"]
[817,null,null,"OK"]
[818,{"$f":"'Expenditures 16-24'!F5","v":{"v":324266,"d":"324,266"}},null,"Error?"]
[819,{"$f":"'Expenditures 16-24'!F16","v":0},null,"Error?"]
[820,null,null,"OK"]
[821,null,null,"OK"]
[822,null,null,"OK"]
[823,null,null,"OK"]
[824,null,null,"OK"]
[825,{"$f":"'Expenditures 16-24'!F18","v":0},null,"Error?"]
[826,null,null,"OK"]
[827,null,null,"OK"]
[828,null,null,"OK"]
[829,{"$f":"'Expenditures 16-24'!F12","v":0},null,"Error?"]
[830,{"$f":"'Expenditures 16-24'!F13","v":0},null,"Error?"]
[831,{"$f":"'Expenditures 16-24'!F14","v":0},null,"Error?"]
[832,{"$f":"'Expenditures 16-24'!F15","v":0},null,"Error?"]
[833,{"$f":"'Expenditures 16-24'!F34","v":{"v":343662,"d":"343,662"}},null,"Error?"]
[834,{"$f":"'Expenditures 16-24'!F38","v":0},null,{"$f":"IF(ISBLANK(B893),\"OK\",IF(A893-B893=0,\"OK\",\"Error?\"))","v":"Error?"}]
[835,{"$f":"'Expenditures 16-24'!F39","v":81},"T","Error?"]
[836,{"$f":"'Expenditures 16-24'!F40","v":54},null,"Error?"]
[837,{"$f":"'Expenditures 16-24'!F41","v":0},null,"Error?"]
[838,{"$f":"'Expenditures 16-24'!F42","v":630},null,"Error?"]
[839,{"$f":"'Expenditures 16-24'!F43","v":{"v":2396,"d":"2,396"}},null,"Error?"]
[840,{"$f":"'Expenditures 16-24'!F44","v":{"v":3161,"d":"3,161"}},null,"Error?"]
[841,{"$f":"'Expenditures 16-24'!F46","v":{"v":1466,"d":"1,466"}},null,"Error?"]
[842,{"$f":"'Expenditures 16-24'!F47","v":{"v":1268,"d":"1,268"}},"T","Error?"]
[843,{"$f":"'Expenditures 16-24'!F48","v":0},null,"Error?"]
[844,{"$f":"'Expenditures 16-24'!F49","v":{"v":2734,"d":"2,734"}},null,"Error?"]
[845,{"$f":"'Expenditures 16-24'!F51","v":935},null,"Error?"]
[846,{"$f":"'Expenditures 16-24'!F52","v":{"v":3437,"d":"3,437"}},"T","Error?"]
[847,{"$f":"'Expenditures 16-24'!F55","v":{"v":4372,"d":"4,372"}},null,"Error?"]
[848,{"$f":"'Expenditures 16-24'!F57","v":{"v":5881,"d":"5,881"}},null,"Error?"]
[849,{"$f":"'Expenditures 16-24'!F58","v":0},"T","Error?"]
[850,{"$f":"'Expenditures 16-24'!F59","v":{"v":5881,"d":"5,881"}},null,"Error?"]
[851,{"$f":"'Expenditures 16-24'!F61","v":0},null,"Error?"]
[852,{"$f":"'Expenditures 16-24'!F62","v":61},"T","Error?"]
[853,{"$f":"'Expenditures 16-24'!F63","v":{"v":57942,"d":"57,942"}},null,"Error?"]
[854,{"$f":"'Expenditures 16-24'!F64","v":0},null,"Error?"]
[855,{"$f":"'Expenditures 16-24'!F65","v":{"v":82757,"d":"82,757"}},null,"Error?"]
[856,{"$f":"'Expenditures 16-24'!F66","v":0},null,"Error?"]
[857,null,null,"OK"]
[858,{"$f":"'Expenditures 16-24'!F67","v":{"v":140760,"d":"140,760"}},null,"Error?"]
[859,{"$f":"'Expenditures 16-24'!F69","v":0},null,"Error?"]
[860,{"$f":"'Expenditures 16-24'!F70","v":0},"T","Error?"]
[861,{"$f":"'Expenditures 16-24'!F71","v":0},null,"Error?"]
[862,{"$f":"'Expenditures 16-24'!F72","v":0},null,"Error?"]
[863,null,null,"OK"]
[864,{"$f":"'Expenditures 16-24'!F73","v":0},null,"Error?"]
[865,null,null,"OK"]
[866,{"$f":"'Expenditures 16-24'!F74","v":0},null,"Error?"]
[867,{"$f":"'Expenditures 16-24'!F75","v":0},null,"Error?"]
[868,{"$f":"'Expenditures 16-24'!F76","v":{"v":156908,"d":"156,908"}},"T","Error?"]
[869,{"$f":"'Expenditures 16-24'!F77","v":0},null,"Error?"]
[870,{"$f":"'Expenditures 16-24'!F116","v":{"v":500570,"d":"500,570"}},"T","Error?"]
[871,null,null,"OK"]
[872,null,"T","OK"]
[873,null,null,"OK"]
[874,null,null,"OK"]
[875,null,null,"OK"]
[876,{"$f":"'Expenditures 16-24'!G5","v":{"v":8660,"d":"8,660"}},null,"Error?"]
[877,{"$f":"'Expenditures 16-24'!G16","v":0},null,"Error?"]
[878,null,null,"OK"]
[879,null,null,"OK"]
[880,null,null,"OK"]
[881,null,null,"OK"]
[882,null,null,"OK"]
[883,{"$f":"'Expenditures 16-24'!G18","v":0},null,"Error?"]
[884,null,null,"OK"]
[885,null,null,"OK"]
[886,null,null,"OK"]
[887,{"$f":"'Expenditures 16-24'!G12","v":0},null,"Error?"]
[888,{"$f":"'Expenditures 16-24'!G13","v":0},null,"Error?"]
[889,{"$f":"'Expenditures 16-24'!G14","v":0},null,"Error?"]
[890,{"$f":"'Expenditures 16-24'!G15","v":0},null,"Error?"]
[891,{"$f":"'Expenditures 16-24'!G34","v":{"v":12927,"d":"12,927"}},null,"Error?"]
[892,{"$f":"'Expenditures 16-24'!G38","v":0},null,"Error?"]
[893,{"$f":"'Expenditures 16-24'!G39","v":0},"T","Error?"]
[894,{"$f":"'Expenditures 16-24'!G40","v":0},null,"Error?"]
[895,{"$f":"'Expenditures 16-24'!G41","v":0},null,"Error?"]
[896,{"$f":"'Expenditures 16-24'!G42","v":0},null,"Error?"]
[897,{"$f":"'Expenditures 16-24'!G43","v":0},null,"Error?"]
[898,{"$f":"'Expenditures 16-24'!G44","v":0},null,{"$f":"IF(ISBLANK(B957),\"OK\",IF(A957-B957=0,\"OK\",\"Error?\"))","v":"Error?"}]
[899,{"$f":"'Expenditures 16-24'!G46","v":0},null,"Error?"]
[900,{"$f":"'Expenditures 16-24'!G47","v":0},"T","Error?"]
[901,{"$f":"'Expenditures 16-24'!G48","v":0},null,"Error?"]
[902,{"$f":"'Expenditures 16-24'!G49","v":0},null,"Error?"]
[903,{"$f":"'Expenditures 16-24'!G51","v":0},null,"Error?"]
[904,{"$f":"'Expenditures 16-24'!G52","v":0},"T","Error?"]
[905,{"$f":"'Expenditures 16-24'!G55","v":0},null,"Error?"]
[906,{"$f":"'Expenditures 16-24'!G57","v":711},null,"Error?"]
[907,{"$f":"'Expenditures 16-24'!G58","v":0},"T","Error?"]
[908,{"$f":"'Expenditures 16-24'!G59","v":711},null,"Error?"]
[909,{"$f":"'Expenditures 16-24'!G61","v":0},null,"Error?"]
[910,{"$f":"'Expenditures 16-24'!G62","v":0},"T","Error?"]
[911,{"$f":"'Expenditures 16-24'!G63","v":0},null,"Error?"]
[912,{"$f":"'Expenditures 16-24'!G64","v":0},null,"Error?"]
[913,{"$f":"'Expenditures 16-24'!G65","v":0},null,"Error?"]
[914,{"$f":"'Expenditures 16-24'!G66","v":0},null,"Error?"]
[915,null,null,"OK"]
[916,{"$f":"'Expenditures 16-24'!G67","v":0},null,"Error?"]
[917,{"$f":"'Expenditures 16-24'!G69","v":0},null,"Error?"]
[918,{"$f":"'Expenditures 16-24'!G70","v":0},"T","Error?"]
[919,{"$f":"'Expenditures 16-24'!G71","v":0},null,"Error?"]
[920,{"$f":"'Expenditures 16-24'!G72","v":0},null,"Error?"]
[921,null,null,"OK"]
[922,{"$f":"'Expenditures 16-24'!G73","v":0},null,"Error?"]
[923,null,null,"OK"]
[924,{"$f":"'Expenditures 16-24'!G74","v":0},null,"Error?"]
[925,{"$f":"'Expenditures 16-24'!G75","v":0},null,"Error?"]
[926,{"$f":"'Expenditures 16-24'!G76","v":711},"T","Error?"]
[927,{"$f":"'Expenditures 16-24'!G77","v":0},null,"Error?"]
[928,{"$f":"'Expenditures 16-24'!G116","v":{"v":13638,"d":"13,638"}},"T","Error?"]
[929,null,null,"OK"]
[930,null,"T","OK"]
[931,null,null,"OK"]
[932,null,null,"OK"]
[933,null,null,"OK"]
[934,{"$f":"'Expenditures 16-24'!H5","v":90},null,"Error?"]
[935,{"$f":"'Expenditures 16-24'!H16","v":0},null,"Error?"]
[936,null,null,"OK"]
[937,null,null,"OK"]
[938,null,null,"OK"]
[939,null,null,"OK"]
[940,null,null,"OK"]
[941,{"$f":"'Expenditures 16-24'!H18","v":0},null,"Error?"]
[942,null,null,"OK"]
[943,null,null,"OK"]
[944,null,null,"OK"]
[945,{"$f":"'Expenditures 16-24'!H12","v":0},null,"Error?"]
[946,{"$f":"'Expenditures 16-24'!H13","v":0},null,"Error?"]
[947,{"$f":"'Expenditures 16-24'!H14","v":453},null,"Error?"]
[948,{"$f":"'Expenditures 16-24'!H15","v":0},null,"Error?"]
[949,{"$f":"'Expenditures 16-24'!H34","v":{"v":213045,"d":"213,045"}},null,"Error?"]
[950,{"$f":"'Expenditures 16-24'!H38","v":0},null,"Error?"]
[951,{"$f":"'Expenditures 16-24'!H39","v":0},"T","Error?"]
[952,{"$f":"'Expenditures 16-24'!H40","v":0},null,"Error?"]
[953,{"$f":"'Expenditures 16-24'!H41","v":0},null,"Error?"]
[954,{"$f":"'Expenditures 16-24'!H42","v":0},null,"Error?"]
[955,{"$f":"'Expenditures 16-24'!H43","v":0},null,"Error?"]
[956,{"$f":"'Expenditures 16-24'!H44","v":0},null,"Error?"]
[957,{"$f":"'Expenditures 16-24'!H46","v":0},null,"Error?"]
[958,{"$f":"'Expenditures 16-24'!H47","v":0},"T","Error?"]
[959,{"$f":"'Expenditures 16-24'!H48","v":0},null,"Error?"]
[960,{"$f":"'Expenditures 16-24'!H49","v":0},null,"Error?"]
[961,{"$f":"'Expenditures 16-24'!H51","v":{"v":3376,"d":"3,376"}},null,"Error?"]
[962,{"$f":"'Expenditures 16-24'!H52","v":{"v":1032,"d":"1,032"}},"T",{"$f":"IF(ISBLANK(B1021),\"OK\",IF(A1021-B1021=0,\"OK\",\"Error?\"))","v":"Error?"}]
[963,{"$f":"'Expenditures 16-24'!H55","v":{"v":4408,"d":"4,408"}},null,"Error?"]
[964,{"$f":"'Expenditures 16-24'!H57","v":634},null,"Error?"]
[965,{"$f":"'Expenditures 16-24'!H58","v":0},"T","Error?"]
[966,{"$f":"'Expenditures 16-24'!H59","v":634},null,"Error?"]
[967,{"$f":"'Expenditures 16-24'!H61","v":0},null,"Error?"]
[968,{"$f":"'Expenditures 16-24'!H62","v":0},"T","Error?"]
[969,{"$f":"'Expenditures 16-24'!H63","v":0},null,"Error?"]
[970,{"$f":"'Expenditures 16-24'!H64","v":0},null,"Error?"]
[971,{"$f":"'Expenditures 16-24'!H65","v":993},null,"Error?"]
[972,{"$f":"'Expenditures 16-24'!H66","v":0},null,"Error?"]
[973,null,null,"OK"]
[974,{"$f":"'Expenditures 16-24'!H67","v":993},null,"Error?"]
[975,{"$f":"'Expenditures 16-24'!H69","v":0},null,"Error?"]
[976,{"$f":"'Expenditures 16-24'!H70","v":0},"T","Error?"]
[977,{"$f":"'Expenditures 16-24'!H71","v":0},null,"Error?"]
[978,{"$f":"'Expenditures 16-24'!H72","v":0},null,"Error?"]
[979,null,null,"OK"]
[980,{"$f":"'Expenditures 16-24'!H73","v":0},null,"Error?"]
[981,null,null,"OK"]
[982,{"$f":"'Expenditures 16-24'!H74","v":0},null,"Error?"]
[983,{"$f":"'Expenditures 16-24'!H75","v":0},null,"Error?"]
[984,{"$f":"'Expenditures 16-24'!H76","v":{"v":6035,"d":"6,035"}},"T","Error?"]
[985,{"$f":"'Expenditures 16-24'!H77","v":0},null,"Error?"]
[986,{"$f":"'Expenditures 16-24'!H104","v":{"v":127923,"d":"127,923"}},"T","Error?"]
[987,{"$f":"'Expenditures 16-24'!H107","v":0},null,"Error?"]
[988,{"$f":"'Expenditures 16-24'!H108","v":0},"T","Error?"]
[989,null,null,"OK"]
[990,{"$f":"'Expenditures 16-24'!H111","v":0},null,"Error?"]
[991,null,null,"OK"]
[992,{"$f":"'Expenditures 16-24'!H112","v":0},null,"Error?"]
[993,{"$f":"'Expenditures 16-24'!H116","v":{"v":347003,"d":"347,003"}},null,"Error?"]
[994,null,"T","OK"]
[995,null,"T","OK","deleted 09"]
[996,null,null,"OK"]
[997,null,"T","OK"]
[998,null,"T","OK"]
[999,null,null,"OK"]
[1000,null,null,"OK"]
[1001,null,null,"OK"]
[1002,null,null,"OK"]
[1003,null,null,"OK"]
[1004,null,null,"OK"]
[1005,null,null,"OK"]
[1006,null,null,"OK"]
[1007,null,null,"OK"]
[1008,null,null,"OK"]
[1009,null,null,"OK"]
[1010,null,null,"OK"]
[1011,null,null,"OK"]
[1012,null,null,"OK"]
[1013,null,null,"OK"]
[1014,null,null,"OK"]
[1015,null,null,"OK"]
[1016,null,null,"OK"]
[1017,null,null,"OK"]
[1018,null,null,"OK"]
[1019,null,"T","OK"]
[1020,null,null,"OK"]
[1021,null,null,"OK"]
[1022,null,null,"OK"]
[1023,null,null,"OK"]
[1024,null,null,"OK"]
[1025,null,null,"OK"]
[1026,null,null,{"$f":"IF(ISBLANK(B1085),\"OK\",IF(A1085-B1085=0,\"OK\",\"Error?\"))","v":"OK"}]
[1027,null,"T","OK"]
[1028,null,"T","OK"]
[1029,null,null,"OK"]
[1030,null,null,"OK"]
[1031,null,null,"OK"]
[1032,{"$f":"'Expenditures 16-24'!K5","v":{"v":2431711,"d":"2,431,711"}},null,"Error?"]
[1033,{"$f":"'Expenditures 16-24'!K16","v":0},null,"Error?"]
[1034,null,"T","OK"]
[1035,null,"T","OK"]
[1036,null,null,"OK"]
[1037,null,null,"OK"]
[1038,null,null,"OK"]
[1039,{"$f":"'Expenditures 16-24'!K18","v":0},null,"Error?"]
[1040,null,null,"OK"]
[1041,null,"T","OK"]
[1042,null,null,"OK"]
[1043,{"$f":"'Expenditures 16-24'!K12","v":0},null,"Error?"]
[1044,{"$f":"'Expenditures 16-24'!K13","v":0},null,"Error?"]
[1045,{"$f":"'Expenditures 16-24'!K14","v":{"v":2121,"d":"2,121"}},"T","Error?"]
[1046,{"$f":"'Expenditures 16-24'!K15","v":{"v":21861,"d":"21,861"}},"T","Error?"]
[1047,{"$f":"'Expenditures 16-24'!K34","v":{"v":3784282,"d":"3,784,282"}},"T","Error?"]
[1048,{"$f":"'Expenditures 16-24'!K38","v":{"v":6659,"d":"6,659"}},"T","Error?"]
[1049,{"$f":"'Expenditures 16-24'!K39","v":{"v":59880,"d":"59,880"}},"T","Error?"]
[1050,{"$f":"'Expenditures 16-24'!K40","v":54},"T","Error?"]
[1051,{"$f":"'Expenditures 16-24'!K41","v":0},"T","Error?"]
[1052,{"$f":"'Expenditures 16-24'!K42","v":630},"T","Error?"]
[1053,{"$f":"'Expenditures 16-24'!K43","v":{"v":2775,"d":"2,775"}},"T","Error?"]
[1054,{"$f":"'Expenditures 16-24'!K44","v":{"v":69998,"d":"69,998"}},"T","Error?"]
[1055,{"$f":"'Expenditures 16-24'!K46","v":{"v":108889,"d":"108,889"}},"T","Error?"]
[1056,{"$f":"'Expenditures 16-24'!K47","v":{"v":1268,"d":"1,268"}},"T","Error?"]
[1057,{"$f":"'Expenditures 16-24'!K48","v":{"v":10725,"d":"10,725"}},"T","Error?"]
[1058,{"$f":"'Expenditures 16-24'!K49","v":{"v":120882,"d":"120,882"}},"T","Error?"]
[1059,{"$f":"'Expenditures 16-24'!K51","v":{"v":46607,"d":"46,607"}},"T","Error?"]
[1060,{"$f":"'Expenditures 16-24'!K52","v":{"v":182484,"d":"182,484"}},"T","Error?"]
[1061,{"$f":"'Expenditures 16-24'!K55","v":{"v":229091,"d":"229,091"}},"T","Error?"]
[1062,{"$f":"'Expenditures 16-24'!K57","v":{"v":412897,"d":"412,897"}},"T","Error?"]
[1063,{"$f":"'Expenditures 16-24'!K58","v":0},"T","Error?"]
[1064,{"$f":"'Expenditures 16-24'!K59","v":{"v":412897,"d":"412,897"}},"T","Error?"]
[1065,{"$f":"'Expenditures 16-24'!K61","v":0},"T","Error?"]
[1066,{"$f":"'Expenditures 16-24'!K62","v":{"v":80241,"d":"80,241"}},"T","Error?"]
[1067,{"$f":"'Expenditures 16-24'!K63","v":{"v":262940,"d":"262,940"}},"T","Error?"]
[1068,{"$f":"'Expenditures 16-24'!K64","v":0},"T","Error?"]
[1069,{"$f":"'Expenditures 16-24'!K65","v":{"v":263461,"d":"263,461"}},"T","Error?"]
[1070,{"$f":"'Expenditures 16-24'!K66","v":0},"T","Error?"]
[1071,null,"T","OK"]
[1072,{"$f":"'Expenditures 16-24'!K67","v":{"v":606642,"d":"606,642"}},"T","Error?"]
[1073,{"$f":"'Expenditures 16-24'!K69","v":0},null,"Error?"]
[1074,{"$f":"'Expenditures 16-24'!K70","v":0},"T","Error?"]
[1075,{"$f":"'Expenditures 16-24'!K71","v":0},"T","Error?"]
[1076,{"$f":"'Expenditures 16-24'!K72","v":0},"T","Error?"]
[1077,null,"T","OK"]
[1078,{"$f":"'Expenditures 16-24'!K73","v":0},"T","Error?"]
[1079,null,null,"OK"]
[1080,{"$f":"'Expenditures 16-24'!K74","v":0},"T","Error?"]
[1081,{"$f":"'Expenditures 16-24'!K75","v":0},null,"Error?"]
[1082,{"$f":"'Expenditures 16-24'!K76","v":{"v":1439510,"d":"1,439,510"}},"T","Error?"]
[1083,{"$f":"'Expenditures 16-24'!K77","v":368},"T","Error?"]
[1084,{"$f":"'Expenditures 16-24'!K104","v":{"v":415135,"d":"415,135"}},"T","Error?"]
[1085,{"$f":"'Expenditures 16-24'!K107","v":0},"T","Error?"]
[1086,{"$f":"'Expenditures 16-24'!K108","v":0},"T","Error?"]
[1087,null,"T","OK"]
[1088,{"$f":"'Expenditures 16-24'!K111","v":0},"T","Error?"]
[1089,null,"T","OK"]
[1090,{"$f":"'Expenditures 16-24'!K112","v":0},"T",{"$f":"IF(ISBLANK(B1149),\"OK\",IF(A1149-B1149=0,\"OK\",\"Error?\"))","v":"Error?"}]
[1091,{"$f":"'Expenditures 16-24'!K116","v":{"v":5639295,"d":"5,639,295"}},null,"Error?"]
[1092,{"$f":"'Expenditures 16-24'!K118","v":{"v":414628,"d":"414,628"}},"T","Error?"]
[1093,null,"T","OK"]
[1094,null,"T","OK"]
[1095,null,null,"OK"]
[1096,null,null,"OK"]
[1097,null,null,"OK"]
[1098,null,null,"OK"]
[1099,null,null,"OK"]
[1100,null,null,"OK"]
[1101,null,null,"OK"]
[1102,null,null,"OK"]
[1103,null,null,"OK"]
[1104,null,null,"OK"]
[1105,null,null,"OK"]
[1106,null,null,"OK"]
[1107,null,null,"OK"]
[1108,null,null,"OK"]
[1109,null,null,"OK"]
[1110,null,null,"OK"]
[1111,null,null,"OK"]
[1112,null,null,"OK"]
[1113,null,null,"OK"]
[1114,null,null,"OK"]
[1115,null,null,"OK"]
[1116,null,null,"OK"]
[1117,null,null,"OK"]
[1118,null,null,"OK"]
[1119,null,null,"OK"]
[1120,null,null,"OK"]
[1121,null,null,"OK"]
[1122,null,null,"OK"]
[1123,null,null,"OK"]
[1124,null,null,"OK"]
[1125,null,null,"OK"]
[1126,null,null,"OK"]
[1127,null,null,"OK"]
[1128,null,null,"OK"]
[1129,null,null,"OK"]
[1130,null,null,"OK"]
[1131,null,null,"OK"]
[1132,null,null,"OK"]
[1133,null,null,"OK"]
[1134,null,null,"OK"]
[1135,null,null,"OK"]
[1136,null,null,"OK"]
[1137,null,null,"OK"]
[1138,null,null,"OK"]
[1139,null,null,"OK"]
[1140,null,null,"OK"]
[1141,null,null,"OK"]
[1142,null,null,"OK"]
[1143,null,null,"OK"]
[1144,null,null,"OK"]
[1145,null,null,"OK"]
[1146,null,null,"OK"]
[1147,null,null,"OK"]
[1148,null,null,"OK"]
[1149,null,null,"OK"]
[1150,null,null,"OK"]
[1151,null,null,"OK"]
[1152,null,null,"OK"]
[1153,null,null,"OK"]
[1154,null,null,{"$f":"IF(ISBLANK(B1213),\"OK\",IF(A1213-B1213=0,\"OK\",\"Error?\"))","v":"OK"}]
[1155,null,null,"OK"]
[1156,null,null,"OK"]
[1157,null,null,"OK"]
[1158,{"$f":"'Expenditures 16-24'!C126","v":0},null,"Error?"]
[1159,{"$f":"'Expenditures 16-24'!C127","v":0},null,"Error?"]
[1160,{"$f":"'Expenditures 16-24'!C128","v":0},null,"Error?"]
[1161,null,null,"OK"]
[1162,{"$f":"'Expenditures 16-24'!C131","v":0},null,"Error?"]
[1163,{"$f":"'Expenditures 16-24'!C132","v":0},null,"Error?"]
[1164,{"$f":"'Expenditures 16-24'!C133","v":0},"T","Error?"]
[1165,{"$f":"'Expenditures 16-24'!C155","v":0},null,"Error?"]
[1166,{"$f":"'Expenditures 16-24'!D126","v":0},"T","Error?"]
[1167,{"$f":"'Expenditures 16-24'!D127","v":0},"T","Error?"]
[1168,{"$f":"'Expenditures 16-24'!D128","v":0},null,"Error?"]
[1169,null,null,"OK"]
[1170,{"$f":"'Expenditures 16-24'!D131","v":0},null,"Error?"]
[1171,{"$f":"'Expenditures 16-24'!D132","v":0},null,"Error?"]
[1172,{"$f":"'Expenditures 16-24'!D133","v":0},"T","Error?"]
[1173,{"$f":"'Expenditures 16-24'!D155","v":0},null,"Error?"]
[1174,{"$f":"'Expenditures 16-24'!E126","v":0},"T","Error?"]
[1175,{"$f":"'Expenditures 16-24'!E127","v":0},"T","Error?"]
[1176,{"$f":"'Expenditures 16-24'!E128","v":{"v":67634,"d":"67,634"}},null,"Error?"]
[1177,null,null,"OK"]
[1178,{"$f":"'Expenditures 16-24'!E131","v":{"v":67634,"d":"67,634"}},null,"Error?"]
[1179,{"$f":"'Expenditures 16-24'!E132","v":0},null,"Error?"]
[1180,{"$f":"'Expenditures 16-24'!E133","v":{"v":67634,"d":"67,634"}},"T","Error?"]
[1181,{"$f":"'Expenditures 16-24'!E155","v":{"v":67634,"d":"67,634"}},null,"Error?"]
[1182,{"$f":"'Expenditures 16-24'!F126","v":0},"T","Error?"]
[1183,{"$f":"'Expenditures 16-24'!F127","v":0},"T","Error?"]
[1184,{"$f":"'Expenditures 16-24'!F128","v":{"v":48895,"d":"48,895"}},null,"Error?"]
[1185,null,null,"OK"]
[1186,{"$f":"'Expenditures 16-24'!F131","v":{"v":48895,"d":"48,895"}},null,"Error?"]
[1187,{"$f":"'Expenditures 16-24'!F132","v":0},null,"Error?"]
[1188,{"$f":"'Expenditures 16-24'!F133","v":{"v":48895,"d":"48,895"}},"T","Error?"]
[1189,{"$f":"'Expenditures 16-24'!F155","v":{"v":48895,"d":"48,895"}},null,"Error?"]
[1190,{"$f":"'Expenditures 16-24'!G126","v":0},"T","Error?"]
[1191,{"$f":"'Expenditures 16-24'!G127","v":0},"T","Error?"]
[1192,{"$f":"'Expenditures 16-24'!G128","v":{"v":19633,"d":"19,633"}},null,"Error?"]
[1193,{"$f":"'Expenditures 16-24'!G130","v":0},null,"Error?"]
[1194,null,null,"OK"]
[1195,{"$f":"'Expenditures 16-24'!G131","v":{"v":19633,"d":"19,633"}},null,"Error?"]
[1196,{"$f":"'Expenditures 16-24'!G132","v":0},null,"Error?"]
[1197,{"$f":"'Expenditures 16-24'!G133","v":{"v":19633,"d":"19,633"}},"T","Error?"]
[1198,{"$f":"'Expenditures 16-24'!G155","v":{"v":19633,"d":"19,633"}},null,"Error?"]
[1199,{"$f":"'Expenditures 16-24'!H126","v":0},"T","Error?"]
[1200,{"$f":"'Expenditures 16-24'!H127","v":0},"T","Error?"]
[1201,{"$f":"'Expenditures 16-24'!H128","v":0},null,"Error?"]
[1202,null,null,"OK"]
[1203,{"$f":"'Expenditures 16-24'!H131","v":0},null,"Error?"]
[1204,{"$f":"'Expenditures 16-24'!H132","v":0},null,"Error?"]
[1205,{"$f":"'Expenditures 16-24'!H133","v":0},"T","Error?"]
[1206,{"$f":"'Expenditures 16-24'!H143","v":0},null,"Error?"]
[1207,{"$f":"'Expenditures 16-24'!H146","v":0},"T","Error?"]
[1208,{"$f":"'Expenditures 16-24'!H147","v":0},"T","Error?"]
[1209,{"$f":"'Expenditures 16-24'!H150","v":0},null,"Error?"]
[1210,null,null,"OK"]
[1211,{"$f":"'Expenditures 16-24'!H153","v":0},null,"Error?"]
[1212,{"$f":"'Expenditures 16-24'!H155","v":0},null,"Error?"]
[1213,{"$f":"'Expenditures 16-24'!K126","v":0},"T","Error?"]
[1214,{"$f":"'Expenditures 16-24'!K127","v":0},"T","Error?"]
[1215,{"$f":"'Expenditures 16-24'!K128","v":{"v":136162,"d":"136,162"}},"T","Error?"]
[1216,{"$f":"'Expenditures 16-24'!K130","v":0},"T","Error?"]
[1217,null,"T","OK"]
[1218,{"$f":"'Expenditures 16-24'!K131","v":{"v":136162,"d":"136,162"}},"T",{"$f":"IF(ISBLANK(B1277),\"OK\",IF(A1277-B1277=0,\"OK\",\"Error?\"))","v":"Error?"}]
[1219,{"$f":"'Expenditures 16-24'!K132","v":0},null,"Error?"]
[1220,{"$f":"'Expenditures 16-24'!K133","v":{"v":136162,"d":"136,162"}},"T","Error?"]
[1221,{"$f":"'Expenditures 16-24'!K143","v":0},"T","Error?"]
[1222,{"$f":"'Expenditures 16-24'!K146","v":0},"T","Error?"]
[1223,{"$f":"'Expenditures 16-24'!K147","v":0},"T","Error?"]
[1224,{"$f":"'Expenditures 16-24'!K150","v":0},"T","Error?"]
[1225,null,"T","OK"]
[1226,{"$f":"'Expenditures 16-24'!K153","v":0},"T","Error?"]
[1227,{"$f":"'Expenditures 16-24'!K155","v":{"v":136162,"d":"136,162"}},null,"Error?"]
[1228,{"$f":"'Expenditures 16-24'!K156","v":{"v":2481,"d":"2,481"}},"T","Error?"]
[1229,null,"T","OK"]
[1230,null,"T","OK"]
[1231,null,null,"OK"]
[1232,null,null,"OK"]
[1233,null,null,"OK"]
[1234,null,null,"OK"]
[1235,null,null,"OK"]
[1236,null,null,"OK"]
[1237,null,null,"OK"]
[1238,null,null,"OK"]
[1239,null,null,"OK"]
[1240,null,null,"OK"]
[1241,null,null,"OK"]
[1242,null,null,"OK"]
[1243,null,null,"OK"]
[1244,null,null,"OK"]
[1245,null,null,"OK"]
[1246,{"$f":"'Expenditures 16-24'!E175","v":0},null,"Error?"]
[1247,{"$f":"'Expenditures 16-24'!E176","v":0},null,"Error?"]
[1248,{"$f":"'Expenditures 16-24'!E178","v":0},null,"Error?"]
[1249,{"$f":"'Expenditures 16-24'!H167","v":0},"T","Error?"]
[1250,{"$f":"'Expenditures 16-24'!H168","v":0},"T","Error?"]
[1251,{"$f":"'Expenditures 16-24'!H173","v":{"v":7309,"d":"7,309"}},null,"Error?"]
[1252,{"$f":"'Expenditures 16-24'!H171","v":0},null,"Error?"]
[1253,{"$f":"'Expenditures 16-24'!H172","v":0},null,"Error?"]
[1254,{"$f":"'Expenditures 16-24'!H174","v":{"v":204000,"d":"204,000"}},null,"Error?"]
[1255,{"$f":"'Expenditures 16-24'!H175","v":350},"T","Error?"]
[1256,{"$f":"'Expenditures 16-24'!H176","v":{"v":211659,"d":"211,659"}},null,"Error?"]
[1257,{"$f":"'Expenditures 16-24'!H178","v":{"v":211659,"d":"211,659"}},null,"Error?"]
[1258,null,"T","OK"]
[1259,null,"T","OK"]
[1260,null,"T","OK"]
[1261,null,null,"OK"]
[1262,{"$f":"'Expenditures 16-24'!K164","v":0},"T","Error?"]
[1263,{"$f":"'Expenditures 16-24'!K167","v":0},"T","Error?"]
[1264,{"$f":"'Expenditures 16-24'!K168","v":0},"T","Error?"]
[1265,{"$f":"'Expenditures 16-24'!K173","v":{"v":7309,"d":"7,309"}},"T","Error?"]
[1266,{"$f":"'Expenditures 16-24'!K171","v":0},"T","Error?"]
[1267,{"$f":"'Expenditures 16-24'!K172","v":0},"T","Error?"]
[1268,{"$f":"'Expenditures 16-24'!K174","v":{"v":204000,"d":"204,000"}},"T","Error?"]
[1269,{"$f":"'Expenditures 16-24'!K175","v":350},"T","Error?"]
[1270,{"$f":"'Expenditures 16-24'!K176","v":{"v":211659,"d":"211,659"}},"T","Error?"]
[1271,{"$f":"'Expenditures 16-24'!K178","v":{"v":211659,"d":"211,659"}},"T","Error?"]
[1272,{"$f":"'Expenditures 16-24'!K179","v":{"v":1282,"d":"1,282"}},"T","Error?"]
[1273,null,"T","OK"]
[1274,{"$f":"'Expenditures 16-24'!C186","v":{"v":87280,"d":"87,280"}},"T","Error?"]
[1275,null,null,"OK"]
[1276,null,null,"OK"]
[1277,{"$f":"'Expenditures 16-24'!C187","v":0},null,"Error?"]
[1278,{"$f":"'Expenditures 16-24'!C188","v":{"v":87280,"d":"87,280"}},null,"Error?"]
[1279,{"$f":"'Expenditures 16-24'!C214","v":{"v":87280,"d":"87,280"}},null,"Error?"]
[1280,{"$f":"'Expenditures 16-24'!D186","v":{"v":6089,"d":"6,089"}},"T","Error?"]
[1281,null,"T","OK"]
[1282,null,null,{"$f":"IF(ISBLANK(B1341),\"OK\",IF(A1341-B1341=0,\"OK\",\"Error?\"))","v":"OK"}]
[1283,{"$f":"'Expenditures 16-24'!D187","v":0},null,"Error?"]
[1284,{"$f":"'Expenditures 16-24'!D188","v":{"v":6089,"d":"6,089"}},null,"Error?"]
[1285,{"$f":"'Expenditures 16-24'!D214","v":{"v":6089,"d":"6,089"}},null,"Error?"]
[1286,{"$f":"'Expenditures 16-24'!E186","v":{"v":97869,"d":"97,869"}},"T","Error?"]
[1287,null,"T","OK"]
[1288,null,null,"OK"]
[1289,{"$f":"'Expenditures 16-24'!E187","v":0},null,"Error?"]
[1290,{"$f":"'Expenditures 16-24'!E188","v":{"v":97869,"d":"97,869"}},null,"Error?"]
[1291,{"$f":"'Expenditures 16-24'!E200","v":0},null,"Error?"]
[1292,{"$f":"'Expenditures 16-24'!E214","v":{"v":97869,"d":"97,869"}},"T","Error?"]
[1293,{"$f":"'Expenditures 16-24'!F186","v":{"v":5197,"d":"5,197"}},"T","Error?"]
[1294,null,"T","OK"]
[1295,null,null,"OK"]
[1296,{"$f":"'Expenditures 16-24'!F187","v":0},null,"Error?"]
[1297,{"$f":"'Expenditures 16-24'!F188","v":{"v":5197,"d":"5,197"}},null,"Error?"]
[1298,{"$f":"'Expenditures 16-24'!F214","v":{"v":5197,"d":"5,197"}},null,"Error?"]
[1299,{"$f":"'Expenditures 16-24'!G186","v":0},"T","Error?"]
[1300,null,"T","OK"]
[1301,null,null,"OK"]
[1302,{"$f":"'Expenditures 16-24'!G187","v":0},null,"Error?"]
[1303,{"$f":"'Expenditures 16-24'!G188","v":0},null,"Error?"]
[1304,{"$f":"'Expenditures 16-24'!G214","v":0},null,"Error?"]
[1305,{"$f":"'Expenditures 16-24'!H186","v":0},"T","Error?"]
[1306,null,"T","OK"]
[1307,null,null,"OK"]
[1308,{"$f":"'Expenditures 16-24'!H187","v":0},null,"Error?"]
[1309,{"$f":"'Expenditures 16-24'!H188","v":0},null,"Error?"]
[1310,{"$f":"'Expenditures 16-24'!H203","v":0},null,"Error?"]
[1311,{"$f":"'Expenditures 16-24'!H204","v":0},"T","Error?"]
[1312,{"$f":"'Expenditures 16-24'!H207","v":0},null,"Error?"]
[1313,null,null,"OK"]
[1314,{"$f":"'Expenditures 16-24'!H212","v":0},null,"Error?"]
[1315,{"$f":"'Expenditures 16-24'!H214","v":0},null,"Error?"]
[1316,{"$f":"'Expenditures 16-24'!K186","v":{"v":196435,"d":"196,435"}},"T","Error?"]
[1317,null,"T","OK"]
[1318,null,"T","OK"]
[1319,{"$f":"'Expenditures 16-24'!K187","v":0},null,"Error?"]
[1320,{"$f":"'Expenditures 16-24'!K188","v":{"v":196435,"d":"196,435"}},null,"Error?"]
[1321,{"$f":"'Expenditures 16-24'!K200","v":0},"T","Error?"]
[1322,{"$f":"'Expenditures 16-24'!K203","v":0},"T","Error?"]
[1323,{"$f":"'Expenditures 16-24'!K204","v":0},"T","Error?"]
[1324,{"$f":"'Expenditures 16-24'!K207","v":0},"T","Error?"]
[1325,null,"T","OK"]
[1326,{"$f":"'Expenditures 16-24'!K212","v":0},"T","Error?"]
[1327,{"$f":"'Expenditures 16-24'!K214","v":{"v":196435,"d":"196,435"}},null,"Error?"]
[1328,{"$f":"'Expenditures 16-24'!K215","v":{"v":194034,"d":"194,034"}},"T","Error?"]
[1329,null,"T","OK"]
[1330,null,"T","OK"]
[1331,null,null,"OK"]
[1332,null,null,"OK"]
[1333,null,null,"OK"]
[1334,null,null,"OK"]
[1335,{"$f":"'Expenditures 16-24'!D229","v":0},null,"Error?"]
[1336,null,null,"OK"]
[1337,null,null,"OK"]
[1338,null,null,"OK"]
[1339,null,null,"OK"]
[1340,null,null,"OK"]
[1341,{"$f":"'Expenditures 16-24'!D231","v":0},null,"Error?"]
[1342,null,null,"OK"]
[1343,null,null,"OK"]
[1344,null,null,"OK"]
[1345,{"$f":"'Expenditures 16-24'!D225","v":0},null,"Error?"]
[1346,{"$f":"'Expenditures 16-24'!D226","v":0},null,{"$f":"IF(ISBLANK(B1405),\"OK\",IF(A1405-B1405=0,\"OK\",\"Error?\"))","v":"Error?"}]
[1347,{"$f":"'Expenditures 16-24'!D227","v":21},null,"Error?"]
[1348,{"$f":"'Expenditures 16-24'!D228","v":480},null,"Error?"]
[1349,{"$f":"'Expenditures 16-24'!D233","v":{"v":76035,"d":"76,035"}},null,"Error?"]
[1350,{"$f":"'Expenditures 16-24'!D236","v":0},null,"Error?"]
[1351,{"$f":"'Expenditures 16-24'!D237","v":664},"T","Error?"]
[1352,{"$f":"'Expenditures 16-24'!D238","v":0},null,"Error?"]
[1353,{"$f":"'Expenditures 16-24'!D239","v":0},null,"Error?"]
[1354,{"$f":"'Expenditures 16-24'!D240","v":0},null,"Error?"]
[1355,{"$f":"'Expenditures 16-24'!D241","v":{"v":1620,"d":"1,620"}},null,"Error?"]
[1356,{"$f":"'Expenditures 16-24'!D242","v":{"v":2284,"d":"2,284"}},null,"Error?"]
[1357,{"$f":"'Expenditures 16-24'!D244","v":{"v":1180,"d":"1,180"}},null,"Error?"]
[1358,{"$f":"'Expenditures 16-24'!D245","v":0},"T","Error?"]
[1359,{"$f":"'Expenditures 16-24'!D246","v":0},null,"Error?"]
[1360,{"$f":"'Expenditures 16-24'!D247","v":{"v":1180,"d":"1,180"}},null,"Error?"]
[1361,{"$f":"'Expenditures 16-24'!D249","v":249},null,"Error?","closed FY21 "]
[1362,{"$f":"'Expenditures 16-24'!D250","v":{"v":7411,"d":"7,411"}},"T","Error?","closed FY21 "]
[1363,{"$f":"'Expenditures 16-24'!D254","v":{"v":7660,"d":"7,660"}},null,"Error?"]
[1364,{"$f":"'Expenditures 16-24'!D256","v":{"v":19370,"d":"19,370"}},null,"Error?"]
[1365,{"$f":"'Expenditures 16-24'!D257","v":0},"T","Error?"]
[1366,{"$f":"'Expenditures 16-24'!D258","v":{"v":19370,"d":"19,370"}},null,"Error?"]
[1367,{"$f":"'Expenditures 16-24'!D260","v":0},null,"Error?"]
[1368,{"$f":"'Expenditures 16-24'!D261","v":{"v":10235,"d":"10,235"}},"T","Error?"]
[1369,{"$f":"'Expenditures 16-24'!D262","v":0},null,"Error?"]
[1370,{"$f":"'Expenditures 16-24'!D263","v":{"v":28221,"d":"28,221"}},null,"Error?"]
[1371,{"$f":"'Expenditures 16-24'!D264","v":{"v":8325,"d":"8,325"}},null,"Error?"]
[1372,{"$f":"'Expenditures 16-24'!D265","v":{"v":27374,"d":"27,374"}},null,"Error?"]
[1373,{"$f":"'Expenditures 16-24'!D266","v":0},null,"Error?"]
[1374,null,null,"OK"]
[1375,{"$f":"'Expenditures 16-24'!D267","v":{"v":74155,"d":"74,155"}},null,"Error?"]
[1376,{"$f":"'Expenditures 16-24'!D269","v":0},null,"Error?"]
[1377,{"$f":"'Expenditures 16-24'!D270","v":0},"T","Error?"]
[1378,{"$f":"'Expenditures 16-24'!D271","v":0},null,"Error?"]
[1379,{"$f":"'Expenditures 16-24'!D272","v":0},null,"Error?"]
[1380,null,null,"OK"]
[1381,{"$f":"'Expenditures 16-24'!D273","v":0},null,"Error?"]
[1382,null,null,"OK"]
[1383,{"$f":"'Expenditures 16-24'!D274","v":0},null,"Error?"]
[1384,{"$f":"'Expenditures 16-24'!D275","v":0},null,"Error?"]
[1385,{"$f":"'Expenditures 16-24'!D276","v":{"v":104649,"d":"104,649"}},"T","Error?"]
[1386,{"$f":"'Expenditures 16-24'!D277","v":61},null,"Error?"]
[1387,{"$f":"'Expenditures 16-24'!D292","v":{"v":180745,"d":"180,745"}},"T","Error?"]
[1388,{"$f":"'Expenditures 16-24'!H285","v":0},null,"Error?"]
[1389,{"$f":"'Expenditures 16-24'!H286","v":0},"T","Error?"]
[1390,{"$f":"'Expenditures 16-24'!H289","v":0},null,"Error?"]
[1391,{"$f":"'Expenditures 16-24'!H290","v":0},null,"Error?"]
[1392,null,null,"OK"]
[1393,{"$f":"'Expenditures 16-24'!H292","v":0},"T","Error?"]
[1394,null,null,"OK"]
[1395,null,"T","OK"]
[1396,null,null,"OK"]
[1397,null,null,"OK"]
[1398,null,null,"OK"]
[1399,{"$f":"'Expenditures 16-24'!K229","v":0},null,"Error?"]
[1400,null,null,"OK"]
[1401,null,"T","OK"]
[1402,null,null,"OK"]
[1403,null,null,"OK"]
[1404,null,null,"OK"]
[1405,{"$f":"'Expenditures 16-24'!K231","v":0},null,"Error?"]
[1406,null,null,"OK"]
[1407,null,"T","OK"]
[1408,null,null,"OK"]
[1409,{"$f":"'Expenditures 16-24'!K225","v":0},null,"Error?"]
[1410,{"$f":"'Expenditures 16-24'!K226","v":0},null,{"$f":"IF(ISBLANK(B1469),\"OK\",IF(A1469-B1469=0,\"OK\",\"Error?\"))","v":"Error?"}]
[1411,{"$f":"'Expenditures 16-24'!K227","v":21},"T","Error?"]
[1412,{"$f":"'Expenditures 16-24'!K228","v":480},"T","Error?"]
[1413,{"$f":"'Expenditures 16-24'!K233","v":{"v":76035,"d":"76,035"}},"T","Error?"]
[1414,{"$f":"'Expenditures 16-24'!K236","v":0},"T","Error?"]
[1415,{"$f":"'Expenditures 16-24'!K237","v":664},"T","Error?"]
[1416,{"$f":"'Expenditures 16-24'!K238","v":0},"T","Error?"]
[1417,{"$f":"'Expenditures 16-24'!K239","v":0},"T","Error?"]
[1418,{"$f":"'Expenditures 16-24'!K240","v":0},"T","Error?"]
[1419,{"$f":"'Expenditures 16-24'!K241","v":{"v":1620,"d":"1,620"}},"T","Error?"]
[1420,{"$f":"'Expenditures 16-24'!K242","v":{"v":2284,"d":"2,284"}},"T","Error?"]
[1421,{"$f":"'Expenditures 16-24'!K244","v":{"v":1180,"d":"1,180"}},"T","Error?"]
[1422,{"$f":"'Expenditures 16-24'!K245","v":0},"T","Error?"]
[1423,{"$f":"'Expenditures 16-24'!K246","v":0},"T","Error?"]
[1424,{"$f":"'Expenditures 16-24'!K247","v":{"v":1180,"d":"1,180"}},"T","Error?"]
[1425,{"$f":"'Expenditures 16-24'!K249","v":249},"T","Error?","closed FY21 "]
[1426,{"$f":"'Expenditures 16-24'!K250","v":{"v":7411,"d":"7,411"}},"T","Error?","closed FY21 "]
[1427,{"$f":"'Expenditures 16-24'!K254","v":{"v":7660,"d":"7,660"}},"T","Error?"]
[1428,{"$f":"'Expenditures 16-24'!K256","v":{"v":19370,"d":"19,370"}},"T","Error?"]
[1429,{"$f":"'Expenditures 16-24'!K257","v":0},"T","Error?"]
[1430,{"$f":"'Expenditures 16-24'!K258","v":{"v":19370,"d":"19,370"}},"T","Error?"]
[1431,{"$f":"'Expenditures 16-24'!K260","v":0},"T","Error?"]
[1432,{"$f":"'Expenditures 16-24'!K261","v":{"v":10235,"d":"10,235"}},"T","Error?"]
[1433,{"$f":"'Expenditures 16-24'!K262","v":0},"T","Error?"]
[1434,{"$f":"'Expenditures 16-24'!K263","v":{"v":28221,"d":"28,221"}},"T","Error?"]
[1435,{"$f":"'Expenditures 16-24'!K264","v":{"v":8325,"d":"8,325"}},"T","Error?"]
[1436,{"$f":"'Expenditures 16-24'!K265","v":{"v":27374,"d":"27,374"}},"T","Error?"]
[1437,{"$f":"'Expenditures 16-24'!K266","v":0},"T","Error?"]
[1438,null,"T","OK"]
[1439,{"$f":"'Expenditures 16-24'!K267","v":{"v":74155,"d":"74,155"}},"T","Error?"]
[1440,{"$f":"'Expenditures 16-24'!K269","v":0},null,"Error?"]
[1441,{"$f":"'Expenditures 16-24'!K270","v":0},"T","Error?"]
[1442,{"$f":"'Expenditures 16-24'!K271","v":0},"T","Error?"]
[1443,{"$f":"'Expenditures 16-24'!K272","v":0},"T","Error?"]
[1444,null,"T","OK"]
[1445,{"$f":"'Expenditures 16-24'!K273","v":0},"T","Error?"]
[1446,null,null,"OK"]
[1447,{"$f":"'Expenditures 16-24'!K274","v":0},"T","Error?"]
[1448,{"$f":"'Expenditures 16-24'!K275","v":0},null,"Error?"]
[1449,{"$f":"'Expenditures 16-24'!K276","v":{"v":104649,"d":"104,649"}},"T","Error?"]
[1450,{"$f":"'Expenditures 16-24'!K277","v":61},"T","Error?"]
[1451,{"$f":"'Expenditures 16-24'!K285","v":0},"T","Error?"]
[1452,{"$f":"'Expenditures 16-24'!K286","v":0},"T","Error?"]
[1453,{"$f":"'Expenditures 16-24'!K289","v":0},"T","Error?"]
[1454,{"$f":"'Expenditures 16-24'!K290","v":0},"T","Error?"]
[1455,null,"T","OK"]
[1456,{"$f":"'Expenditures 16-24'!K292","v":{"v":180745,"d":"180,745"}},"T","Error?"]
[1457,{"$f":"'Expenditures 16-24'!K293","v":{"v":-153184,"d":"(153,184)"}},null,"Error?"]
[1458,{"$f":"'Expenditures 16-24'!C298","v":0},"T","Error?"]
[1459,null,"T","OK"]
[1460,null,null,"OK"]
[1461,{"$f":"'Expenditures 16-24'!C299","v":0},null,"Error?"]
[1462,{"$f":"'Expenditures 16-24'!C300","v":0},null,"Error?"]
[1463,{"$f":"'Expenditures 16-24'!C309","v":0},null,"Error?"]
[1464,{"$f":"'Expenditures 16-24'!D298","v":0},"T","Error?"]
[1465,null,"T","OK"]
[1466,null,null,"OK"]
[1467,{"$f":"'Expenditures 16-24'!D299","v":0},null,"Error?"]
[1468,{"$f":"'Expenditures 16-24'!D300","v":0},null,"Error?"]
[1469,{"$f":"'Expenditures 16-24'!D309","v":0},null,"Error?"]
[1470,{"$f":"'Expenditures 16-24'!E298","v":0},"T","Error?"]
[1471,null,"T","OK"]
[1472,null,null,"OK"]
[1473,{"$f":"'Expenditures 16-24'!E299","v":0},null,"Error?"]
[1474,{"$f":"'Expenditures 16-24'!E300","v":0},null,{"$f":"IF(ISBLANK(B1533),\"OK\",IF(A1533-B1533=0,\"OK\",\"Error?\"))","v":"Error?"}]
[1475,{"$f":"'Expenditures 16-24'!E309","v":0},null,"Error?"]
[1476,{"$f":"'Expenditures 16-24'!F298","v":0},"T","Error?"]
[1477,null,"T","OK"]
[1478,null,null,"OK"]
[1479,{"$f":"'Expenditures 16-24'!F299","v":0},null,"Error?"]
[1480,{"$f":"'Expenditures 16-24'!F300","v":0},null,"Error?"]
[1481,{"$f":"'Expenditures 16-24'!F309","v":0},null,"Error?"]
[1482,{"$f":"'Expenditures 16-24'!G298","v":{"v":98304,"d":"98,304"}},"T","Error?"]
[1483,null,"T","OK"]
[1484,null,null,"OK"]
[1485,{"$f":"'Expenditures 16-24'!G299","v":0},null,"Error?"]
[1486,{"$f":"'Expenditures 16-24'!G300","v":{"v":98304,"d":"98,304"}},null,"Error?"]
[1487,{"$f":"'Expenditures 16-24'!G309","v":{"v":98304,"d":"98,304"}},null,"Error?"]
[1488,{"$f":"'Expenditures 16-24'!H298","v":0},"T","Error?"]
[1489,null,"T","OK"]
[1490,null,null,"OK"]
[1491,{"$f":"'Expenditures 16-24'!H299","v":0},null,"Error?"]
[1492,{"$f":"'Expenditures 16-24'!H300","v":0},null,"Error?"]
[1493,{"$f":"'Expenditures 16-24'!H309","v":0},null,"Error?"]
[1494,{"$f":"'Expenditures 16-24'!K298","v":{"v":98304,"d":"98,304"}},"T","Error?"]
[1495,null,"T","OK"]
[1496,null,"T","OK"]
[1497,{"$f":"'Expenditures 16-24'!K299","v":0},null,"Error?"]
[1498,{"$f":"'Expenditures 16-24'!K300","v":{"v":98304,"d":"98,304"}},null,"Error?"]
[1499,{"$f":"'Expenditures 16-24'!K309","v":{"v":98304,"d":"98,304"}},"T","Error?"]
[1500,{"$f":"'Expenditures 16-24'!K310","v":{"v":-98226,"d":"(98,226)"}},"T","Error?"]
[1501,null,"T","OK"]
[1502,null,"T","OK"]
[1503,null,null,"OK"]
[1504,null,null,"OK"]
[1505,null,null,"OK"]
[1506,null,null,"OK"]
[1507,null,null,"OK"]
[1508,null,null,"OK"]
[1509,null,null,"OK"]
[1510,null,"T","OK"]
[1511,null,"T","OK"]
[1512,null,null,"OK"]
[1513,null,"T","OK"]
[1514,null,"T","OK"]
[1515,null,"T","OK"]
[1516,null,"T","OK"]
[1517,null,"T","OK"]
[1518,null,"T","OK"]
[1519,null,null,"OK"]
[1520,null,null,"OK"]
[1521,null,null,"OK"]
[1522,null,null,"OK"]
[1523,null,null,"OK"]
[1524,null,null,"OK"]
[1525,null,null,"OK"]
[1526,null,null,"OK"]
[1527,null,null,"OK"]
[1528,null,null,"OK"]
[1529,null,null,"OK"]
[1530,null,null,"OK"]
[1531,null,null,"OK"]
[1532,null,null,"OK"]
[1533,null,null,"OK"]
[1534,null,null,"OK"]
[1535,null,null,"OK"]
[1536,null,null,"OK"]
[1537,null,null,"OK"]
[1538,null,null,{"$f":"IF(ISBLANK(B1597),\"OK\",IF(A1597-B1597=0,\"OK\",\"Error?\"))","v":"OK"}]
[1539,null,null,"OK"]
[1540,null,null,"OK"]
[1541,null,null,"OK"]
[1542,null,null,"OK"]
[1543,null,null,"OK"]
[1544,null,null,"OK"]
[1545,null,null,"OK"]
[1546,null,null,"OK"]
[1547,null,null,"OK"]
[1548,null,null,"OK"]
[1549,null,null,"OK"]
[1550,null,null,"OK"]
[1551,null,null,"OK"]
[1552,null,null,"OK"]
[1553,null,null,"OK"]
[1554,null,null,"OK"]
[1555,null,null,"OK"]
[1556,{"$f":"'Acct Summary 7-9'!C79","v":{"v":4488900,"d":"4,488,900"}},null,"Error?"]
[1557,null,null,"OK"]
[1558,null,null,"OK"]
[1559,null,null,"OK"]
[1560,null,null,"OK"]
[1561,null,null,"OK"]
[1562,null,null,"OK"]
[1563,null,null,"OK"]
[1564,null,null,"OK"]
[1565,null,null,"OK"]
[1566,null,null,"OK"]
[1567,null,null,"OK"]
[1568,null,null,"OK"]
[1569,{"$f":"'Acct Summary 7-9'!C81","v":{"v":4903528,"d":"4,903,528"}},null,"Error?"]
[1570,{"$f":"'Acct Summary 7-9'!D79","v":{"v":752114,"d":"752,114"}},null,"Error?"]
[1571,null,"T","OK"]
[1572,null,null,"OK"]
[1573,null,null,"OK"]
[1574,null,null,"OK"]
[1575,null,null,"OK"]
[1576,null,null,"OK"]
[1577,null,null,"OK"]
[1578,null,null,"OK"]
[1579,null,null,"OK"]
[1580,null,null,"OK"]
[1581,null,null,"OK"]
[1582,null,null,"OK"]
[1583,{"$f":"'Acct Summary 7-9'!D81","v":{"v":874960,"d":"874,960"}},null,"Error?"]
[1584,{"$f":"'Acct Summary 7-9'!E79","v":{"v":147365,"d":"147,365"}},null,"Error?"]
[1585,null,"T","OK"]
[1586,null,null,"OK"]
[1587,null,null,"OK"]
[1588,null,null,"OK"]
[1589,null,null,"OK"]
[1590,null,null,"OK"]
[1591,null,null,"OK"]
[1592,null,null,"OK"]
[1593,null,null,"OK"]
[1594,null,null,"OK"]
[1595,null,null,"OK"]
[1596,null,null,"OK"]
[1597,{"$f":"'Acct Summary 7-9'!E81","v":{"v":148647,"d":"148,647"}},null,"Error?"]
[1598,{"$f":"'Acct Summary 7-9'!F79","v":{"v":144085,"d":"144,085"}},null,"Error?"]
[1599,null,"T","OK"]
[1600,null,null,"OK"]
[1601,null,null,"OK"]
[1602,null,null,{"$f":"IF(ISBLANK(B1661),\"OK\",IF(A1661-B1661=0,\"OK\",\"Error?\"))","v":"OK"}]
[1603,null,null,"OK"]
[1604,null,null,"OK"]
[1605,null,null,"OK"]
[1606,null,null,"OK"]
[1607,null,null,"OK"]
[1608,null,null,"OK"]
[1609,null,null,"OK"]
[1610,null,null,"OK"]
[1611,{"$f":"'Acct Summary 7-9'!F81","v":{"v":338119,"d":"338,119"}},null,"Error?"]
[1612,{"$f":"'Acct Summary 7-9'!G79","v":{"v":468577,"d":"468,577"}},null,"Error?"]
[1613,null,"T","OK"]
[1614,null,null,"OK"]
[1615,null,null,"OK"]
[1616,null,null,"OK"]
[1617,null,null,"OK"]
[1618,null,null,"OK"]
[1619,null,null,"OK"]
[1620,null,null,"OK"]
[1621,null,null,"OK"]
[1622,null,null,"OK"]
[1623,null,null,"OK"]
[1624,null,null,"OK"]
[1625,{"$f":"'Acct Summary 7-9'!G81","v":{"v":315393,"d":"315,393"}},null,"Error?"]
[1626,{"$f":"'Acct Summary 7-9'!H79","v":{"v":170699,"d":"170,699"}},null,"Error?"]
[1627,null,"T","OK"]
[1628,null,null,"OK"]
[1629,null,null,"OK"]
[1630,null,null,"OK"]
[1631,null,null,"OK"]
[1632,null,null,"OK"]
[1633,null,null,"OK"]
[1634,null,null,"OK"]
[1635,null,null,"OK"]
[1636,null,null,"OK"]
[1637,null,null,"OK"]
[1638,null,null,"OK"]
[1639,{"$f":"'Acct Summary 7-9'!H81","v":{"v":72473,"d":"72,473"}},null,"Error?"]
[1640,null,null,"OK"]
[1641,null,"T","OK"]
[1642,null,null,"OK"]
[1643,null,null,"OK"]
[1644,null,null,"OK"]
[1645,null,null,"OK"]
[1646,null,null,"OK"]
[1647,null,null,"OK"]
[1648,null,null,"OK"]
[1649,null,null,"OK"]
[1650,null,null,"OK"]
[1651,null,null,"OK"]
[1652,null,null,"OK"]
[1653,null,null,"OK"]
[1654,null,null,"OK"]
[1655,null,null,"OK"]
[1656,null,null,"OK"]
[1657,null,null,"OK"]
[1658,null,null,"OK"]
[1659,null,null,"OK"]
[1660,null,null,"OK"]
[1661,null,null,"OK"]
[1662,null,null,"OK"]
[1663,null,null,"OK"]
[1664,null,null,"OK"]
[1665,null,null,"OK"]
[1666,null,null,{"$f":"IF(ISBLANK(B1725),\"OK\",IF(A1725-B1725=0,\"OK\",\"Error?\"))","v":"OK"}]
[1667,null,null,"OK"]
[1668,null,null,"OK"]
[1669,null,"T","OK"]
[1670,null,null,"OK"]
[1671,null,null,"OK"]
[1672,null,null,"OK"]
[1673,null,null,"OK"]
[1674,null,null,"OK"]
[1675,null,null,"OK"]
[1676,null,null,"OK"]
[1677,null,null,"OK"]
[1678,null,null,"OK"]
[1679,null,null,"OK"]
[1680,null,null,"OK"]
[1681,null,null,"OK"]
[1682,null,null,"OK"]
[1683,{"$f":"'Tax Sched 25'!B4","v":{"v":1039439,"d":"1,039,439"}},null,"Error?"]
[1684,{"$f":"'Tax Sched 25'!B5","v":{"v":121622,"d":"121,622"}},null,"Error?"]
[1685,{"$f":"'Tax Sched 25'!B6","v":{"v":212243,"d":"212,243"}},"T","Error?"]
[1686,{"$f":"'Tax Sched 25'!B7","v":{"v":120036,"d":"120,036"}},"T","Error?"]
[1687,{"$f":"'Tax Sched 25'!B8","v":{"v":9715,"d":"9,715"}},"T","Error?"]
[1688,{"$f":"'Tax Sched 25'!B10","v":{"v":26921,"d":"26,921"}},"T","Error?"]
[1689,null,"T","OK","Deleted 09"]
[1690,{"$f":"'Tax Sched 25'!B9","v":0},"T","Error?"]
[1691,{"$f":"'Tax Sched 25'!B11","v":{"v":192038,"d":"192,038"}},null,"Error?"]
[1692,{"$f":"'Tax Sched 25'!B12","v":{"v":24052,"d":"24,052"}},"T","Error?"]
[1693,{"$f":"'Tax Sched 25'!B14","v":{"v":9677,"d":"9,677"}},"T","Error?"]
[1694,null,"T","OK"]
[1695,{"$f":"'Tax Sched 25'!B15","v":0},"T","Error?"]
[1696,null,null,"OK"]
[1697,null,"T","OK"]
[1698,{"$f":"'Tax Sched 25'!B19","v":{"v":1781427,"d":"1,781,427"}},"T","Error?"]
[1699,{"$f":"'Tax Sched 25'!D4","v":{"v":1039439,"d":"1,039,439"}},"T","Error?"]
[1700,{"$f":"'Tax Sched 25'!D5","v":{"v":121622,"d":"121,622"}},"T","Error?"]
[1701,{"$f":"'Tax Sched 25'!D6","v":{"v":212243,"d":"212,243"}},"T","Error?"]
[1702,{"$f":"'Tax Sched 25'!D7","v":{"v":120036,"d":"120,036"}},"T","Error?"]
[1703,{"$f":"'Tax Sched 25'!D8","v":{"v":9715,"d":"9,715"}},"T","Error?"]
[1704,{"$f":"'Tax Sched 25'!D10","v":{"v":26921,"d":"26,921"}},"T","Error?"]
[1705,null,"T","OK"]
[1706,{"$f":"'Tax Sched 25'!D9","v":0},"T","Error?"]
[1707,{"$f":"'Tax Sched 25'!D11","v":{"v":192038,"d":"192,038"}},"T","Error?"]
[1708,{"$f":"'Tax Sched 25'!D12","v":{"v":24052,"d":"24,052"}},"T","Error?"]
[1709,{"$f":"'Tax Sched 25'!D14","v":{"v":9677,"d":"9,677"}},"T","Error?"]
[1710,null,"T","OK"]
[1711,{"$f":"'Tax Sched 25'!D15","v":0},"T","Error?"]
[1712,null,null,"OK"]
[1713,null,"T","OK"]
[1714,{"$f":"'Tax Sched 25'!D19","v":{"v":1781427,"d":"1,781,427"}},"T","Error?"]
[1715,{"$f":"'Tax Sched 25'!C4","v":0},"T","Error?"]
[1716,{"$f":"'Tax Sched 25'!C5","v":0},"T","Error?"]
[1717,{"$f":"'Tax Sched 25'!C6","v":0},null,"Error?"]
[1718,{"$f":"'Tax Sched 25'!C7","v":0},null,"Error?"]
[1719,{"$f":"'Tax Sched 25'!C8","v":0},null,"Error?"]
[1720,{"$f":"'Tax Sched 25'!C10","v":0},null,"Error?"]
[1721,null,null,"OK"]
[1722,{"$f":"'Tax Sched 25'!C9","v":0},null,"Error?"]
[1723,{"$f":"'Tax Sched 25'!C11","v":0},null,"Error?"]
[1724,{"$f":"'Tax Sched 25'!C12","v":0},null,"Error?"]
[1725,{"$f":"'Tax Sched 25'!C14","v":0},null,"Error?"]
[1726,null,null,"OK"]
[1727,{"$f":"'Tax Sched 25'!C15","v":0},null,"Error?"]
[1728,null,null,"OK"]
[1729,null,null,"OK"]
[1730,{"$f":"'Tax Sched 25'!C19","v":0},null,{"$f":"IF(ISBLANK(B1789),\"OK\",IF(A1789-B1789=0,\"OK\",\"Error?\"))","v":"Error?"}]
[1731,{"$f":"'Tax Sched 25'!F4","v":{"v":1025492,"d":"1,025,492"}},null,"Error?"]
[1732,{"$f":"'Tax Sched 25'!F5","v":{"v":91865,"d":"91,865"}},"T","Error?"]
[1733,{"$f":"'Tax Sched 25'!F6","v":{"v":213572,"d":"213,572"}},"T","Error?"]
[1734,{"$f":"'Tax Sched 25'!F7","v":{"v":120820,"d":"120,820"}},"T","Error?"]
[1735,{"$f":"'Tax Sched 25'!F8","v":{"v":4888,"d":"4,888"}},"T","Error?"]
[1736,{"$f":"'Tax Sched 25'!F10","v":{"v":27102,"d":"27,102"}},"T","Error?"]
[1737,null,"T","OK"]
[1738,{"$f":"'Tax Sched 25'!F9","v":0},"T","Error?"]
[1739,{"$f":"'Tax Sched 25'!F11","v":{"v":193296,"d":"193,296"}},"T","Error?"]
[1740,{"$f":"'Tax Sched 25'!F12","v":{"v":11725,"d":"11,725"}},"T","Error?"]
[1741,{"$f":"'Tax Sched 25'!F14","v":{"v":9746,"d":"9,746"}},"T","Error?"]
[1742,null,"T","OK"]
[1743,{"$f":"'Tax Sched 25'!F15","v":0},"T","Error?"]
[1744,null,null,"OK"]
[1745,null,"T","OK"]
[1746,{"$f":"'Tax Sched 25'!F19","v":{"v":1831775,"d":"1,831,775"}},"T","Error?"]
[1747,{"$f":"'Tax Sched 25'!E4","v":{"v":1025492,"d":"1,025,492"}},"T","Error?"]
[1748,{"$f":"'Tax Sched 25'!E5","v":{"v":91865,"d":"91,865"}},"T","Error?"]
[1749,{"$f":"'Tax Sched 25'!E6","v":{"v":213572,"d":"213,572"}},null,"Error?"]
[1750,{"$f":"'Tax Sched 25'!E7","v":{"v":120820,"d":"120,820"}},null,"Error?"]
[1751,{"$f":"'Tax Sched 25'!E8","v":{"v":4888,"d":"4,888"}},null,"Error?"]
[1752,{"$f":"'Tax Sched 25'!E10","v":{"v":27102,"d":"27,102"}},null,"Error?"]
[1753,null,null,"OK"]
[1754,{"$f":"'Tax Sched 25'!E9","v":0},null,"Error?"]
[1755,{"$f":"'Tax Sched 25'!E11","v":{"v":193296,"d":"193,296"}},null,"Error?"]
[1756,{"$f":"'Tax Sched 25'!E12","v":{"v":11725,"d":"11,725"}},null,"Error?"]
[1757,{"$f":"'Tax Sched 25'!E14","v":{"v":9746,"d":"9,746"}},null,"Error?"]
[1758,null,null,"OK"]
[1759,{"$f":"'Tax Sched 25'!E15","v":0},null,"Error?"]
[1760,null,null,"OK"]
[1761,null,null,"OK"]
[1762,{"$f":"'Tax Sched 25'!E19","v":{"v":1831775,"d":"1,831,775"}},null,"Error?"]
[1763,null,null,"OK"]
[1764,{"$f":"'Short-Term Long-Term Debt 26'!C6","v":0},"T","Error?"]
[1765,{"$f":"'Short-Term Long-Term Debt 26'!C7","v":0},null,"Error?"]
[1766,{"$f":"'Short-Term Long-Term Debt 26'!C12","v":0},null,"Error?"]
[1767,{"$f":"'Short-Term Long-Term Debt 26'!C11","v":0},null,"Error?"]
[1768,{"$f":"'Short-Term Long-Term Debt 26'!C8","v":0},null,"Error?"]
[1769,{"$f":"'Short-Term Long-Term Debt 26'!C9","v":0},null,"Error?"]
[1770,{"$f":"'Short-Term Long-Term Debt 26'!C10","v":0},null,"Error?"]
[1771,{"$f":"'Short-Term Long-Term Debt 26'!C14","v":0},null,"Error?"]
[1772,{"$f":"'Short-Term Long-Term Debt 26'!C15","v":0},null,"Error?"]
[1773,{"$f":"'Short-Term Long-Term Debt 26'!C17","v":0},null,"Error?"]
[1774,{"$f":"'Short-Term Long-Term Debt 26'!C18","v":0},"T","Error?"]
[1775,{"$f":"'Short-Term Long-Term Debt 26'!C20","v":0},null,"Error?"]
[1776,{"$f":"'Short-Term Long-Term Debt 26'!C21","v":0},null,"Error?"]
[1777,{"$f":"'Short-Term Long-Term Debt 26'!C23","v":0},null,"Error?"]
[1778,{"$f":"'Short-Term Long-Term Debt 26'!D6","v":0},"T","Error?"]
[1779,{"$f":"'Short-Term Long-Term Debt 26'!D7","v":0},null,"Error?"]
[1780,{"$f":"'Short-Term Long-Term Debt 26'!D12","v":0},null,"Error?"]
[1781,{"$f":"'Short-Term Long-Term Debt 26'!D11","v":0},null,"Error?"]
[1782,{"$f":"'Short-Term Long-Term Debt 26'!D8","v":0},null,"Error?"]
[1783,{"$f":"'Short-Term Long-Term Debt 26'!D9","v":0},null,"Error?"]
[1784,{"$f":"'Short-Term Long-Term Debt 26'!D10","v":0},null,"Error?"]
[1785,{"$f":"'Short-Term Long-Term Debt 26'!D14","v":0},null,"Error?"]
[1786,{"$f":"'Short-Term Long-Term Debt 26'!D15","v":0},null,"Error?"]
[1787,{"$f":"'Short-Term Long-Term Debt 26'!D17","v":0},null,"Error?"]
[1788,{"$f":"'Short-Term Long-Term Debt 26'!D18","v":0},"T","Error?"]
[1789,{"$f":"'Short-Term Long-Term Debt 26'!D20","v":0},null,"Error?"]
[1790,{"$f":"'Short-Term Long-Term Debt 26'!D21","v":0},null,"Error?"]
[1791,{"$f":"'Short-Term Long-Term Debt 26'!D23","v":0},null,"Error?"]
[1792,{"$f":"'Short-Term Long-Term Debt 26'!E6","v":0},"T","Error?"]
[1793,{"$f":"'Short-Term Long-Term Debt 26'!E7","v":0},null,"Error?"]
[1794,{"$f":"'Short-Term Long-Term Debt 26'!E12","v":0},null,{"$f":"IF(ISBLANK(B1853),\"OK\",IF(A1853-B1853=0,\"OK\",\"Error?\"))","v":"Error?"}]
[1795,{"$f":"'Short-Term Long-Term Debt 26'!E11","v":0},null,"Error?"]
[1796,{"$f":"'Short-Term Long-Term Debt 26'!E8","v":0},null,"Error?"]
[1797,{"$f":"'Short-Term Long-Term Debt 26'!E9","v":0},null,"Error?"]
[1798,{"$f":"'Short-Term Long-Term Debt 26'!E10","v":0},null,"Error?"]
[1799,{"$f":"'Short-Term Long-Term Debt 26'!E14","v":0},null,"Error?"]
[1800,{"$f":"'Short-Term Long-Term Debt 26'!E15","v":0},null,"Error?"]
[1801,{"$f":"'Short-Term Long-Term Debt 26'!E17","v":0},null,"Error?"]
[1802,{"$f":"'Short-Term Long-Term Debt 26'!E18","v":0},"T","Error?"]
[1803,{"$f":"'Short-Term Long-Term Debt 26'!E20","v":0},null,"Error?"]
[1804,{"$f":"'Short-Term Long-Term Debt 26'!E21","v":0},null,"Error?"]
[1805,{"$f":"'Short-Term Long-Term Debt 26'!E23","v":0},null,"Error?"]
[1806,{"$f":"'Short-Term Long-Term Debt 26'!F6","v":0},"T","Error?"]
[1807,{"$f":"'Short-Term Long-Term Debt 26'!F7","v":0},null,"Error?"]
[1808,{"$f":"'Short-Term Long-Term Debt 26'!F12","v":0},"T","Error?"]
[1809,{"$f":"'Short-Term Long-Term Debt 26'!F11","v":0},"T","Error?"]
[1810,{"$f":"'Short-Term Long-Term Debt 26'!F8","v":0},"T","Error?"]
[1811,{"$f":"'Short-Term Long-Term Debt 26'!F9","v":0},"T","Error?"]
[1812,{"$f":"'Short-Term Long-Term Debt 26'!F10","v":0},"T","Error?"]
[1813,{"$f":"'Short-Term Long-Term Debt 26'!F14","v":0},"T","Error?"]
[1814,{"$f":"'Short-Term Long-Term Debt 26'!F15","v":0},"T","Error?"]
[1815,{"$f":"'Short-Term Long-Term Debt 26'!F17","v":0},"T","Error?"]
[1816,{"$f":"'Short-Term Long-Term Debt 26'!F18","v":0},"T","Error?"]
[1817,{"$f":"'Short-Term Long-Term Debt 26'!F20","v":0},"T","Error?"]
[1818,{"$f":"'Short-Term Long-Term Debt 26'!F21","v":0},"T","Error?"]
[1819,{"$f":"'Short-Term Long-Term Debt 26'!F23","v":0},"T","Error?"]
[1820,null,"T","OK"]
[1821,null,"T","OK"]
[1822,null,null,"OK"]
[1823,null,null,"OK"]
[1824,null,null,"OK"]
[1825,null,null,"OK"]
[1826,null,null,"OK"]
[1827,null,null,"OK"]
[1828,null,null,"OK"]
[1829,null,null,"OK"]
[1830,null,null,"OK"]
[1831,null,null,"OK"]
[1832,null,null,"OK"]
[1833,null,null,"OK"]
[1834,null,null,"OK"]
[1835,null,null,"OK"]
[1836,null,null,"OK"]
[1837,null,null,"OK"]
[1838,null,null,"OK"]
[1839,null,null,"OK"]
[1840,null,null,"OK"]
[1841,null,null,"OK"]
[1842,null,null,"OK"]
[1843,null,null,"OK"]
[1844,null,null,"OK"]
[1845,null,null,"OK"]
[1846,null,null,"OK"]
[1847,null,null,"OK"]
[1848,null,null,"OK"]
[1849,null,null,"OK"]
[1850,null,null,"OK"]
[1851,null,null,"OK"]
[1852,null,null,"OK"]
[1853,null,null,"OK"]
[1854,null,null,"OK"]
[1855,null,null,"OK"]
[1856,null,null,"OK"]
[1857,null,null,"OK"]
[1858,null,null,{"$f":"IF(ISBLANK(B1917),\"OK\",IF(A1917-B1917=0,\"OK\",\"Error?\"))","v":"OK"}]
[1859,null,null,"OK"]
[1860,null,null,"OK"]
[1861,null,null,"OK"]
[1862,null,null,"OK"]
[1863,null,null,"OK"]
[1864,null,null,"OK"]
[1865,null,null,"OK"]
[1866,null,null,"OK"]
[1867,null,null,"OK"]
[1868,null,null,"OK"]
[1869,null,null,"OK"]
[1870,null,null,"OK"]
[1871,null,null,"OK"]
[1872,null,null,"OK"]
[1873,null,null,"OK"]
[1874,null,null,"OK"]
[1875,null,null,"OK"]
[1876,null,null,"OK"]
[1877,null,null,"OK"]
[1878,{"$f":"'Short-Term Long-Term Debt 26'!E49","v":{"v":413000,"d":"413,000"}},null,"Error?"]
[1879,{"$f":"'Short-Term Long-Term Debt 26'!F49","v":0},null,"Error?"]
[1880,null,"T","OK"]
[1881,null,"T","OK"]
[1882,null,"T","OK"]
[1883,null,null,"OK"]
[1884,null,null,"OK"]
[1885,null,null,"OK"]
[1886,null,null,"OK"]
[1887,{"$f":"'Rest Tax Levies-Tort Im 27'!G3","v":{"v":147483,"d":"147,483"}},null,"Error?"]
[1888,null,null,"OK"]
[1889,{"$f":"'Rest Tax Levies-Tort Im 27'!G6","v":141},null,"Error?"]
[1890,null,null,"OK"]
[1891,null,null,"OK","closed 2010"]
[1892,{"$f":"'Rest Tax Levies-Tort Im 27'!G12","v":{"v":197238,"d":"197,238"}},null,"Error?"]
[1893,null,null,"OK","closed 2010"]
[1894,{"$f":"'Rest Tax Levies-Tort Im 27'!G16","v":{"v":155421,"d":"155,421"}},"T","Error?"]
[1895,null,"T","OK"]
[1896,{"$f":"'Rest Tax Levies-Tort Im 27'!G23","v":{"v":155421,"d":"155,421"}},null,"Error?"]
[1897,{"$f":"'Rest Tax Levies-Tort Im 27'!G24","v":{"v":189300,"d":"189,300"}},null,"Error?"]
[1898,null,"T","OK"]
[1899,null,"T","OK"]
[1900,null,null,"OK"]
[1901,null,null,"OK"]
[1902,null,null,"OK"]
[1903,null,null,"OK"]
[1904,null,null,"OK"]
[1905,null,null,"OK"]
[1906,null,null,"OK"]
[1907,null,null,"OK"]
[1908,null,null,"OK"]
[1909,null,null,"OK"]
[1910,{"$f":"'Rest Tax Levies-Tort Im 27'!H3","v":0},null,"Error?"]
[1911,{"$f":"'Rest Tax Levies-Tort Im 27'!H5","v":{"v":9677,"d":"9,677"}},null,"Error?"]
[1912,{"$f":"'Rest Tax Levies-Tort Im 27'!H6","v":{"v":1.3808566626067962,"d":"1"}},null,"Error?"]
[1913,{"$f":"'Rest Tax Levies-Tort Im 27'!H10","v":0},null,"Error?"]
[1914,null,null,"OK"]
[1915,null,null,"OK","closed 2010"]
[1916,{"$f":"'Rest Tax Levies-Tort Im 27'!H12","v":{"v":9678.380856662607,"d":"9,678"}},null,"Error?"]
[1917,null,null,"OK","closed 2010"]
[1918,{"$f":"'Rest Tax Levies-Tort Im 27'!H15","v":0},"T","Error?"]
[1919,{"$f":"'Rest Tax Levies-Tort Im 27'!H22","v":0},"T","Error?"]
[1920,null,null,"OK","closed 2010"]
[1921,{"$f":"'Rest Tax Levies-Tort Im 27'!H23","v":{"v":9678,"d":"9,678"}},null,"Error?"]
[1922,{"$f":"'Rest Tax Levies-Tort Im 27'!H24","v":{"v":0.38085666260667494,"d":"0"}},null,{"$f":"IF(ISBLANK(B1981),\"OK\",IF(A1981-B1981=0,\"OK\",\"Error?\"))","v":"Error?"}]
[1923,{"$f":"'Rest Tax Levies-Tort Im 27'!I3","v":0},"T","Error?"]
[1924,{"$f":"'Rest Tax Levies-Tort Im 27'!I5","v":0},"T","Error?"]
[1925,{"$f":"'Rest Tax Levies-Tort Im 27'!I6","v":0},null,"Error?"]
[1926,{"$f":"'Rest Tax Levies-Tort Im 27'!I11","v":0},null,"Error?"]
[1927,{"$f":"'Rest Tax Levies-Tort Im 27'!I10","v":0},null,"Error?"]
[1928,null,null,"OK","closed 2010"]
[1929,{"$f":"'Rest Tax Levies-Tort Im 27'!I12","v":0},null,"Error?"]
[1930,null,null,"OK","closed 2010"]
[1931,{"$f":"'Rest Tax Levies-Tort Im 27'!I15","v":0},"T","Error?"]
[1932,{"$f":"'Rest Tax Levies-Tort Im 27'!I22","v":0},"T","Error?"]
[1933,null,null,"OK","closed 2010"]
[1934,{"$f":"'Rest Tax Levies-Tort Im 27'!I23","v":0},null,"Error?"]
[1935,{"$f":"'Rest Tax Levies-Tort Im 27'!I24","v":0},null,"Error?"]
[1936,null,"T","OK"]
[1937,null,"T","OK"]
[1938,null,null,"OK"]
[1939,null,null,"OK"]
[1940,null,null,"OK"]
[1941,null,null,"OK"]
[1942,null,null,"OK"]
[1943,null,null,"OK"]
[1944,null,null,"OK"]
[1945,null,null,"OK"]
[1946,null,null,"OK"]
[1947,{"$f":"'Cap Outlay Deprec 32'!C5","v":{"v":37985,"d":"37,985"}},null,"Error?"]
[1948,{"$f":"'Cap Outlay Deprec 32'!C8","v":{"v":6615354,"d":"6,615,354"}},null,"Error?"]
[1949,{"$f":"'Cap Outlay Deprec 32'!C10","v":{"v":213906,"d":"213,906"}},null,"Error?"]
[1950,{"$f":"'Cap Outlay Deprec 32'!C12","v":{"v":261822,"d":"261,822"}},null,"Error?"]
[1951,{"$f":"'Cap Outlay Deprec 32'!C13","v":{"v":211646,"d":"211,646"}},null,"Error?"]
[1952,{"$f":"'Cap Outlay Deprec 32'!C16","v":{"v":7344540,"d":"7,344,540"}},null,"Error?"]
[1953,{"$f":"'Cap Outlay Deprec 32'!D5","v":0},null,"Error?"]
[1954,{"$f":"'Cap Outlay Deprec 32'!D8","v":{"v":108434,"d":"108,434"}},"T","Error?"]
[1955,{"$f":"'Cap Outlay Deprec 32'!D10","v":0},null,"Error?"]
[1956,{"$f":"'Cap Outlay Deprec 32'!D12","v":{"v":23141,"d":"23,141"}},null,"Error?"]
[1957,{"$f":"'Cap Outlay Deprec 32'!D13","v":0},null,"Error?"]
[1958,{"$f":"'Cap Outlay Deprec 32'!D16","v":{"v":131575,"d":"131,575"}},null,"Error?"]
[1959,{"$f":"'Cap Outlay Deprec 32'!E5","v":0},null,"Error?"]
[1960,{"$f":"'Cap Outlay Deprec 32'!E8","v":0},"T","Error?"]
[1961,{"$f":"'Cap Outlay Deprec 32'!E10","v":0},null,"Error?"]
[1962,{"$f":"'Cap Outlay Deprec 32'!E12","v":{"v":10198,"d":"10,198"}},null,"Error?"]
[1963,{"$f":"'Cap Outlay Deprec 32'!E13","v":0},null,"Error?"]
[1964,{"$f":"'Cap Outlay Deprec 32'!E16","v":{"v":10198,"d":"10,198"}},null,"Error?"]
[1965,{"$f":"'Cap Outlay Deprec 32'!F5","v":{"v":37985,"d":"37,985"}},null,"Error?"]
[1966,{"$f":"'Cap Outlay Deprec 32'!F8","v":{"v":6723788,"d":"6,723,788"}},"T","Error?"]
[1967,{"$f":"'Cap Outlay Deprec 32'!F10","v":{"v":213906,"d":"213,906"}},"T","Error?"]
[1968,{"$f":"'Cap Outlay Deprec 32'!F12","v":{"v":274765,"d":"274,765"}},"T","Error?"]
[1969,{"$f":"'Cap Outlay Deprec 32'!F13","v":{"v":211646,"d":"211,646"}},"T","Error?"]
[1970,{"$f":"'Cap Outlay Deprec 32'!F16","v":{"v":7465917,"d":"7,465,917"}},"T","Error?"]
[1971,null,"T","OK"]
[1972,{"$f":"'Cap Outlay Deprec 32'!H8","v":{"v":3352344,"d":"3,352,344"}},"T","Error?"]
[1973,{"$f":"'Cap Outlay Deprec 32'!H10","v":{"v":59792,"d":"59,792"}},null,"Error?"]
[1974,{"$f":"'Cap Outlay Deprec 32'!H12","v":{"v":103822,"d":"103,822"}},null,"Error?"]
[1975,{"$f":"'Cap Outlay Deprec 32'!H13","v":{"v":211646,"d":"211,646"}},null,"Error?"]
[1976,{"$f":"'Cap Outlay Deprec 32'!H16","v":{"v":3731431,"d":"3,731,431"}},null,"Error?"]
[1977,null,null,"OK"]
[1978,{"$f":"'Cap Outlay Deprec 32'!I8","v":{"v":115160,"d":"115,160"}},"T","Error?"]
[1979,{"$f":"'Cap Outlay Deprec 32'!I10","v":{"v":10584,"d":"10,584"}},null,"Error?"]
[1980,{"$f":"'Cap Outlay Deprec 32'!I12","v":{"v":27477,"d":"27,477"}},null,"Error?"]
[1981,{"$f":"'Cap Outlay Deprec 32'!I13","v":0},null,"Error?"]
[1982,{"$f":"'Cap Outlay Deprec 32'!I16","v":{"v":153221,"d":"153,221"}},null,"Error?"]
[1983,null,null,"OK"]
[1984,{"$f":"'Cap Outlay Deprec 32'!J8","v":0},"T","Error?"]
[1985,{"$f":"'Cap Outlay Deprec 32'!J10","v":0},null,"Error?"]
[1986,{"$f":"'Cap Outlay Deprec 32'!J12","v":{"v":10198,"d":"10,198"}},null,{"$f":"IF(ISBLANK(B2045),\"OK\",IF(A2045-B2045=0,\"OK\",\"Error?\"))","v":"Error?"}]
[1987,{"$f":"'Cap Outlay Deprec 32'!J13","v":0},null,"Error?"]
[1988,{"$f":"'Cap Outlay Deprec 32'!J16","v":{"v":10198,"d":"10,198"}},null,"Error?"]
[1989,null,null,"OK"]
[1990,{"$f":"'Cap Outlay Deprec 32'!K8","v":{"v":3467504,"d":"3,467,504"}},"T","Error?"]
[1991,{"$f":"'Cap Outlay Deprec 32'!K10","v":{"v":70376,"d":"70,376"}},null,"Error?"]
[1992,{"$f":"'Cap Outlay Deprec 32'!K12","v":{"v":121101,"d":"121,101"}},"T","Error?"]
[1993,{"$f":"'Cap Outlay Deprec 32'!K13","v":{"v":211646,"d":"211,646"}},"T","Error?"]
[1994,{"$f":"'Cap Outlay Deprec 32'!K16","v":{"v":3874454,"d":"3,874,454"}},"T","Error?"]
[1995,{"$f":"'Cap Outlay Deprec 32'!L5","v":{"v":37985,"d":"37,985"}},"T","Error?"]
[1996,{"$f":"'Cap Outlay Deprec 32'!L8","v":{"v":3256284,"d":"3,256,284"}},"T","Error?"]
[1997,{"$f":"'Cap Outlay Deprec 32'!L10","v":{"v":143530,"d":"143,530"}},"T","Error?"]
[1998,{"$f":"'Cap Outlay Deprec 32'!L12","v":{"v":153664,"d":"153,664"}},"T","Error?"]
[1999,{"$f":"'Cap Outlay Deprec 32'!L13","v":0},"T","Error?"]
[2000,{"$f":"'Cap Outlay Deprec 32'!L16","v":{"v":3591463,"d":"3,591,463"}},"T","Error?"]
[2001,null,"T","OK"]
[2002,null,"T","OK"]
[2003,null,null,"OK"]
[2004,null,null,"OK"]
[2005,null,null,"OK"]
[2006,null,null,"OK"]
[2007,null,null,"OK"]
[2008,null,null,"OK"]
[2009,null,null,"OK"]
[2010,null,null,"OK"]
[2011,null,null,"OK"]
[2012,null,null,"OK"]
[2013,null,null,"OK"]
[2014,null,null,"OK"]
[2015,null,null,"OK"]
[2016,null,null,"OK"]
[2017,null,null,"OK"]
[2018,null,"T","OK"]
[2019,null,"T","OK"]
[2020,{"$f":"'Expenditures 16-24'!H86","v":{"v":12643,"d":"12,643"}},null,"Error?"]
[2021,null,null,"OK"]
[2022,null,"T","OK"]
[2023,null,"T","OK"]
[2024,null,null,"OK"]
[2025,null,null,"OK"]
[2026,null,"T","OK"]
[2027,{"$f":"'Expenditures 16-24'!K86","v":{"v":299855,"d":"299,855"}},null,"Error?"]
[2028,{"$f":"'Expenditures 16-24'!K94","v":{"v":115280,"d":"115,280"}},null,"Error?"]
[2029,null,"T","OK"]
[2030,{"$f":"'Expenditures 16-24'!H141","v":0},"T","Error?"]
[2031,{"$f":"'Expenditures 16-24'!H142","v":0},null,"Error?"]
[2032,{"$f":"'Expenditures 16-24'!K141","v":0},"T","Error?"]
[2033,{"$f":"'Expenditures 16-24'!K142","v":0},null,"Error?"]
[2034,null,"T","OK"]
[2035,null,"T","OK"]
[2036,null,null,"OK"]
[2037,null,null,"OK"]
[2038,null,null,"OK"]
[2039,null,null,"OK"]
[2040,null,"T","OK"]
[2041,{"$f":"'Expenditures 16-24'!K307","v":0},null,"Error?"]
[2042,null,"T","OK"]
[2043,null,"T","OK"]
[2044,{"$f":"'Acct Summary 7-9'!I47","v":0},null,"Error?"]
[2045,{"$f":"'Acct Summary 7-9'!I48","v":0},null,"Error?"]
[2046,{"$f":"'Rest Tax Levies-Tort Im 27'!H11","v":0},"T","Error?"]
[2047,null,null,"OK"]
[2048,null,null,"OK"]
[2049,null,null,"OK"]
[2050,null,null,{"$f":"IF(ISBLANK(B2109),\"OK\",IF(A2109-B2109=0,\"OK\",\"Error?\"))","v":"OK"}]
[2051,null,null,"OK"]
[2052,null,null,"OK"]
[2053,null,null,"OK"]
[2054,null,null,"OK"]
[2055,null,null,"OK"]
[2056,null,null,"OK"]
[2057,null,null,"OK"]
[2058,null,null,"OK"]
[2059,null,null,"OK"]
[2060,null,null,"OK"]
[2061,null,null,"OK"]
[2062,null,null,"OK"]
[2063,null,null,"OK"]
[2064,null,null,"OK"]
[2065,null,null,"OK"]
[2066,null,null,"OK"]
[2067,null,null,"OK"]
[2068,null,null,"OK"]
[2069,null,null,"OK"]
[2070,null,null,"OK"]
[2071,null,null,"OK"]
[2072,null,"T","OK"]
[2073,null,null,"OK"]
[2074,null,null,"OK"]
[2075,null,null,"OK"]
[2076,null,null,"OK"]
[2077,null,null,"OK"]
[2078,null,null,"OK"]
[2079,null,null,"OK"]
[2080,null,null,"OK"]
[2081,null,null,"OK"]
[2082,null,null,"OK"]
[2083,null,null,"OK"]
[2084,null,null,"OK"]
[2085,null,null,"OK"]
[2086,null,null,"OK"]
[2087,null,null,"OK"]
[2088,null,null,"OK"]
[2089,null,null,"OK"]
[2090,null,null,"OK"]
[2091,null,null,"OK"]
[2092,null,null,"OK"]
[2093,null,null,"OK"]
[2094,null,null,"OK"]
[2095,null,null,"OK"]
[2096,null,null,"OK"]
[2097,null,null,"OK"]
[2098,null,null,"OK"]
[2099,null,null,"OK"]
[2100,null,null,"OK"]
[2101,null,null,"OK"]
[2102,null,null,"OK"]
[2103,null,null,"OK"]
[2104,null,null,"OK"]
[2105,null,null,"OK"]
[2106,null,null,"OK"]
[2107,null,null,"OK"]
[2108,null,null,"OK"]
[2109,null,null,"OK"]
[2110,null,null,"OK"]
[2111,null,null,"OK"]
[2112,null,null,"OK"]
[2113,null,null,"OK"]
[2114,null,null,{"$f":"IF(ISBLANK(B2173),\"OK\",IF(A2173-B2173=0,\"OK\",\"Error?\"))","v":"OK"}]
[2115,null,null,"OK"]
[2116,null,null,"OK"]
[2117,null,null,"OK"]
[2118,null,null,"OK"]
[2119,null,null,"OK"]
[2120,null,null,"OK"]
[2121,null,null,"OK"]
[2122,null,null,"OK"]
[2123,null,null,"OK"]
[2124,null,null,"OK"]
[2125,null,null,"OK"]
[2126,null,null,"OK"]
[2127,null,null,"OK"]
[2128,null,null,"OK"]
[2129,null,null,"OK"]
[2130,null,null,"OK"]
[2131,null,null,"OK"]
[2132,null,null,"OK"]
[2133,null,null,"OK"]
[2134,null,null,"OK"]
[2135,null,null,"OK"]
[2136,null,null,"OK"]
[2137,null,null,"OK"]
[2138,null,null,"OK"]
[2139,null,null,"OK"]
[2140,null,null,"OK"]
[2141,null,null,"OK"]
[2142,null,null,"OK"]
[2143,null,null,"OK"]
[2144,null,null,"OK"]
[2145,null,null,"OK"]
[2146,null,null,"OK"]
[2147,null,null,"OK"]
[2148,null,null,"OK"]
[2149,null,null,"OK"]
[2150,null,null,"OK"]
[2151,null,null,"OK"]
[2152,null,null,"OK"]
[2153,null,null,"OK"]
[2154,null,null,"OK"]
[2155,null,null,"OK"]
[2156,null,null,"OK"]
[2157,null,null,"OK"]
[2158,null,null,"OK"]
[2159,null,null,"OK"]
[2160,null,null,"OK"]
[2161,null,null,"OK"]
[2162,null,null,"OK"]
[2163,null,null,"OK"]
[2164,null,null,"OK"]
[2165,null,null,"OK"]
[2166,null,null,"OK"]
[2167,null,null,"OK"]
[2168,null,null,"OK"]
[2169,null,null,"OK"]
[2170,null,null,"OK"]
[2171,null,null,"OK"]
[2172,null,null,"OK"]
[2173,null,null,"OK"]
[2174,null,null,"OK"]
[2175,null,null,"OK"]
[2176,null,null,"OK"]
[2177,null,null,"OK"]
[2178,null,null,{"$f":"IF(ISBLANK(B2237),\"OK\",IF(A2237-B2237=0,\"OK\",\"Error?\"))","v":"OK"}]
[2179,null,null,"OK"]
[2180,null,null,"OK"]
[2181,null,null,"OK"]
[2182,null,null,"OK"]
[2183,null,null,"OK"]
[2184,null,null,"OK"]
[2185,null,null,"OK"]
[2186,null,null,"OK"]
[2187,null,null,"OK"]
[2188,null,null,"OK"]
[2189,null,null,"OK"]
[2190,null,null,"OK"]
[2191,null,null,"OK"]
[2192,null,null,"OK"]
[2193,null,null,"OK"]
[2194,null,null,"OK"]
[2195,null,null,"OK"]
[2196,null,null,"OK"]
[2197,null,null,"OK"]
[2198,null,null,"OK"]
[2199,null,null,"OK"]
[2200,null,null,"OK"]
[2201,null,null,"OK"]
[2202,null,null,"OK"]
[2203,null,null,"OK"]
[2204,null,null,"OK"]
[2205,null,null,"OK"]
[2206,null,null,"OK"]
[2207,null,null,"OK"]
[2208,null,null,"OK"]
[2209,null,null,"OK"]
[2210,null,null,"OK"]
[2211,null,null,"OK"]
[2212,null,null,"OK"]
[2213,null,null,"OK"]
[2214,null,null,"OK"]
[2215,null,null,"OK"]
[2216,null,null,"OK"]
[2217,null,null,"OK"]
[2218,null,null,"OK"]
[2219,null,null,"OK"]
[2220,null,null,"OK"]
[2221,null,null,"OK"]
[2222,null,null,"OK"]
[2223,null,null,"OK"]
[2224,null,null,"OK"]
[2225,null,null,"OK"]
[2226,null,null,"OK"]
[2227,null,null,"OK"]
[2228,null,null,"OK"]
[2229,null,null,"OK"]
[2230,null,null,"OK"]
[2231,null,null,"OK"]
[2232,null,null,"OK"]
[2233,null,null,"OK"]
[2234,null,null,"OK"]
[2235,null,null,"OK"]
[2236,null,null,"OK"]
[2237,null,null,"OK"]
[2238,null,null,"OK"]
[2239,null,null,"OK"]
[2240,null,null,"OK"]
[2241,null,null,"OK"]
[2242,null,null,{"$f":"IF(ISBLANK(B2301),\"OK\",IF(A2301-B2301=0,\"OK\",\"Error?\"))","v":"OK"}]
[2243,null,null,"OK"]
[2244,null,null,"OK"]
[2245,null,null,"OK"]
[2246,null,null,"OK"]
[2247,null,null,"OK"]
[2248,null,null,"OK"]
[2249,null,null,"OK"]
[2250,null,null,"OK"]
[2251,null,null,"OK"]
[2252,null,null,"OK"]
[2253,null,null,"OK"]
[2254,null,null,"OK"]
[2255,null,null,"OK"]
[2256,null,null,"OK"]
[2257,null,null,"OK"]
[2258,null,null,"OK"]
[2259,null,null,"OK"]
[2260,null,null,"OK"]
[2261,null,null,"OK"]
[2262,null,null,"OK"]
[2263,null,null,"OK"]
[2264,null,null,"OK"]
[2265,null,null,"OK"]
[2266,null,null,"OK"]
[2267,null,null,"OK"]
[2268,null,null,"OK"]
[2269,null,null,"OK"]
[2270,null,null,"OK"]
[2271,null,null,"OK"]
[2272,null,null,"OK"]
[2273,null,null,"OK"]
[2274,null,null,"OK"]
[2275,null,null,"OK"]
[2276,null,null,"OK"]
[2277,null,null,"OK"]
[2278,null,null,"OK"]
[2279,null,null,"OK"]
[2280,null,null,"OK"]
[2281,null,null,"OK"]
[2282,null,null,"OK"]
[2283,null,null,"OK"]
[2284,null,null,"OK"]
[2285,null,null,"OK"]
[2286,null,null,"OK"]
[2287,null,null,"OK"]
[2288,null,null,"OK"]
[2289,null,null,"OK"]
[2290,null,null,"OK"]
[2291,null,null,"OK"]
[2292,null,null,"OK"]
[2293,null,null,"OK"]
[2294,null,null,"OK"]
[2295,null,null,"OK"]
[2296,null,null,"OK"]
[2297,null,null,"OK"]
[2298,null,null,"OK"]
[2299,null,null,"OK"]
[2300,null,null,"OK"]
[2301,null,null,"OK"]
[2302,null,null,"OK"]
[2303,null,null,"OK"]
[2304,null,null,"OK"]
[2305,null,null,"OK"]
[2306,null,null,{"$f":"IF(ISBLANK(B2365),\"OK\",IF(A2365-B2365=0,\"OK\",\"Error?\"))","v":"OK"}]
[2307,null,null,"OK"]
[2308,null,null,"OK"]
[2309,null,null,"OK"]
[2310,null,null,"OK"]
[2311,null,null,"OK"]
[2312,null,null,"OK"]
[2313,null,null,"OK"]
[2314,null,null,"OK"]
[2315,null,null,"OK"]
[2316,null,null,"OK"]
[2317,null,null,"OK"]
[2318,null,null,"OK"]
[2319,null,null,"OK"]
[2320,null,null,"OK"]
[2321,null,null,"OK"]
[2322,null,null,"OK"]
[2323,null,null,"OK"]
[2324,null,null,"OK"]
[2325,null,null,"OK"]
[2326,null,null,"OK"]
[2327,null,null,"OK"]
[2328,null,null,"OK"]
[2329,null,null,"OK"]
[2330,null,null,"OK"]
[2331,null,null,"OK"]
[2332,null,null,"OK"]
[2333,null,null,"OK"]
[2334,null,null,"OK"]
[2335,null,null,"OK"]
[2336,null,null,"OK"]
[2337,null,null,"OK"]
[2338,null,null,"OK"]
[2339,null,null,"OK"]
[2340,null,null,"OK"]
[2341,null,null,"OK"]
[2342,null,null,"OK"]
[2343,null,null,"OK"]
[2344,null,null,"OK"]
[2345,null,null,"OK"]
[2346,null,null,"OK"]
[2347,null,null,"OK"]
[2348,null,null,"OK"]
[2349,null,null,"OK"]
[2350,null,null,"OK"]
[2351,null,null,"OK"]
[2352,null,null,"OK"]
[2353,null,null,"OK"]
[2354,null,null,"OK"]
[2355,null,null,"OK"]
[2356,null,null,"OK"]
[2357,null,null,"OK"]
[2358,null,null,"OK"]
[2359,null,null,"OK"]
[2360,null,null,"OK"]
[2361,null,null,"OK"]
[2362,null,null,"OK"]
[2363,null,null,"OK"]
[2364,null,null,"OK"]
[2365,null,null,"OK"]
[2366,null,null,"OK"]
[2367,null,null,"OK"]
[2368,null,null,"OK"]
[2369,null,null,"OK"]
[2370,null,null,{"$f":"IF(ISBLANK(B2429),\"OK\",IF(A2429-B2429=0,\"OK\",\"Error?\"))","v":"OK"}]
[2371,null,null,"OK"]
[2372,null,null,"OK"]
[2373,null,null,"OK"]
[2374,{"$f":"'Assets-Liab 5-6'!C38","v":{"v":2125,"d":"2,125"}},null,"Error?"]
[2375,null,null,"OK"]
[2376,{"$f":"'Assets-Liab 5-6'!D38","v":0},null,"Error?"]
[2377,null,null,"OK"]
[2378,null,null,"OK"]
[2379,null,null,"OK"]
[2380,null,null,"OK"]
[2381,null,null,"OK"]
[2382,null,null,"OK"]
[2383,null,null,"OK"]
[2384,null,null,"OK"]
[2385,null,null,"OK"]
[2386,null,null,"OK"]
[2387,null,null,"OK"]
[2388,null,null,"OK"]
[2389,null,null,"OK"]
[2390,null,null,"OK"]
[2391,null,null,"OK"]
[2392,null,null,"OK"]
[2393,null,null,"OK"]
[2394,null,null,"OK"]
[2395,null,null,"OK"]
[2396,null,null,"OK"]
[2397,null,null,"OK"]
[2398,null,null,"OK"]
[2399,null,null,"OK"]
[2400,null,null,"OK"]
[2401,null,null,"OK"]
[2402,null,null,"OK"]
[2403,null,null,"OK"]
[2404,null,null,"OK"]
[2405,null,null,"OK"]
[2406,null,null,"OK"]
[2407,null,null,"OK"]
[2408,null,null,"OK"]
[2409,null,null,"OK"]
[2410,null,null,"OK"]
[2411,null,null,"OK"]
[2412,null,null,"OK"]
[2413,null,null,"OK"]
[2414,{"$f":"'Assets-Liab 5-6'!F38","v":0},null,"Error?"]
[2415,null,null,"OK"]
[2416,{"$f":"'Assets-Liab 5-6'!G38","v":{"v":124298,"d":"124,298"}},null,"Error?"]
[2417,null,null,"OK"]
[2418,null,null,"OK"]
[2419,null,null,"OK"]
[2420,null,null,"OK"]
[2421,null,null,"OK"]
[2422,null,null,"OK"]
[2423,null,null,"OK"]
[2424,null,null,"OK"]
[2425,null,null,"OK"]
[2426,null,null,"OK"]
[2427,null,null,"OK"]
[2428,null,null,"OK"]
[2429,null,null,"OK"]
[2430,null,null,"OK"]
[2431,null,null,"OK"]
[2432,null,null,"OK"]
[2433,null,null,"OK"]
[2434,null,null,{"$f":"IF(ISBLANK(B2493),\"OK\",IF(A2493-B2493=0,\"OK\",\"Error?\"))","v":"OK"}]
[2435,null,null,"OK"]
[2436,null,null,"OK"]
[2437,null,null,"OK"]
[2438,null,null,"OK"]
[2439,null,null,"OK"]
[2440,null,null,"OK"]
[2441,null,null,"OK"]
[2442,null,null,"OK"]
[2443,{"$f":"'Assets-Liab 5-6'!E38","v":0},null,"Error?"]
[2444,null,null,"OK"]
[2445,null,null,"OK"]
[2446,null,null,"OK"]
[2447,null,null,"OK"]
[2448,null,null,"OK"]
[2449,null,null,"OK"]
[2450,null,null,"OK"]
[2451,null,null,"OK"]
[2452,null,null,"OK"]
[2453,null,null,"OK"]
[2454,null,null,"OK"]
[2455,null,null,"OK"]
[2456,null,null,"OK"]
[2457,null,null,"OK"]
[2458,null,null,"OK"]
[2459,null,null,"OK"]
[2460,null,null,"OK"]
[2461,null,null,"OK"]
[2462,null,null,"OK"]
[2463,null,null,"OK"]
[2464,null,null,"OK"]
[2465,null,null,"OK"]
[2466,null,null,"OK"]
[2467,null,null,"OK"]
[2468,null,null,"OK"]
[2469,null,null,"OK"]
[2470,null,null,"OK"]
[2471,null,null,"OK"]
[2472,null,null,"OK"]
[2473,null,null,"OK"]
[2474,{"$f":"'Assets-Liab 5-6'!H38","v":0},null,"Error?"]
[2475,null,null,"OK"]
[2476,null,null,"OK"]
[2477,null,null,"OK"]
[2478,null,null,"OK"]
[2479,null,null,"OK"]
[2480,null,null,"OK"]
[2481,null,null,"OK"]
[2482,null,null,"OK"]
[2483,null,null,"OK"]
[2484,null,null,"OK"]
[2485,null,null,"OK"]
[2486,null,null,"OK"]
[2487,null,null,"OK"]
[2488,null,null,"OK"]
[2489,null,null,"OK"]
[2490,{"$f":"'Acct Summary 7-9'!C4","v":{"v":1233987,"d":"1,233,987"}},null,"Error?"]
[2491,null,null,"OK"]
[2492,{"$f":"'Acct Summary 7-9'!C6","v":{"v":3888543,"d":"3,888,543"}},"T","Error?"]
[2493,{"$f":"'Acct Summary 7-9'!C7","v":{"v":931393,"d":"931,393"}},null,"Error?"]
[2494,{"$f":"'Acct Summary 7-9'!C8","v":{"v":6053923,"d":"6,053,923"}},"T","Error?"]
[2495,{"$f":"'Acct Summary 7-9'!C12","v":{"v":3784282,"d":"3,784,282"}},"T","Error?"]
[2496,{"$f":"'Acct Summary 7-9'!C13","v":{"v":1439510,"d":"1,439,510"}},"T","Error?"]
[2497,{"$f":"'Acct Summary 7-9'!C14","v":368},"T","Error?"]
[2498,{"$f":"'Acct Summary 7-9'!C15","v":{"v":415135,"d":"415,135"}},"T",{"$f":"IF(ISBLANK(B2557),\"OK\",IF(A2557-B2557=0,\"OK\",\"Error?\"))","v":"Error?"}]
[2499,{"$f":"'Acct Summary 7-9'!C16","v":0},"T","Error?"]
[2500,{"$f":"'Acct Summary 7-9'!C17","v":{"v":5639295,"d":"5,639,295"}},"T","Error?"]
[2501,{"$f":"'Acct Summary 7-9'!C20","v":{"v":414628,"d":"414,628"}},"T","Error?"]
[2502,{"$f":"'Acct Summary 7-9'!C80","v":0},"T","Error?"]
[2503,{"$f":"'Acct Summary 7-9'!D4","v":{"v":122635,"d":"122,635"}},"T","Error?"]
[2504,null,null,"OK"]
[2505,{"$f":"'Acct Summary 7-9'!D6","v":0},"T","Error?"]
[2506,{"$f":"'Acct Summary 7-9'!D7","v":{"v":16008,"d":"16,008"}},null,"Error?"]
[2507,{"$f":"'Acct Summary 7-9'!D8","v":{"v":138643,"d":"138,643"}},"T","Error?"]
[2508,{"$f":"'Acct Summary 7-9'!D13","v":{"v":136162,"d":"136,162"}},"T","Error?"]
[2509,{"$f":"'Acct Summary 7-9'!D14","v":0},"T","Error?"]
[2510,{"$f":"'Acct Summary 7-9'!D15","v":0},"T","Error?"]
[2511,{"$f":"'Acct Summary 7-9'!D16","v":0},"T","Error?"]
[2512,{"$f":"'Acct Summary 7-9'!D17","v":{"v":136162,"d":"136,162"}},"T","Error?"]
[2513,{"$f":"'Acct Summary 7-9'!D20","v":{"v":2481,"d":"2,481"}},"T","Error?"]
[2514,{"$f":"'Acct Summary 7-9'!D80","v":0},"T","Error?"]
[2515,null,"T","OK"]
[2516,null,null,"OK"]
[2517,null,null,"OK"]
[2518,null,null,"OK"]
[2519,null,null,"OK"]
[2520,null,null,"OK"]
[2521,null,null,"OK"]
[2522,null,null,"OK"]
[2523,null,null,"OK"]
[2524,null,null,"OK"]
[2525,null,null,"OK"]
[2526,null,null,"OK"]
[2527,null,null,"OK"]
[2528,null,null,"OK"]
[2529,null,null,"OK"]
[2530,{"$f":"'Acct Summary 7-9'!F4","v":{"v":121796,"d":"121,796"}},null,"Error?"]
[2531,null,null,"OK"]
[2532,{"$f":"'Acct Summary 7-9'!F6","v":{"v":268673,"d":"268,673"}},"T","Error?"]
[2533,{"$f":"'Acct Summary 7-9'!F7","v":0},null,"Error?"]
[2534,{"$f":"'Acct Summary 7-9'!F8","v":{"v":390469,"d":"390,469"}},"T","Error?"]
[2535,{"$f":"'Acct Summary 7-9'!F13","v":{"v":196435,"d":"196,435"}},"T","Error?"]
[2536,{"$f":"'Acct Summary 7-9'!F14","v":0},"T","Error?"]
[2537,{"$f":"'Acct Summary 7-9'!F15","v":0},"T","Error?"]
[2538,{"$f":"'Acct Summary 7-9'!F16","v":0},"T","Error?"]
[2539,{"$f":"'Acct Summary 7-9'!F17","v":{"v":196435,"d":"196,435"}},"T","Error?"]
[2540,{"$f":"'Acct Summary 7-9'!F20","v":{"v":194034,"d":"194,034"}},"T","Error?"]
[2541,{"$f":"'Acct Summary 7-9'!F80","v":0},"T","Error?"]
[2542,{"$f":"'Acct Summary 7-9'!G4","v":{"v":27561,"d":"27,561"}},"T","Error?"]
[2543,{"$f":"'Acct Summary 7-9'!G6","v":0},null,"Error?"]
[2544,{"$f":"'Acct Summary 7-9'!G7","v":0},"T","Error?"]
[2545,{"$f":"'Acct Summary 7-9'!G8","v":{"v":27561,"d":"27,561"}},"T","Error?"]
[2546,{"$f":"'Acct Summary 7-9'!G12","v":{"v":76035,"d":"76,035"}},"T","Error?"]
[2547,{"$f":"'Acct Summary 7-9'!G13","v":{"v":104649,"d":"104,649"}},"T","Error?"]
[2548,{"$f":"'Acct Summary 7-9'!G14","v":61},"T","Error?"]
[2549,null,"T","OK"]
[2550,{"$f":"'Acct Summary 7-9'!G16","v":0},"T","Error?"]
[2551,{"$f":"'Acct Summary 7-9'!G17","v":{"v":180745,"d":"180,745"}},null,"Error?"]
[2552,{"$f":"'Acct Summary 7-9'!G20","v":{"v":-153184,"d":"(153,184)"}},"T","Error?"]
[2553,{"$f":"'Acct Summary 7-9'!G80","v":0},"T","Error?"]
[2554,null,"T","OK"]
[2555,null,null,"OK"]
[2556,null,null,"OK"]
[2557,null,null,"OK"]
[2558,null,null,"OK"]
[2559,null,null,"OK"]
[2560,null,null,"OK"]
[2561,null,null,"OK"]
[2562,null,null,{"$f":"IF(ISBLANK(B2621),\"OK\",IF(A2621-B2621=0,\"OK\",\"Error?\"))","v":"OK"}]
[2563,null,null,"OK"]
[2564,null,null,"OK"]
[2565,null,null,"OK"]
[2566,null,null,"OK"]
[2567,null,null,"OK"]
[2568,null,null,"OK"]
[2569,{"$f":"'Acct Summary 7-9'!E4","v":{"v":212941,"d":"212,941"}},null,"Error?"]
[2570,{"$f":"'Acct Summary 7-9'!E6","v":0},null,"Error?"]
[2571,{"$f":"'Acct Summary 7-9'!E8","v":{"v":212941,"d":"212,941"}},"T","Error?"]
[2572,{"$f":"'Acct Summary 7-9'!E15","v":0},"T","Error?"]
[2573,{"$f":"'Acct Summary 7-9'!E16","v":{"v":211659,"d":"211,659"}},"T","Error?"]
[2574,{"$f":"'Acct Summary 7-9'!E17","v":{"v":211659,"d":"211,659"}},"T","Error?"]
[2575,{"$f":"'Acct Summary 7-9'!E20","v":{"v":1282,"d":"1,282"}},"T","Error?"]
[2576,{"$f":"'Acct Summary 7-9'!E80","v":0},"T","Error?"]
[2577,null,"T","OK"]
[2578,null,null,"OK"]
[2579,null,"T","OK"]
[2580,null,"T","OK"]
[2581,null,"T","OK"]
[2582,null,"T","OK"]
[2583,null,"T","OK"]
[2584,null,"T","OK"]
[2585,null,null,"OK"]
[2586,null,null,"OK"]
[2587,null,null,"OK"]
[2588,null,null,"OK"]
[2589,null,null,"OK"]
[2590,null,null,"OK"]
[2591,null,null,"OK"]
[2592,null,null,"OK"]
[2593,null,null,"OK"]
[2594,{"$f":"'Acct Summary 7-9'!H4","v":78},null,"Error?"]
[2595,{"$f":"'Acct Summary 7-9'!H6","v":0},null,"Error?"]
[2596,{"$f":"'Acct Summary 7-9'!H7","v":0},"T","Error?"]
[2597,{"$f":"'Acct Summary 7-9'!H8","v":78},"T","Error?"]
[2598,{"$f":"'Acct Summary 7-9'!H13","v":{"v":98304,"d":"98,304"}},"T","Error?"]
[2599,{"$f":"'Acct Summary 7-9'!H15","v":0},"T","Error?"]
[2600,{"$f":"'Acct Summary 7-9'!H17","v":{"v":98304,"d":"98,304"}},"T","Error?"]
[2601,{"$f":"'Acct Summary 7-9'!H20","v":{"v":-98226,"d":"(98,226)"}},"T","Error?"]
[2602,{"$f":"'Acct Summary 7-9'!H80","v":0},"T","Error?"]
[2603,null,"T","OK"]
[2604,null,null,"OK"]
[2605,null,null,"OK"]
[2606,null,null,"OK"]
[2607,null,null,"OK"]
[2608,null,null,"OK"]
[2609,null,null,"OK"]
[2610,null,null,"OK"]
[2611,null,null,"OK"]
[2612,null,null,"OK"]
[2613,null,null,"OK"]
[2614,null,null,"OK"]
[2615,null,null,"OK"]
[2616,null,null,"OK"]
[2617,null,null,"OK"]
[2618,null,null,"OK"]
[2619,null,null,"OK"]
[2620,null,null,"OK"]
[2621,null,null,"OK"]
[2622,null,null,"OK"]
[2623,null,null,"OK"]
[2624,null,null,"OK"]
[2625,null,null,"OK"]
[2626,null,null,{"$f":"IF(ISBLANK(B2685),\"OK\",IF(A2685-B2685=0,\"OK\",\"Error?\"))","v":"OK"}]
[2627,null,null,"OK"]
[2628,null,null,"OK"]
[2629,null,null,"OK"]
[2630,null,null,"OK"]
[2631,null,null,"OK"]
[2632,null,null,"OK"]
[2633,null,null,"OK"]
[2634,null,null,"OK"]
[2635,null,null,"OK"]
[2636,null,null,"OK"]
[2637,null,null,"OK"]
[2638,null,null,"OK"]
[2639,null,null,"OK"]
[2640,null,null,"OK"]
[2641,null,null,"OK"]
[2642,null,null,"OK"]
[2643,null,null,"OK"]
[2644,null,null,"OK"]
[2645,null,null,"OK"]
[2646,null,null,"OK"]
[2647,null,null,"OK"]
[2648,null,null,"OK"]
[2649,null,null,"OK"]
[2650,null,null,"OK"]
[2651,null,null,"OK"]
[2652,null,null,"OK"]
[2653,null,null,"OK"]
[2654,null,null,"OK"]
[2655,null,null,"OK"]
[2656,null,null,"OK"]
[2657,{"$f":"'Expenditures 16-24'!C53","v":0},null,"Error?"]
[2658,{"$f":"'Expenditures 16-24'!D53","v":0},null,"Error?"]
[2659,{"$f":"'Expenditures 16-24'!E53","v":0},null,"Error?"]
[2660,{"$f":"'Expenditures 16-24'!F53","v":0},null,"Error?"]
[2661,{"$f":"'Expenditures 16-24'!G53","v":0},null,"Error?"]
[2662,{"$f":"'Expenditures 16-24'!H53","v":0},null,"Error?"]
[2663,{"$f":"'Expenditures 16-24'!K53","v":0},null,"Error?"]
[2664,{"$f":"'Expenditures 16-24'!D251","v":0},null,"Error?","closed FY21 "]
[2665,{"$f":"'Expenditures 16-24'!K251","v":0},"T","Error?","closed FY21 "]
[2666,{"$f":"'Short-Term Long-Term Debt 26'!C4","v":0},null,"Error?"]
[2667,{"$f":"'Short-Term Long-Term Debt 26'!C25","v":0},"T","Error?"]
[2668,{"$f":"'Short-Term Long-Term Debt 26'!D4","v":0},null,"Error?"]
[2669,{"$f":"'Short-Term Long-Term Debt 26'!D25","v":0},null,"Error?"]
[2670,{"$f":"'Short-Term Long-Term Debt 26'!E4","v":0},null,"Error?"]
[2671,{"$f":"'Short-Term Long-Term Debt 26'!E25","v":0},null,"Error?"]
[2672,{"$f":"'Short-Term Long-Term Debt 26'!F4","v":0},null,"Error?"]
[2673,{"$f":"'Short-Term Long-Term Debt 26'!F25","v":0},null,"Error?"]
[2674,null,"T","OK"]
[2675,null,"T","OK"]
[2676,null,null,"OK"]
[2677,null,null,"OK"]
[2678,null,null,"OK"]
[2679,null,null,"OK"]
[2680,null,null,"OK"]
[2681,null,null,"OK"]
[2682,null,null,"OK"]
[2683,null,null,"OK","closed 2010"]
[2684,null,null,"OK"]
[2685,null,null,"OK"]
[2686,null,null,"OK"]
[2687,null,null,"OK"]
[2688,null,null,"OK"]
[2689,null,null,"OK"]
[2690,null,null,{"$f":"IF(ISBLANK(B2749),\"OK\",IF(A2749-B2749=0,\"OK\",\"Error?\"))","v":"OK"}]
[2691,null,null,"OK"]
[2692,null,null,"OK"]
[2693,null,null,"OK"]
[2694,null,null,"OK"]
[2695,null,null,"OK"]
[2696,{"$f":"'Acct Summary 7-9'!C28","v":0},null,"Error?"]
[2697,{"$f":"'Acct Summary 7-9'!D28","v":0},null,"Error?"]
[2698,null,null,"OK"]
[2699,{"$f":"'Acct Summary 7-9'!E28","v":0},null,"Error?"]
[2700,null,null,"OK"]
[2701,{"$f":"'Acct Summary 7-9'!F26","v":0},null,"Error?"]
[2702,{"$f":"'Acct Summary 7-9'!F28","v":0},null,"Error?"]
[2703,null,null,"OK"]
[2704,null,null,"OK"]
[2705,{"$f":"'Acct Summary 7-9'!G28","v":0},null,"Error?"]
[2706,null,null,"OK"]
[2707,null,null,"OK"]
[2708,{"$f":"'Acct Summary 7-9'!H28","v":0},null,"Error?"]
[2709,null,null,"OK"]
[2710,null,null,"OK"]
[2711,{"$f":"'Acct Summary 7-9'!I28","v":0},null,"Error?"]
[2712,null,null,"OK"]
[2713,null,null,"OK"]
[2714,null,null,"OK"]
[2715,null,null,"OK"]
[2716,null,null,"OK"]
[2717,null,null,"OK"]
[2718,null,null,"OK"]
[2719,null,null,"OK"]
[2720,null,null,"OK"]
[2721,null,null,"OK"]
[2722,null,null,"OK"]
[2723,null,null,"OK"]
[2724,null,null,"OK"]
[2725,null,null,"OK"]
[2726,null,null,"OK"]
[2727,null,null,"OK"]
[2728,{"$f":"'Expenditures 16-24'!E86","v":{"v":287212,"d":"287,212"}},null,"Error?"]
[2729,{"$f":"'Expenditures 16-24'!E104","v":{"v":287212,"d":"287,212"}},null,"Error?"]
[2730,{"$f":"'Expenditures 16-24'!H109","v":0},"T","Error?"]
[2731,{"$f":"'Expenditures 16-24'!H110","v":0},"T","Error?"]
[2732,null,null,"OK"]
[2733,{"$f":"'Acct Summary 7-9'!C50","v":0},null,"Error?"]
[2734,{"$f":"'Expenditures 16-24'!K109","v":0},null,"Error?"]
[2735,{"$f":"'Expenditures 16-24'!K110","v":0},null,"Error?"]
[2736,{"$f":"'Expenditures 16-24'!C134","v":0},"T","Error?"]
[2737,{"$f":"'Expenditures 16-24'!D134","v":0},"T","Error?"]
[2738,{"$f":"'Expenditures 16-24'!E134","v":0},null,"Error?"]
[2739,{"$f":"'Expenditures 16-24'!F134","v":0},null,"Error?"]
[2740,{"$f":"'Expenditures 16-24'!G134","v":0},null,"Error?"]
[2741,{"$f":"'Expenditures 16-24'!H134","v":0},null,"Error?"]
[2742,null,null,"OK"]
[2743,null,null,"OK"]
[2744,{"$f":"'Expenditures 16-24'!K134","v":0},null,"Error?"]
[2745,{"$f":"'Acct Summary 7-9'!D50","v":0},"T","Error?"]
[2746,{"$f":"'Expenditures 16-24'!H148","v":0},"T","Error?"]
[2747,{"$f":"'Expenditures 16-24'!H149","v":0},null,"Error?"]
[2748,null,null,"OK"]
[2749,{"$f":"'Expenditures 16-24'!K148","v":0},null,"Error?"]
[2750,{"$f":"'Expenditures 16-24'!K149","v":0},"T","Error?"]
[2751,{"$f":"'Expenditures 16-24'!H169","v":0},"T","Error?"]
[2752,{"$f":"'Expenditures 16-24'!H170","v":0},"T","Error?"]
[2753,null,null,"OK"]
[2754,null,null,{"$f":"IF(ISBLANK(B2813),\"OK\",IF(A2813-B2813=0,\"OK\",\"Error?\"))","v":"OK"}]
[2755,null,null,"OK"]
[2756,{"$f":"'Acct Summary 7-9'!E50","v":0},null,"Error?"]
[2757,{"$f":"'Expenditures 16-24'!K169","v":0},"T","Error?"]
[2758,{"$f":"'Expenditures 16-24'!K170","v":0},null,"Error?"]
[2759,{"$f":"'Expenditures 16-24'!C189","v":0},"T","Error?"]
[2760,{"$f":"'Expenditures 16-24'!D189","v":0},"T","Error?"]
[2761,{"$f":"'Expenditures 16-24'!E189","v":0},null,"Error?"]
[2762,{"$f":"'Expenditures 16-24'!E198","v":0},null,"Error?"]
[2763,{"$f":"'Expenditures 16-24'!E199","v":0},null,"Error?"]
[2764,{"$f":"'Expenditures 16-24'!F189","v":0},"T","Error?"]
[2765,{"$f":"'Expenditures 16-24'!G189","v":0},null,"Error?"]
[2766,{"$f":"'Expenditures 16-24'!H189","v":0},null,"Error?"]
[2767,{"$f":"'Expenditures 16-24'!H198","v":0},null,"Error?"]
[2768,{"$f":"'Expenditures 16-24'!H199","v":0},null,"Error?"]
[2769,{"$f":"'Expenditures 16-24'!H200","v":0},"T","Error?"]
[2770,{"$f":"'Expenditures 16-24'!H205","v":0},null,"Error?"]
[2771,{"$f":"'Expenditures 16-24'!H206","v":0},"T","Error?"]
[2772,null,null,"OK"]
[2773,null,null,"OK"]
[2774,null,null,"OK","Corrected 8/18/04."]
[2775,{"$f":"'Expenditures 16-24'!K189","v":0},null,"Error?"]
[2776,{"$f":"'Expenditures 16-24'!K198","v":0},null,"Error?"]
[2777,null,"T","OK"]
[2778,{"$f":"'Expenditures 16-24'!K199","v":0},null,"Error?"]
[2779,{"$f":"'Acct Summary 7-9'!F50","v":0},null,"Error?"]
[2780,{"$f":"'Expenditures 16-24'!K205","v":0},"T","Error?"]
[2781,{"$f":"'Expenditures 16-24'!K206","v":0},null,"Error?"]
[2782,{"$f":"'Expenditures 16-24'!H287","v":0},"T","Error?"]
[2783,{"$f":"'Expenditures 16-24'!H288","v":0},"T","Error?"]
[2784,{"$f":"'Expenditures 16-24'!K287","v":0},null,"Error?"]
[2785,{"$f":"'Expenditures 16-24'!K288","v":0},null,"Error?"]
[2786,null,"T","OK"]
[2787,{"$f":"'Acct Summary 7-9'!H50","v":0},"T","Error?"]
[2788,null,null,"OK"]
[2789,null,null,"OK"]
[2790,null,null,"OK"]
[2791,null,null,"OK"]
[2792,null,null,"OK"]
[2793,{"$f":"'ICR Computation 37'!E7","v":0},null,"Error?"]
[2794,{"$f":"'ICR Computation 37'!E8","v":0},null,"Error?"]
[2795,{"$f":"'ICR Computation 37'!E12","v":0},null,"Error?"]
[2796,null,null,"OK"]
[2797,{"$f":"'ICR Computation 37'!E13","v":0},null,"Error?"]
[2798,null,null,"OK"]
[2799,{"$f":"'ICR Computation 37'!E14","v":0},null,"Error?"]
[2800,null,null,"OK"]
[2801,{"$f":"'ICR Computation 37'!E9","v":0},null,"Error?"]
[2802,null,null,"OK"]
[2803,{"$f":"'Assets-Liab 5-6'!M20","v":0},null,"Error?"]
[2804,null,null,"OK"]
[2805,null,null,"OK"]
[2806,null,null,"OK"]
[2807,null,null,"OK"]
[2808,null,null,"OK"]
[2809,null,null,"OK"]
[2810,null,null,"OK"]
[2811,null,null,"OK"]
[2812,null,null,"OK"]
[2813,null,null,"OK"]
[2814,null,null,"OK"]
[2815,null,null,"OK"]
[2816,null,null,"OK"]
[2817,null,null,"OK"]
[2818,null,null,{"$f":"IF(ISBLANK(B2877),\"OK\",IF(A2877-B2877=0,\"OK\",\"Error?\"))","v":"OK"}]
[2819,{"$f":"'Assets-Liab 5-6'!I6","v":0},null,"Error?"]
[2820,null,null,"OK"]
[2821,null,null,"OK"]
[2822,null,null,"OK"]
[2823,null,null,"OK"]
[2824,{"$f":"'Assets-Liab 5-6'!I5","v":0},null,"Error?"]
[2825,null,null,"OK"]
[2826,{"$f":"'Assets-Liab 5-6'!I12","v":0},null,"Error?"]
[2827,{"$f":"'Assets-Liab 5-6'!I13","v":{"v":928085,"d":"928,085"}},null,"Error?"]
[2828,null,null,"OK"]
[2829,null,"T","OK"]
[2830,{"$f":"'Assets-Liab 5-6'!L10","v":0},null,"Error?"]
[2831,{"$f":"'Assets-Liab 5-6'!L5","v":0},null,"Error?"]
[2832,null,null,"OK"]
[2833,{"$f":"'Assets-Liab 5-6'!L12","v":0},null,"Error?"]
[2834,{"$f":"'Assets-Liab 5-6'!L13","v":{"v":13525,"d":"13,525"}},null,"Error?"]
[2835,null,null,"OK"]
[2836,null,"T","OK"]
[2837,null,null,"OK"]
[2838,null,null,"OK"]
[2839,null,null,"OK"]
[2840,null,null,"OK"]
[2841,null,null,"OK"]
[2842,null,null,"OK"]
[2843,null,null,"OK"]
[2844,null,null,"OK"]
[2845,null,null,"OK"]
[2846,null,null,"OK"]
[2847,{"$f":"'Assets-Liab 5-6'!I32","v":0},null,"Error?"]
[2848,null,null,"OK"]
[2849,{"$f":"'Assets-Liab 5-6'!I34","v":0},null,"Error?"]
[2850,{"$f":"'Assets-Liab 5-6'!I38","v":0},null,"Error?"]
[2851,{"$f":"'Assets-Liab 5-6'!I39","v":{"v":928085,"d":"928,085"}},"T","Error?"]
[2852,{"$f":"'Assets-Liab 5-6'!I41","v":{"v":928085,"d":"928,085"}},null,"Error?"]
[2853,{"$f":"'Assets-Liab 5-6'!L33","v":0},null,"Error?"]
[2854,null,"T","OK"]
[2855,{"$f":"'Assets-Liab 5-6'!L34","v":0},null,"Error?"]
[2856,{"$f":"'Assets-Liab 5-6'!L41","v":{"v":13525,"d":"13,525"}},null,"Error?"]
[2857,null,"T","OK"]
[2858,null,"T","OK"]
[2859,null,null,"OK"]
[2860,null,null,"OK"]
[2861,null,null,"OK"]
[2862,null,null,"OK"]
[2863,null,null,"OK"]
[2864,null,null,"OK"]
[2865,null,null,"OK"]
[2866,null,null,"OK"]
[2867,null,null,"OK"]
[2868,null,null,"OK"]
[2869,null,null,"OK"]
[2870,null,null,"OK"]
[2871,null,null,"OK"]
[2872,null,null,"OK"]
[2873,null,null,"OK"]
[2874,null,null,"OK"]
[2875,null,null,"OK"]
[2876,null,null,"OK"]
[2877,null,null,"OK"]
[2878,null,null,"OK"]
[2879,null,null,"OK"]
[2880,null,null,"OK"]
[2881,null,null,"OK"]
[2882,null,null,{"$f":"IF(ISBLANK(B2941),\"OK\",IF(A2941-B2941=0,\"OK\",\"Error?\"))","v":"OK"}]
[2883,null,null,"OK"]
[2884,null,null,"OK"]
[2885,null,null,"OK"]
[2886,{"$f":"'Expenditures 16-24'!E103","v":0},null,"Error?"]
[2887,null,null,"OK"]
[2888,{"$f":"'Expenditures 16-24'!E80","v":{"v":20250,"d":"20,250"}},null,"Error?"]
[2889,{"$f":"'Expenditures 16-24'!E81","v":{"v":266962,"d":"266,962"}},null,"Error?"]
[2890,{"$f":"'Expenditures 16-24'!E82","v":0},null,"Error?"]
[2891,{"$f":"'Expenditures 16-24'!E83","v":0},null,"Error?"]
[2892,{"$f":"'Expenditures 16-24'!E84","v":0},null,"Error?"]
[2893,{"$f":"'Expenditures 16-24'!E85","v":0},null,"Error?"]
[2894,{"$f":"'Expenditures 16-24'!H80","v":0},null,"Error?"]
[2895,{"$f":"'Expenditures 16-24'!H81","v":0},null,"Error?"]
[2896,{"$f":"'Expenditures 16-24'!H82","v":0},null,"Error?"]
[2897,{"$f":"'Expenditures 16-24'!H83","v":0},null,"Error?"]
[2898,{"$f":"'Expenditures 16-24'!H84","v":0},null,"Error?"]
[2899,{"$f":"'Expenditures 16-24'!H85","v":{"v":12643,"d":"12,643"}},null,"Error?"]
[2900,null,null,"OK"]
[2901,null,null,"OK"]
[2902,null,null,"OK"]
[2903,null,null,"OK"]
[2904,null,null,"OK"]
[2905,null,null,"OK"]
[2906,null,null,"OK"]
[2907,null,null,"OK"]
[2908,null,null,"OK"]
[2909,null,null,"OK"]
[2910,null,null,"OK"]
[2911,null,null,"OK"]
[2912,{"$f":"'Expenditures 16-24'!K80","v":{"v":20250,"d":"20,250"}},null,"Error?"]
[2913,{"$f":"'Expenditures 16-24'!K81","v":{"v":266962,"d":"266,962"}},null,"Error?"]
[2914,{"$f":"'Expenditures 16-24'!K82","v":0},"T","Error?"]
[2915,{"$f":"'Expenditures 16-24'!K83","v":0},"T","Error?"]
[2916,{"$f":"'Expenditures 16-24'!K84","v":0},"T","Error?"]
[2917,{"$f":"'Expenditures 16-24'!K85","v":{"v":12643,"d":"12,643"}},"T","Error?"]
[2918,{"$f":"'Expenditures 16-24'!H138","v":0},"T","Error?"]
[2919,{"$f":"'Expenditures 16-24'!H139","v":0},"T","Error?"]
[2920,{"$f":"'Expenditures 16-24'!H140","v":0},null,"Error?"]
[2921,null,null,"OK"]
[2922,null,null,"OK"]
[2923,null,null,"OK"]
[2924,null,null,"OK"]
[2925,{"$f":"'Expenditures 16-24'!K138","v":0},null,"Error?"]
[2926,{"$f":"'Expenditures 16-24'!K139","v":0},"T","Error?"]
[2927,{"$f":"'Expenditures 16-24'!K140","v":0},"T","Error?"]
[2928,{"$f":"'Expenditures 16-24'!E192","v":0},"T","Error?"]
[2929,{"$f":"'Expenditures 16-24'!E193","v":0},"T","Error?"]
[2930,{"$f":"'Expenditures 16-24'!E194","v":0},null,"Error?"]
[2931,{"$f":"'Expenditures 16-24'!E195","v":0},null,"Error?"]
[2932,{"$f":"'Expenditures 16-24'!E196","v":0},null,"Error?"]
[2933,{"$f":"'Expenditures 16-24'!E197","v":0},null,"Error?"]
[2934,{"$f":"'Expenditures 16-24'!H192","v":0},null,"Error?"]
[2935,{"$f":"'Expenditures 16-24'!H193","v":0},null,"Error?"]
[2936,{"$f":"'Expenditures 16-24'!H194","v":0},null,"Error?"]
[2937,{"$f":"'Expenditures 16-24'!H195","v":0},null,"Error?"]
[2938,{"$f":"'Expenditures 16-24'!H196","v":0},null,"Error?"]
[2939,{"$f":"'Expenditures 16-24'!H197","v":0},null,"Error?"]
[2940,null,null,"OK"]
[2941,null,null,"OK"]
[2942,null,null,"OK"]
[2943,null,null,"OK"]
[2944,null,null,"OK"]
[2945,null,null,"OK"]
[2946,{"$f":"'Expenditures 16-24'!K192","v":0},null,{"$f":"IF(ISBLANK(B3005),\"OK\",IF(A3005-B3005=0,\"OK\",\"Error?\"))","v":"Error?"}]
[2947,{"$f":"'Expenditures 16-24'!K193","v":0},null,"Error?"]
[2948,{"$f":"'Expenditures 16-24'!K194","v":0},"T","Error?"]
[2949,{"$f":"'Expenditures 16-24'!K195","v":0},"T","Error?"]
[2950,{"$f":"'Expenditures 16-24'!K196","v":0},"T","Error?"]
[2951,{"$f":"'Expenditures 16-24'!K197","v":0},"T","Error?"]
[2952,null,"T","OK","closed 2010"]
[2953,null,"T","OK"]
[2954,null,null,"OK"]
[2955,null,null,"OK"]
[2956,null,null,"OK"]
[2957,null,null,"OK"]
[2958,null,null,"OK"]
[2959,null,null,"OK"]
[2960,null,null,"OK"]
[2961,null,null,"OK"]
[2962,null,null,"OK"]
[2963,null,null,"OK"]
[2964,null,null,"OK"]
[2965,null,null,"OK"]
[2966,null,null,"OK"]
[2967,null,null,"OK"]
[2968,null,null,"OK"]
[2969,null,null,"OK"]
[2970,null,null,"OK"]
[2971,null,null,"OK"]
[2972,null,null,"OK"]
[2973,null,null,"OK"]
[2974,null,null,"OK"]
[2975,null,null,"OK"]
[2976,null,null,"OK"]
[2977,null,null,"OK"]
[2978,null,null,"OK"]
[2979,null,null,"OK"]
[2980,null,null,"OK"]
[2981,null,null,"OK"]
[2982,null,null,"OK"]
[2983,null,null,"OK"]
[2984,null,null,"OK"]
[2985,null,null,"OK"]
[2986,null,null,"OK"]
[2987,null,null,"OK"]
[2988,null,null,"OK"]
[2989,null,null,"OK"]
[2990,null,null,"OK"]
[2991,null,null,"OK"]
[2992,null,null,"OK"]
[2993,null,null,"OK"]
[2994,{"$f":"'Expenditures 16-24'!C10","v":{"v":150241,"d":"150,241"}},null,"Error?"]
[2995,{"$f":"'Expenditures 16-24'!D10","v":{"v":38529,"d":"38,529"}},null,"Error?"]
[2996,{"$f":"'Expenditures 16-24'!E10","v":0},null,"Error?"]
[2997,{"$f":"'Expenditures 16-24'!F10","v":30},null,"Error?"]
[2998,{"$f":"'Expenditures 16-24'!G10","v":0},null,"Error?"]
[2999,{"$f":"'Expenditures 16-24'!H10","v":0},null,"Error?"]
[3000,null,null,"OK"]
[3001,{"$f":"'Expenditures 16-24'!K10","v":{"v":188800,"d":"188,800"}},null,"Error?"]
[3002,null,null,"OK"]
[3003,{"$f":"'Expenditures 16-24'!D223","v":{"v":14386,"d":"14,386"}},"T","Error?"]
[3004,{"$f":"'Expenditures 16-24'!K223","v":{"v":14386,"d":"14,386"}},null,"Error?"]
[3005,null,null,"OK"]
[3006,null,"T","OK"]
[3007,null,null,"OK"]
[3008,null,null,"OK"]
[3009,null,null,"OK"]
[3010,{"$f":"'Assets-Liab 5-6'!L38","v":{"v":13525,"d":"13,525"}},null,{"$f":"IF(ISBLANK(B3069),\"OK\",IF(A3069-B3069=0,\"OK\",\"Error?\"))","v":"Error?"}]
[3011,{"$f":"'Assets-Liab 5-6'!L39","v":0},null,"Error?"]
[3012,null,null,"OK"]
[3013,null,null,"OK"]
[3014,null,null,"OK"]
[3015,null,null,"OK"]
[3016,null,null,"OK"]
[3017,{"$f":"'Acct Summary 7-9'!D33","v":0},null,"Error?"]
[3018,{"$f":"'Acct Summary 7-9'!D34","v":0},null,"Error?"]
[3019,{"$f":"'Acct Summary 7-9'!D35","v":0},null,"Error?"]
[3020,null,null,"OK"]
[3021,{"$f":"'Acct Summary 7-9'!E33","v":0},null,"Error?"]
[3022,{"$f":"'Acct Summary 7-9'!F33","v":0},null,"Error?"]
[3023,{"$f":"'Acct Summary 7-9'!F34","v":0},null,"Error?"]
[3024,{"$f":"'Acct Summary 7-9'!F35","v":0},null,"Error?"]
[3025,null,null,"OK"]
[3026,null,null,"OK"]
[3027,null,null,"OK"]
[3028,null,null,"OK"]
[3029,null,null,"OK"]
[3030,null,null,"OK"]
[3031,null,null,"OK"]
[3032,null,null,"OK"]
[3033,null,null,"OK"]
[3034,null,null,"OK"]
[3035,null,null,"OK"]
[3036,null,null,"OK"]
[3037,null,null,"OK"]
[3038,null,null,"OK"]
[3039,null,null,"OK"]
[3040,null,null,"OK"]
[3041,null,null,"OK"]
[3042,null,null,"OK"]
[3043,null,null,"OK"]
[3044,null,null,"OK"]
[3045,null,null,"OK"]
[3046,null,null,"OK"]
[3047,null,null,"OK"]
[3048,null,null,"OK"]
[3049,null,null,"OK"]
[3050,null,null,"OK"]
[3051,null,null,"OK"]
[3052,null,null,"OK"]
[3053,null,null,"OK"]
[3054,null,null,"OK"]
[3055,null,null,"OK"]
[3056,null,null,"OK"]
[3057,null,null,"OK"]
[3058,null,null,"OK"]
[3059,null,null,"OK"]
[3060,null,null,"OK"]
[3061,null,null,"OK"]
[3062,null,null,"OK"]
[3063,null,null,"OK"]
[3064,null,null,"OK"]
[3065,null,null,"OK"]
[3066,null,null,"OK"]
[3067,null,null,"OK"]
[3068,null,null,"OK"]
[3069,null,null,"OK"]
[3070,null,null,"OK"]
[3071,null,null,"OK"]
[3072,null,null,"OK"]
[3073,null,null,"OK"]
[3074,null,null,{"$f":"IF(ISBLANK(B3133),\"OK\",IF(A3133-B3133=0,\"OK\",\"Error?\"))","v":"OK"}]
[3075,null,null,"OK"]
[3076,null,null,"OK"]
[3077,null,null,"OK"]
[3078,null,null,"OK"]
[3079,null,null,"OK"]
[3080,null,null,"OK"]
[3081,null,null,"OK"]
[3082,null,null,"OK"]
[3083,null,null,"OK"]
[3084,null,null,"OK"]
[3085,null,null,"OK"]
[3086,null,null,"OK"]
[3087,null,null,"OK"]
[3088,null,null,"OK"]
[3089,null,null,"OK"]
[3090,null,null,"OK"]
[3091,null,null,"OK"]
[3092,null,null,"OK"]
[3093,null,null,"OK"]
[3094,null,null,"OK"]
[3095,null,null,"OK"]
[3096,null,null,"OK"]
[3097,null,null,"OK"]
[3098,null,null,"OK"]
[3099,null,null,"OK"]
[3100,{"$f":"'Acct Summary 7-9'!D29","v":0},null,"Error?"]
[3101,null,null,"OK"]
[3102,null,null,"OK"]
[3103,null,null,"OK"]
[3104,null,null,"OK"]
[3105,null,null,"OK"]
[3106,null,null,"OK"]
[3107,null,null,"OK"]
[3108,null,null,"OK"]
[3109,{"$f":"'Acct Summary 7-9'!H51","v":0},null,"Error?"]
[3110,null,null,"OK"]
[3111,null,"T","OK"]
[3112,null,null,"OK"]
[3113,null,null,"OK"]
[3114,null,null,"OK"]
[3115,null,null,"OK"]
[3116,null,null,"OK"]
[3117,null,null,"OK"]
[3118,null,null,"OK"]
[3119,null,null,"OK"]
[3120,null,null,"OK"]
[3121,null,null,"OK"]
[3122,null,null,"OK"]
[3123,null,null,"OK"]
[3124,null,null,"OK"]
[3125,null,null,"OK"]
[3126,null,null,"OK"]
[3127,null,null,"OK"]
[3128,null,null,"OK"]
[3129,null,null,"OK"]
[3130,null,null,"OK"]
[3131,null,null,"OK"]
[3132,null,null,"OK"]
[3133,null,null,"OK"]
[3134,null,null,"OK"]
[3135,null,null,"OK"]
[3136,null,null,"OK"]
[3137,null,null,"OK"]
[3138,null,null,{"$f":"IF(ISBLANK(B3197),\"OK\",IF(A3197-B3197=0,\"OK\",\"Error?\"))","v":"OK"}]
[3139,null,null,"OK"]
[3140,null,null,"OK"]
[3141,null,null,"OK"]
[3142,null,null,"OK"]
[3143,null,null,"OK"]
[3144,null,null,"OK"]
[3145,null,null,"OK"]
[3146,null,null,"OK"]
[3147,null,null,"OK"]
[3148,null,null,"OK"]
[3149,null,null,"OK"]
[3150,null,null,"OK"]
[3151,null,null,"OK"]
[3152,null,null,"OK"]
[3153,null,null,"OK"]
[3154,null,null,"OK"]
[3155,null,null,"OK"]
[3156,null,null,"OK"]
[3157,null,null,"OK"]
[3158,null,null,"OK"]
[3159,null,null,"OK"]
[3160,null,null,"OK"]
[3161,null,null,"OK"]
[3162,null,null,"OK"]
[3163,null,null,"OK"]
[3164,{"$f":"'Acct Summary 7-9'!I4","v":{"v":27602,"d":"27,602"}},null,"Error?"]
[3165,{"$f":"'Acct Summary 7-9'!I8","v":{"v":27602,"d":"27,602"}},null,"Error?"]
[3166,{"$f":"'Acct Summary 7-9'!I20","v":{"v":27602,"d":"27,602"}},"T","Error?"]
[3167,{"$f":"'Acct Summary 7-9'!C43","v":0},"T","Error?"]
[3168,{"$f":"'Acct Summary 7-9'!C44","v":0},"T","Error?"]
[3169,{"$f":"'Acct Summary 7-9'!C75","v":0},null,"Error?"]
[3170,{"$f":"'Acct Summary 7-9'!C76","v":0},"T","Error?"]
[3171,{"$f":"'Acct Summary 7-9'!C77","v":0},null,"Error?"]
[3172,{"$f":"'Acct Summary 7-9'!C78","v":{"v":414628,"d":"414,628"}},"T","Error?"]
[3173,{"$f":"'Acct Summary 7-9'!D43","v":0},"T","Error?"]
[3174,{"$f":"'Acct Summary 7-9'!D44","v":{"v":120365,"d":"120,365"}},"T","Error?"]
[3175,{"$f":"'Acct Summary 7-9'!D75","v":0},null,"Error?"]
[3176,{"$f":"'Acct Summary 7-9'!D76","v":0},"T","Error?"]
[3177,{"$f":"'Acct Summary 7-9'!D77","v":{"v":120365,"d":"120,365"}},null,"Error?"]
[3178,{"$f":"'Acct Summary 7-9'!D78","v":{"v":122846,"d":"122,846"}},"T","Error?"]
[3179,null,"T","OK"]
[3180,null,"T","OK"]
[3181,null,null,"OK"]
[3182,null,null,"OK"]
[3183,null,null,"OK"]
[3184,null,null,"OK"]
[3185,null,null,"OK"]
[3186,null,null,"OK"]
[3187,null,null,"OK"]
[3188,null,null,"OK"]
[3189,null,null,"OK"]
[3190,{"$f":"'Acct Summary 7-9'!F43","v":0},null,"Error?"]
[3191,{"$f":"'Acct Summary 7-9'!F44","v":0},null,"Error?"]
[3192,{"$f":"'Acct Summary 7-9'!F75","v":0},null,"Error?"]
[3193,{"$f":"'Acct Summary 7-9'!F76","v":0},"T","Error?"]
[3194,{"$f":"'Acct Summary 7-9'!F77","v":0},null,"Error?"]
[3195,{"$f":"'Acct Summary 7-9'!F78","v":{"v":194034,"d":"194,034"}},"T","Error?"]
[3196,{"$f":"'Acct Summary 7-9'!G43","v":0},"T","Error?"]
[3197,{"$f":"'Acct Summary 7-9'!G44","v":0},"T","Error?"]
[3198,{"$f":"'Acct Summary 7-9'!G50","v":0},null,"Error?"]
[3199,{"$f":"'Acct Summary 7-9'!G76","v":0},"T","Error?"]
[3200,{"$f":"'Acct Summary 7-9'!G77","v":0},null,"Error?"]
[3201,{"$f":"'Acct Summary 7-9'!G78","v":{"v":-153184,"d":"(153,184)"}},"T","Error?"]
[3202,null,"T",{"$f":"IF(ISBLANK(B3261),\"OK\",IF(A3261-B3261=0,\"OK\",\"Error?\"))","v":"OK"}]
[3203,null,"T","OK"]
[3204,null,null,"OK"]
[3205,null,null,"OK"]
[3206,null,null,"OK"]
[3207,null,null,"OK"]
[3208,null,null,"OK"]
[3209,null,null,"OK"]
[3210,null,null,"OK"]
[3211,null,null,"OK"]
[3212,{"$f":"'Acct Summary 7-9'!E43","v":0},null,"Error?"]
[3213,{"$f":"'Acct Summary 7-9'!E44","v":0},null,"Error?"]
[3214,{"$f":"'Acct Summary 7-9'!E75","v":0},null,"Error?"]
[3215,{"$f":"'Acct Summary 7-9'!E76","v":0},"T","Error?"]
[3216,{"$f":"'Acct Summary 7-9'!E77","v":0},null,"Error?"]
[3217,{"$f":"'Acct Summary 7-9'!E78","v":{"v":1282,"d":"1,282"}},"T","Error?"]
[3218,null,"T","OK"]
[3219,null,"T","OK"]
[3220,null,null,"OK"]
[3221,null,"T","OK"]
[3222,null,null,"OK"]
[3223,null,"T","OK"]
[3224,null,"T","OK"]
[3225,null,"T","OK"]
[3226,null,null,"OK"]
[3227,null,null,"OK"]
[3228,null,null,"OK"]
[3229,null,null,"OK"]
[3230,null,null,"OK"]
[3231,null,null,"OK"]
[3232,null,null,"OK"]
[3233,null,null,"OK"]
[3234,{"$f":"'Acct Summary 7-9'!H43","v":0},null,"Error?"]
[3235,{"$f":"'Acct Summary 7-9'!H44","v":0},null,"Error?"]
[3236,{"$f":"'Acct Summary 7-9'!H75","v":0},null,"Error?"]
[3237,{"$f":"'Acct Summary 7-9'!H76","v":0},"T","Error?"]
[3238,{"$f":"'Acct Summary 7-9'!H77","v":0},null,"Error?"]
[3239,{"$f":"'Acct Summary 7-9'!H78","v":{"v":-98226,"d":"(98,226)"}},"T","Error?"]
[3240,null,"T","OK"]
[3241,null,"T","OK"]
[3242,null,null,"OK"]
[3243,null,null,"OK"]
[3244,null,null,"OK"]
[3245,null,null,"OK"]
[3246,null,null,"OK"]
[3247,null,null,"OK"]
[3248,null,null,"OK"]
[3249,null,null,"OK"]
[3250,null,null,"OK"]
[3251,null,null,"OK"]
[3252,null,null,"OK"]
[3253,null,null,"OK"]
[3254,null,null,"OK"]
[3255,{"$f":"'Acct Summary 7-9'!I43","v":0},null,"Error?"]
[3256,{"$f":"'Acct Summary 7-9'!I44","v":0},null,"Error?"]
[3257,{"$f":"'Acct Summary 7-9'!I76","v":0},null,"Error?"]
[3258,{"$f":"'Acct Summary 7-9'!I77","v":0},"T","Error?"]
[3259,{"$f":"'Acct Summary 7-9'!I78","v":{"v":27602,"d":"27,602"}},"T","Error?"]
[3260,{"$f":"'Acct Summary 7-9'!I79","v":{"v":900483,"d":"900,483"}},"T","Error?"]
[3261,{"$f":"'Acct Summary 7-9'!I80","v":0},"T","Error?"]
[3262,{"$f":"'Acct Summary 7-9'!I81","v":{"v":928085,"d":"928,085"}},null,"Error?"]
[3263,null,null,"OK"]
[3264,null,"T","OK"]
[3265,null,null,"OK"]
[3266,null,null,{"$f":"IF(ISBLANK(B3325),\"OK\",IF(A3325-B3325=0,\"OK\",\"Error?\"))","v":"OK"}]
[3267,null,null,"OK"]
[3268,null,null,"OK"]
[3269,null,null,"OK"]
[3270,null,null,"OK"]
[3271,null,null,"OK"]
[3272,null,null,"OK"]
[3273,null,null,"OK"]
[3274,null,null,"OK"]
[3275,null,null,"OK"]
[3276,null,null,"OK"]
[3277,null,null,"OK"]
[3278,null,null,"OK"]
[3279,null,null,"OK"]
[3280,null,null,"OK"]
[3281,null,null,"OK"]
[3282,null,null,"OK"]
[3283,null,null,"OK"]
[3284,null,null,"OK"]
[3285,null,null,"OK"]
[3286,null,null,"OK"]
[3287,null,null,"OK"]
[3288,null,null,"OK"]
[3289,null,null,"OK"]
[3290,null,null,"OK"]
[3291,null,null,"OK"]
[3292,null,null,"OK"]
[3293,null,null,"OK"]
[3294,null,null,"OK"]
[3295,null,null,"OK"]
[3296,null,null,"OK"]
[3297,null,null,"OK"]
[3298,null,null,"OK"]
[3299,null,null,"OK"]
[3300,null,null,"OK"]
[3301,null,null,"OK"]
[3302,null,null,"OK"]
[3303,null,null,"OK"]
[3304,null,null,"OK"]
[3305,{"$f":"'Expenditures 16-24'!C8","v":{"v":647346,"d":"647,346"}},null,"Error?"]
[3306,{"$f":"'Expenditures 16-24'!C19","v":0},null,"Error?"]
[3307,{"$f":"'Expenditures 16-24'!D8","v":{"v":161302,"d":"161,302"}},null,"Error?"]
[3308,{"$f":"'Expenditures 16-24'!D19","v":0},null,"Error?"]
[3309,{"$f":"'Expenditures 16-24'!E8","v":{"v":26116,"d":"26,116"}},null,"Error?"]
[3310,{"$f":"'Expenditures 16-24'!E19","v":0},null,"Error?"]
[3311,{"$f":"'Expenditures 16-24'!F8","v":{"v":19366,"d":"19,366"}},null,"Error?"]
[3312,{"$f":"'Expenditures 16-24'!F19","v":0},null,"Error?"]
[3313,{"$f":"'Expenditures 16-24'!G8","v":{"v":4267,"d":"4,267"}},null,"Error?"]
[3314,{"$f":"'Expenditures 16-24'!G19","v":0},null,"Error?"]
[3315,{"$f":"'Expenditures 16-24'!H8","v":0},null,"Error?"]
[3316,{"$f":"'Expenditures 16-24'!H19","v":0},null,"Error?"]
[3317,null,null,"OK"]
[3318,null,null,"OK"]
[3319,{"$f":"'Expenditures 16-24'!K8","v":{"v":858397,"d":"858,397"}},null,"Error?"]
[3320,{"$f":"'Expenditures 16-24'!K19","v":0},null,"Error?"]
[3321,null,"T","OK"]
[3322,null,"T","OK"]
[3323,null,null,"OK"]
[3324,null,null,"OK"]
[3325,null,null,"OK"]
[3326,{"$f":"'Expenditures 16-24'!D219","v":{"v":25172,"d":"25,172"}},null,"Error?"]
[3327,{"$f":"'Expenditures 16-24'!D221","v":{"v":35281,"d":"35,281"}},null,"Error?"]
[3328,{"$f":"'Expenditures 16-24'!D232","v":0},null,"Error?"]
[3329,{"$f":"'Expenditures 16-24'!K219","v":{"v":25172,"d":"25,172"}},null,"Error?"]
[3330,{"$f":"'Expenditures 16-24'!K221","v":{"v":35281,"d":"35,281"}},null,{"$f":"IF(ISBLANK(B3389),\"OK\",IF(A3389-B3389=0,\"OK\",\"Error?\"))","v":"Error?"}]
[3331,{"$f":"'Expenditures 16-24'!K232","v":0},"T","Error?"]
[3332,null,"T","OK"]
[3333,null,"T","OK"]
[3334,null,null,"OK"]
[3335,null,null,"OK"]
[3336,null,null,"OK"]
[3337,null,null,"OK"]
[3338,null,null,"OK"]
[3339,null,null,"OK"]
[3340,null,null,"OK"]
[3341,null,null,"OK"]
[3342,null,null,"OK"]
[3343,null,null,"OK"]
[3344,{"$f":"'Acct Summary 7-9'!C5","v":0},null,"Error?"]
[3345,{"$f":"'Acct Summary 7-9'!D5","v":0},null,"Error?"]
[3346,null,"T","OK"]
[3347,{"$f":"'Acct Summary 7-9'!F5","v":0},"T","Error?"]
[3348,{"$f":"'Acct Summary 7-9'!G5","v":0},null,"Error?"]
[3349,null,"T","OK"]
[3350,{"$f":"'Assets-Liab 5-6'!C4","v":{"v":4907150,"d":"4,907,150"}},"T","Error?"]
[3351,null,null,"OK"]
[3352,null,null,"OK"]
[3353,{"$f":"'Assets-Liab 5-6'!D4","v":{"v":874960,"d":"874,960"}},null,"Error?"]
[3354,null,null,"OK"]
[3355,null,null,"OK"]
[3356,{"$f":"'Assets-Liab 5-6'!E4","v":{"v":148647,"d":"148,647"}},null,"Error?"]
[3357,null,null,"OK"]
[3358,{"$f":"'Assets-Liab 5-6'!F4","v":{"v":338119,"d":"338,119"}},null,"Error?"]
[3359,null,null,"OK"]
[3360,null,null,"OK"]
[3361,{"$f":"'Assets-Liab 5-6'!G4","v":{"v":315393,"d":"315,393"}},null,"Error?"]
[3362,null,null,"OK"]
[3363,null,null,"OK"]
[3364,{"$f":"'Assets-Liab 5-6'!H4","v":{"v":72473,"d":"72,473"}},null,"Error?"]
[3365,null,null,"OK"]
[3366,{"$f":"'Assets-Liab 5-6'!I4","v":{"v":928085,"d":"928,085"}},null,"Error?"]
[3367,null,null,"OK"]
[3368,null,null,"OK"]
[3369,null,null,"OK"]
[3370,null,null,"OK"]
[3371,null,null,"OK"]
[3372,null,null,"OK"]
[3373,null,null,"OK"]
[3374,{"$f":"'Assets-Liab 5-6'!L4","v":{"v":13525,"d":"13,525"}},null,"Error?"]
[3375,null,null,"OK"]
[3376,null,null,"OK"]
[3377,null,null,"OK"]
[3378,null,null,"OK"]
[3379,null,null,"OK"]
[3380,null,null,"OK"]
[3381,null,null,"OK"]
[3382,null,null,"OK"]
[3383,null,null,"OK"]
[3384,null,null,"OK"]
[3385,{"$f":"'Tax Sched 25'!B16","v":{"v":9739,"d":"9,739"}},"T","Error?"]
[3386,{"$f":"'Tax Sched 25'!D16","v":{"v":9739,"d":"9,739"}},"T","Error?"]
[3387,{"$f":"'Tax Sched 25'!C16","v":0},"T","Error?"]
[3388,{"$f":"'Tax Sched 25'!F16","v":{"v":117211,"d":"117,211"}},"T","Error?"]
[3389,{"$f":"'Tax Sched 25'!E16","v":{"v":117211,"d":"117,211"}},null,"Error?"]
[3390,{"$f":"'Cap Outlay Deprec 32'!C15","v":0},"T","Error?"]
[3391,{"$f":"'Cap Outlay Deprec 32'!D15","v":0},null,"Error?"]
[3392,{"$f":"'Cap Outlay Deprec 32'!E15","v":0},null,"Error?"]
[3393,{"$f":"'Cap Outlay Deprec 32'!F15","v":0},null,"Error?"]
[3394,null,null,{"$f":"IF(ISBLANK(B3453),\"OK\",IF(A3453-B3453=0,\"OK\",\"Error?\"))","v":"OK"}]
[3395,null,"T","OK"]
[3396,null,null,"OK"]
[3397,null,null,"OK"]
[3398,{"$f":"'Cap Outlay Deprec 32'!L15","v":0},null,"Error?"]
[3399,null,null,"OK"]
[3400,null,"T","OK"]
[3401,null,null,"OK"]
[3402,null,null,"OK"]
[3403,null,null,"OK"]
[3404,null,null,"OK"]
[3405,null,null,"OK"]
[3406,null,null,"OK"]
[3407,null,null,"OK"]
[3408,null,null,"OK"]
[3409,null,null,"OK"]
[3410,null,null,"OK"]
[3411,null,null,"OK"]
[3412,null,null,"OK"]
[3413,null,null,"OK"]
[3414,null,null,"OK"]
[3415,null,null,"OK"]
[3416,null,null,"OK"]
[3417,null,null,"OK"]
[3418,null,null,"OK"]
[3419,null,null,"OK"]
[3420,null,null,"OK"]
[3421,{"$f":"'Expenditures 16-24'!C129","v":0},null,"Error?"]
[3422,{"$f":"'Expenditures 16-24'!D129","v":0},null,"Error?"]
[3423,{"$f":"'Expenditures 16-24'!E129","v":0},null,"Error?"]
[3424,{"$f":"'Expenditures 16-24'!F129","v":0},null,"Error?"]
[3425,{"$f":"'Expenditures 16-24'!G129","v":0},null,"Error?"]
[3426,{"$f":"'Expenditures 16-24'!H129","v":0},null,"Error?"]
[3427,{"$f":"'Expenditures 16-24'!K129","v":0},null,"Error?"]
[3428,null,null,"OK"]
[3429,{"$f":"'Acct Summary 7-9'!E26","v":0},"T","Error?"]
[3430,null,null,"OK"]
[3431,{"$f":"'Acct Summary 7-9'!G26","v":0},null,"Error?"]
[3432,{"$f":"'Acct Summary 7-9'!H26","v":0},null,"Error?"]
[3433,null,null,"OK"]
[3434,null,null,"OK"]
[3435,null,null,"OK"]
[3436,null,null,"OK"]
[3437,null,null,"OK"]
[3438,null,null,"OK"]
[3439,null,null,"OK"]
[3440,null,null,"OK"]
[3441,null,null,"OK"]
[3442,null,null,"OK"]
[3443,null,null,"OK"]
[3444,null,null,"OK"]
[3445,null,null,"OK"]
[3446,null,null,"OK"]
[3447,null,null,"OK"]
[3448,null,null,"OK"]
[3449,null,null,"OK"]
[3450,null,null,"OK"]
[3451,null,null,"OK"]
[3452,null,null,"OK"]
[3453,null,null,"OK"]
[3454,null,null,"OK"]
[3455,null,null,"OK"]
[3456,null,null,"OK"]
[3457,null,null,"OK"]
[3458,{"$f":"'Assets-Liab 5-6'!H6","v":0},null,{"$f":"IF(ISBLANK(B3517),\"OK\",IF(A3517-B3517=0,\"OK\",\"Error?\"))","v":"Error?"}]
[3459,null,null,"OK"]
[3460,null,null,"OK","closed 2010"]
[3461,null,null,"OK","closed 2010"]
[3462,null,null,"OK","closed 2010"]
[3463,null,null,"OK","closed 2010"]
[3464,null,null,"OK","closed 2010"]
[3465,null,null,"OK","closed 2010"]
[3466,null,null,"OK","closed 2010"]
[3467,null,null,"OK","closed 2010"]
[3468,null,null,"OK","closed 2010"]
[3469,{"$f":"'Acct Summary 7-9'!C36","v":0},null,"Error?"]
[3470,{"$f":"'Acct Summary 7-9'!D36","v":{"v":120365,"d":"120,365"}},null,"Error?"]
[3471,{"$f":"'Acct Summary 7-9'!F36","v":0},null,"Error?"]
[3472,{"$f":"'Acct Summary 7-9'!G36","v":0},null,"Error?"]
[3473,{"$f":"'Acct Summary 7-9'!H36","v":0},null,"Error?"]
[3474,null,null,"OK"]
[3475,null,null,"OK"]
[3476,null,null,"OK"]
[3477,null,null,"OK"]
[3478,null,null,"OK"]
[3479,null,null,"OK"]
[3480,null,null,"OK"]
[3481,null,null,"OK"]
[3482,null,null,"OK"]
[3483,null,null,"OK"]
[3484,null,null,"OK"]
[3485,{"$f":"'Assets-Liab 5-6'!K4","v":{"v":306394,"d":"306,394"}},null,"Error?"]
[3486,null,null,"OK"]
[3487,{"$f":"'Assets-Liab 5-6'!K6","v":0},null,"Error?"]
[3488,{"$f":"'Assets-Liab 5-6'!K10","v":0},null,"Error?"]
[3489,{"$f":"'Assets-Liab 5-6'!K5","v":0},null,"Error?"]
[3490,{"$f":"'Assets-Liab 5-6'!K12","v":0},null,"Error?"]
[3491,{"$f":"'Assets-Liab 5-6'!K13","v":{"v":306394,"d":"306,394"}},null,"Error?"]
[3492,null,null,"OK"]
[3493,null,"T","OK"]
[3494,null,null,"OK"]
[3495,null,null,"OK"]
[3496,null,null,"OK"]
[3497,null,null,"OK"]
[3498,null,null,"OK"]
[3499,null,null,"OK"]
[3500,{"$f":"'Assets-Liab 5-6'!K31","v":0},null,"Error?"]
[3501,{"$f":"'Assets-Liab 5-6'!K32","v":0},null,"Error?"]
[3502,null,null,"OK"]
[3503,null,null,"OK"]
[3504,{"$f":"'Assets-Liab 5-6'!K34","v":0},null,"Error?"]
[3505,{"$f":"'Assets-Liab 5-6'!K38","v":0},null,"Error?"]
[3506,{"$f":"'Assets-Liab 5-6'!K39","v":{"v":306394,"d":"306,394"}},"T","Error?"]
[3507,{"$f":"'Assets-Liab 5-6'!K41","v":{"v":306394,"d":"306,394"}},null,"Error?"]
[3508,{"$f":"'Acct Summary 7-9'!K4","v":{"v":24321,"d":"24,321"}},null,"Error?"]
[3509,{"$f":"'Acct Summary 7-9'!K6","v":0},"T","Error?"]
[3510,{"$f":"'Acct Summary 7-9'!K8","v":{"v":24321,"d":"24,321"}},"T","Error?"]
[3511,{"$f":"'Acct Summary 7-9'!K13","v":{"v":11252,"d":"11,252"}},"T","Error?"]
[3512,{"$f":"'Acct Summary 7-9'!K15","v":0},"T","Error?"]
[3513,{"$f":"'Acct Summary 7-9'!K16","v":0},"T","Error?"]
[3514,{"$f":"'Acct Summary 7-9'!K17","v":{"v":11252,"d":"11,252"}},"T","Error?"]
[3515,{"$f":"'Acct Summary 7-9'!K20","v":{"v":13069,"d":"13,069"}},"T","Error?"]
[3516,{"$f":"'Acct Summary 7-9'!K26","v":0},"T","Error?"]
[3517,{"$f":"'Acct Summary 7-9'!K28","v":0},"T","Error?"]
[3518,{"$f":"'Acct Summary 7-9'!K33","v":0},null,"Error?"]
[3519,{"$f":"'Acct Summary 7-9'!K34","v":0},null,"Error?"]
[3520,{"$f":"'Acct Summary 7-9'!K35","v":0},null,"Error?"]
[3521,{"$f":"'Acct Summary 7-9'!K36","v":0},null,"Error?"]
[3522,{"$f":"'Acct Summary 7-9'!K43","v":0},null,{"$f":"IF(ISBLANK(B3581),\"OK\",IF(A3581-B3581=0,\"OK\",\"Error?\"))","v":"Error?"}]
[3523,{"$f":"'Acct Summary 7-9'!K44","v":0},null,"Error?"]
[3524,{"$f":"'Acct Summary 7-9'!K75","v":0},null,"Error?"]
[3525,{"$f":"'Acct Summary 7-9'!K76","v":0},"T","Error?"]
[3526,{"$f":"'Acct Summary 7-9'!K77","v":0},null,"Error?"]
[3527,{"$f":"'Acct Summary 7-9'!K78","v":{"v":13069,"d":"13,069"}},"T","Error?"]
[3528,{"$f":"'Acct Summary 7-9'!K79","v":{"v":293325,"d":"293,325"}},"T","Error?"]
[3529,{"$f":"'Acct Summary 7-9'!K80","v":0},"T","Error?"]
[3530,{"$f":"'Acct Summary 7-9'!K81","v":{"v":306394,"d":"306,394"}},null,"Error?"]
[3531,null,null,"OK"]
[3532,null,"T","OK"]
[3533,null,null,"OK"]
[3534,null,null,"OK"]
[3535,null,null,"OK"]
[3536,null,null,"OK"]
[3537,null,null,"OK"]
[3538,null,null,"OK"]
[3539,null,null,"OK"]
[3540,null,null,"OK"]
[3541,null,null,"OK"]
[3542,null,null,"OK"]
[3543,null,null,"OK"]
[3544,null,null,"OK"]
[3545,null,null,"OK"]
[3546,null,null,"OK"]
[3547,null,null,"OK"]
[3548,null,null,"OK"]
[3549,null,null,"OK"]
[3550,null,null,"OK"]
[3551,null,null,"OK"]
[3552,null,null,"OK"]
[3553,null,null,"OK"]
[3554,null,null,"OK"]
[3555,null,null,"OK"]
[3556,{"$f":"'Expenditures 16-24'!C428","v":0},null,"Error?"]
[3557,{"$f":"'Expenditures 16-24'!C429","v":0},null,"Error?"]
[3558,{"$f":"'Expenditures 16-24'!C430","v":0},null,"Error?"]
[3559,{"$f":"'Expenditures 16-24'!C431","v":0},null,"Error?"]
[3560,{"$f":"'Expenditures 16-24'!C432","v":0},"T","Error?"]
[3561,{"$f":"'Expenditures 16-24'!C447","v":0},null,"Error?"]
[3562,null,"T","OK"]
[3563,{"$f":"'Expenditures 16-24'!D428","v":0},"T","Error?"]
[3564,{"$f":"'Expenditures 16-24'!D429","v":0},null,"Error?"]
[3565,{"$f":"'Expenditures 16-24'!D430","v":0},null,"Error?"]
[3566,{"$f":"'Expenditures 16-24'!D431","v":0},null,"Error?"]
[3567,{"$f":"'Expenditures 16-24'!D432","v":0},"T","Error?"]
[3568,{"$f":"'Expenditures 16-24'!D447","v":0},null,"Error?"]
[3569,null,"T","OK"]
[3570,{"$f":"'Expenditures 16-24'!E428","v":0},"T","Error?"]
[3571,{"$f":"'Expenditures 16-24'!E429","v":{"v":11007,"d":"11,007"}},null,"Error?"]
[3572,{"$f":"'Expenditures 16-24'!E430","v":{"v":11007,"d":"11,007"}},null,"Error?"]
[3573,{"$f":"'Expenditures 16-24'!E431","v":0},null,"Error?"]
[3574,{"$f":"'Expenditures 16-24'!E432","v":{"v":11007,"d":"11,007"}},"T","Error?"]
[3575,{"$f":"'Expenditures 16-24'!E447","v":{"v":11007,"d":"11,007"}},null,"Error?"]
[3576,null,"T","OK"]
[3577,{"$f":"'Expenditures 16-24'!F428","v":0},"T","Error?"]
[3578,{"$f":"'Expenditures 16-24'!F429","v":245},null,"Error?"]
[3579,{"$f":"'Expenditures 16-24'!F430","v":245},null,"Error?"]
[3580,{"$f":"'Expenditures 16-24'!F431","v":0},null,"Error?"]
[3581,{"$f":"'Expenditures 16-24'!F432","v":245},"T","Error?"]
[3582,{"$f":"'Expenditures 16-24'!F447","v":245},null,"Error?"]
[3583,null,"T","OK"]
[3584,{"$f":"'Expenditures 16-24'!G428","v":0},"T","Error?"]
[3585,{"$f":"'Expenditures 16-24'!G429","v":0},null,"Error?"]
[3586,{"$f":"'Expenditures 16-24'!G430","v":0},null,{"$f":"IF(ISBLANK(B3645),\"OK\",IF(A3645-B3645=0,\"OK\",\"Error?\"))","v":"Error?"}]
[3587,{"$f":"'Expenditures 16-24'!G431","v":0},null,"Error?"]
[3588,{"$f":"'Expenditures 16-24'!G432","v":0},"T","Error?"]
[3589,{"$f":"'Expenditures 16-24'!G447","v":0},null,"Error?"]
[3590,null,"T","OK"]
[3591,{"$f":"'Expenditures 16-24'!H428","v":0},"T","Error?"]
[3592,{"$f":"'Expenditures 16-24'!H429","v":0},null,"Error?"]
[3593,{"$f":"'Expenditures 16-24'!H430","v":0},null,"Error?"]
[3594,{"$f":"'Expenditures 16-24'!H431","v":0},null,"Error?"]
[3595,{"$f":"'Expenditures 16-24'!H432","v":0},"T","Error?"]
[3596,{"$f":"'Expenditures 16-24'!H440","v":0},null,"Error?"]
[3597,{"$f":"'Expenditures 16-24'!H442","v":0},"T","Error?"]
[3598,null,null,"OK"]
[3599,{"$f":"'Expenditures 16-24'!H447","v":0},null,"Error?"]
[3600,null,null,"OK"]
[3601,null,"T","OK"]
[3602,null,null,"OK"]
[3603,null,null,"OK"]
[3604,null,null,"OK"]
[3605,null,"T","OK"]
[3606,null,null,"OK"]
[3607,{"$f":"'Expenditures 16-24'!K428","v":0},null,"Error?"]
[3608,{"$f":"'Expenditures 16-24'!K429","v":{"v":11252,"d":"11,252"}},null,"Error?"]
[3609,{"$f":"'Expenditures 16-24'!K430","v":{"v":11252,"d":"11,252"}},"T","Error?"]
[3610,{"$f":"'Expenditures 16-24'!K431","v":0},"T","Error?"]
[3611,{"$f":"'Expenditures 16-24'!K432","v":{"v":11252,"d":"11,252"}},"T","Error?"]
[3612,{"$f":"'Expenditures 16-24'!K436","v":0},"T","Error?"]
[3613,{"$f":"'Expenditures 16-24'!K437","v":0},"T","Error?"]
[3614,{"$f":"'Expenditures 16-24'!K440","v":0},"T","Error?"]
[3615,{"$f":"'Expenditures 16-24'!K442","v":0},null,"Error?"]
[3616,null,"T","OK"]
[3617,{"$f":"'Expenditures 16-24'!K447","v":{"v":11252,"d":"11,252"}},null,"Error?"]
[3618,null,null,"OK"]
[3619,null,"T","OK"]
[3620,{"$f":"'Expenditures 16-24'!K448","v":{"v":13069,"d":"13,069"}},null,"Error?"]
[3621,{"$f":"'Short-Term Long-Term Debt 26'!C13","v":0},null,"Error?"]
[3622,{"$f":"'Short-Term Long-Term Debt 26'!C19","v":0},"T","Error?"]
[3623,{"$f":"'Short-Term Long-Term Debt 26'!D13","v":0},null,"Error?"]
[3624,{"$f":"'Short-Term Long-Term Debt 26'!D19","v":0},null,"Error?"]
[3625,{"$f":"'Short-Term Long-Term Debt 26'!E13","v":0},null,"Error?"]
[3626,{"$f":"'Short-Term Long-Term Debt 26'!E19","v":0},null,"Error?"]
[3627,{"$f":"'Short-Term Long-Term Debt 26'!F13","v":0},null,"Error?"]
[3628,{"$f":"'Short-Term Long-Term Debt 26'!F19","v":0},null,"Error?"]
[3629,null,"T","OK"]
[3630,null,"T","OK"]
[3631,null,null,"OK"]
[3632,null,null,"OK"]
[3633,null,null,"OK"]
[3634,null,null,"OK"]
[3635,null,null,"OK"]
[3636,null,null,"OK"]
[3637,{"$f":"'Acct Summary 7-9'!D30","v":0},null,"Error?"]
[3638,{"$f":"'Acct Summary 7-9'!E31","v":0},null,"Error?"]
[3639,null,null,"OK"]
[3640,null,null,"OK"]
[3641,{"$f":"'Acct Summary 7-9'!K52","v":0},null,"Error?"]
[3642,{"$f":"'Acct Summary 7-9'!K53","v":0},null,"Error?"]
[3643,null,"T","OK"]
[3644,null,"T","OK"]
[3645,null,null,"OK"]
[3646,null,null,"OK"]
[3647,null,null,"OK"]
[3648,null,null,"OK"]
[3649,null,null,"OK"]
[3650,null,null,{"$f":"IF(ISBLANK(B3709),\"OK\",IF(A3709-B3709=0,\"OK\",\"Error?\"))","v":"OK"}]
[3651,null,null,"OK"]
[3652,null,null,"OK"]
[3653,null,null,"OK"]
[3654,null,null,"OK"]
[3655,null,null,"OK"]
[3656,{"$f":"'Expenditures 16-24'!K306","v":0},null,"Error?"]
[3657,{"$f":"'Acct Summary 7-9'!K7","v":0},null,"Error?"]
[3658,null,"T","OK"]
[3659,null,"T","OK"]
[3660,{"$f":"'Expenditures 16-24'!D280","v":0},null,"Error?"]
[3661,{"$f":"'Expenditures 16-24'!D282","v":0},null,"Error?"]
[3662,{"$f":"'Expenditures 16-24'!K280","v":0},null,"Error?"]
[3663,{"$f":"'Expenditures 16-24'!K282","v":0},"T","Error?"]
[3664,{"$f":"'Tax Sched 25'!B13","v":{"v":15945,"d":"15,945"}},"T","Error?"]
[3665,{"$f":"'Tax Sched 25'!D13","v":{"v":15945,"d":"15,945"}},"T","Error?"]
[3666,{"$f":"'Tax Sched 25'!C13","v":0},"T","Error?"]
[3667,{"$f":"'Tax Sched 25'!F13","v":{"v":16058,"d":"16,058"}},"T","Error?"]
[3668,{"$f":"'Tax Sched 25'!E13","v":{"v":16058,"d":"16,058"}},null,"Error?"]
[3669,{"$f":"'ICR Computation 37'!E10","v":{"v":80755,"d":"80,755"}},"T","Error?"]
[3670,null,null,"OK"]
[3671,null,null,"OK"]
[3672,null,null,"OK"]
[3673,null,null,"OK"]
[3674,null,null,"OK"]
[3675,null,null,"OK"]
[3676,null,null,"OK"]
[3677,null,null,"OK"]
[3678,null,null,"OK"]
[3679,null,null,"OK"]
[3680,null,null,"OK"]
[3681,null,null,"OK"]
[3682,null,null,"OK"]
[3683,null,null,"OK"]
[3684,null,null,"OK"]
[3685,null,null,"OK"]
[3686,null,null,"OK"]
[3687,null,null,"OK"]
[3688,null,null,"OK"]
[3689,null,null,"OK"]
[3690,null,null,"OK"]
[3691,null,null,"OK"]
[3692,null,null,"OK"]
[3693,null,null,"OK"]
[3694,null,null,"OK"]
[3695,null,null,"OK"]
[3696,null,null,"OK"]
[3697,null,null,"OK"]
[3698,null,null,"OK"]
[3699,null,null,"OK"]
[3700,null,null,"OK"]
[3701,null,null,"OK"]
[3702,null,null,"OK"]
[3703,null,null,"OK"]
[3704,null,null,"OK"]
[3705,null,null,"OK"]
[3706,null,null,"OK"]
[3707,null,null,"OK"]
[3708,null,null,"OK"]
[3709,null,null,"OK"]
[3710,null,null,"OK"]
[3711,null,null,"OK"]
[3712,null,null,"OK"]
[3713,null,null,"OK"]
[3714,null,null,{"$f":"IF(ISBLANK(B3773),\"OK\",IF(A3773-B3773=0,\"OK\",\"Error?\"))","v":"OK"}]
[3715,null,null,"OK"]
[3716,null,null,"OK"]
[3717,null,null,"OK"]
[3718,null,null,"OK"]
[3719,null,null,"OK"]
[3720,null,null,"OK"]
[3721,null,null,"OK"]
[3722,null,null,"OK"]
[3723,null,null,"OK"]
[3724,null,null,"OK"]
[3725,null,null,"OK"]
[3726,null,null,"OK"]
[3727,null,null,"OK"]
[3728,null,null,"OK"]
[3729,null,null,"OK"]
[3730,null,null,"OK"]
[3731,null,null,"OK"]
[3732,null,null,"OK"]
[3733,null,null,"OK"]
[3734,null,null,"OK"]
[3735,null,null,"OK"]
[3736,null,null,"OK"]
[3737,null,null,"OK"]
[3738,null,null,"OK"]
[3739,null,null,"OK"]
[3740,null,null,"OK"]
[3741,null,null,"OK"]
[3742,null,null,"OK"]
[3743,null,null,"OK"]
[3744,null,null,"OK"]
[3745,null,null,"OK"]
[3746,null,null,"OK"]
[3747,null,null,"OK"]
[3748,null,null,"OK"]
[3749,null,null,"OK"]
[3750,null,null,"OK"]
[3751,null,null,"OK"]
[3752,null,null,"OK"]
[3753,null,null,"OK"]
[3754,null,null,"OK"]
[3755,null,null,"OK"]
[3756,null,null,"OK"]
[3757,null,null,"OK"]
[3758,null,null,"OK"]
[3759,null,null,"OK"]
[3760,null,null,"OK"]
[3761,null,null,"OK"]
[3762,null,null,"OK"]
[3763,null,null,"OK"]
[3764,null,null,"OK"]
[3765,null,null,"OK"]
[3766,null,null,"OK"]
[3767,null,null,"OK"]
[3768,null,null,"OK"]
[3769,null,null,"OK"]
[3770,null,null,"OK"]
[3771,null,null,"OK"]
[3772,null,null,"OK"]
[3773,null,null,"OK"]
[3774,null,null,"OK"]
[3775,null,null,"OK"]
[3776,null,null,"OK"]
[3777,null,null,"OK"]
[3778,null,null,{"$f":"IF(ISBLANK(B3837),\"OK\",IF(A3837-B3837=0,\"OK\",\"Error?\"))","v":"OK"}]
[3779,null,null,"OK"]
[3780,null,null,"OK"]
[3781,null,null,"OK"]
[3782,null,null,"OK"]
[3783,null,null,"OK"]
[3784,null,null,"OK"]
[3785,null,null,"OK"]
[3786,null,null,"OK"]
[3787,null,null,"OK"]
[3788,null,null,"OK"]
[3789,null,null,"OK"]
[3790,null,null,"OK"]
[3791,null,null,"OK"]
[3792,null,null,"OK"]
[3793,null,null,"OK"]
[3794,null,null,"OK"]
[3795,null,null,"OK"]
[3796,null,null,"OK"]
[3797,null,null,"OK"]
[3798,null,null,"OK"]
[3799,null,null,"OK"]
[3800,null,null,"OK"]
[3801,null,null,"OK"]
[3802,null,null,"OK"]
[3803,null,null,"OK"]
[3804,null,null,"OK"]
[3805,null,null,"OK"]
[3806,null,null,"OK"]
[3807,null,null,"OK"]
[3808,null,null,"OK"]
[3809,null,null,"OK"]
[3810,null,null,"OK"]
[3811,null,null,"OK"]
[3812,null,null,"OK"]
[3813,null,null,"OK"]
[3814,null,null,"OK"]
[3815,null,null,"OK"]
[3816,null,null,"OK"]
[3817,null,null,"OK"]
[3818,null,null,"OK"]
[3819,null,null,"OK"]
[3820,null,null,"OK"]
[3821,null,null,"OK"]
[3822,null,null,"OK"]
[3823,null,null,"OK"]
[3824,null,null,"OK"]
[3825,null,null,"OK"]
[3826,null,null,"OK"]
[3827,null,null,"OK"]
[3828,null,null,"OK"]
[3829,null,null,"OK"]
[3830,null,null,"OK"]
[3831,null,null,"OK"]
[3832,null,null,"OK"]
[3833,null,null,"OK"]
[3834,null,null,"OK"]
[3835,null,null,"OK"]
[3836,null,null,"OK"]
[3837,null,null,"OK"]
[3838,null,null,"OK"]
[3839,null,null,"OK"]
[3840,null,null,"OK"]
[3841,null,null,"OK"]
[3842,null,null,{"$f":"IF(ISBLANK(B3901),\"OK\",IF(A3901-B3901=0,\"OK\",\"Error?\"))","v":"OK"}]
[3843,null,null,"OK"]
[3844,null,null,"OK"]
[3845,null,null,"OK"]
[3846,null,null,"OK"]
[3847,null,null,"OK"]
[3848,null,null,"OK"]
[3849,null,null,"OK"]
[3850,null,null,"OK"]
[3851,null,null,"OK"]
[3852,null,null,"OK"]
[3853,null,null,"OK"]
[3854,null,null,"OK"]
[3855,null,null,"OK"]
[3856,null,null,"OK"]
[3857,null,null,"OK"]
[3858,null,null,"OK"]
[3859,null,null,"OK"]
[3860,null,null,"OK"]
[3861,null,null,"OK"]
[3862,null,null,"OK"]
[3863,null,null,"OK"]
[3864,null,null,"OK"]
[3865,null,null,"OK"]
[3866,null,null,"OK"]
[3867,null,null,"OK"]
[3868,null,null,"OK"]
[3869,null,null,"OK"]
[3870,null,null,"OK"]
[3871,null,null,"OK"]
[3872,null,null,"OK"]
[3873,null,null,"OK"]
[3874,null,null,"OK"]
[3875,null,null,"OK"]
[3876,null,null,"OK"]
[3877,null,null,"OK"]
[3878,null,null,"OK"]
[3879,null,null,"OK"]
[3880,null,null,"OK"]
[3881,null,null,"OK"]
[3882,null,null,"OK"]
[3883,null,null,"OK"]
[3884,null,null,"OK"]
[3885,null,null,"OK"]
[3886,null,null,"OK"]
[3887,null,null,"OK"]
[3888,null,null,"OK"]
[3889,null,null,"OK"]
[3890,null,null,"OK"]
[3891,null,null,"OK"]
[3892,null,null,"OK"]
[3893,null,null,"OK"]
[3894,null,null,"OK"]
[3895,null,null,"OK"]
[3896,null,null,"OK"]
[3897,null,null,"OK"]
[3898,null,null,"OK"]
[3899,null,null,"OK"]
[3900,null,null,"OK"]
[3901,null,null,"OK"]
[3902,null,null,"OK"]
[3903,null,null,"OK"]
[3904,null,null,"OK"]
[3905,null,null,"OK"]
[3906,null,null,{"$f":"IF(ISBLANK(B3965),\"OK\",IF(A3965-B3965=0,\"OK\",\"Error?\"))","v":"OK"}]
[3907,null,null,"OK"]
[3908,null,null,"OK"]
[3909,null,null,"OK"]
[3910,null,null,"OK"]
[3911,null,null,"OK"]
[3912,null,null,"OK"]
[3913,null,null,"OK"]
[3914,null,null,"OK"]
[3915,null,null,"OK"]
[3916,null,null,"OK"]
[3917,null,null,"OK"]
[3918,null,null,"OK"]
[3919,null,null,"OK"]
[3920,null,null,"OK"]
[3921,null,null,"OK"]
[3922,null,null,"OK"]
[3923,null,null,"OK"]
[3924,null,null,"OK"]
[3925,null,null,"OK"]
[3926,null,null,"OK"]
[3927,null,null,"OK"]
[3928,null,null,"OK"]
[3929,null,null,"OK"]
[3930,null,null,"OK"]
[3931,null,null,"OK"]
[3932,null,null,"OK"]
[3933,null,null,"OK"]
[3934,null,null,"OK"]
[3935,null,null,"OK"]
[3936,null,null,"OK"]
[3937,null,null,"OK"]
[3938,null,null,"OK"]
[3939,null,null,"OK"]
[3940,null,null,"OK"]
[3941,null,null,"OK"]
[3942,null,null,"OK"]
[3943,null,null,"OK"]
[3944,null,null,"OK"]
[3945,null,null,"OK"]
[3946,null,null,"OK"]
[3947,null,null,"OK"]
[3948,null,null,"OK"]
[3949,null,null,"OK"]
[3950,null,null,"OK"]
[3951,null,null,"OK"]
[3952,null,null,"OK"]
[3953,null,null,"OK"]
[3954,null,null,"OK"]
[3955,null,null,"OK"]
[3956,null,null,"OK"]
[3957,null,null,"OK"]
[3958,null,null,"OK"]
[3959,null,null,"OK"]
[3960,null,null,"OK"]
[3961,null,null,"OK"]
[3962,null,null,"OK"]
[3963,null,null,"OK"]
[3964,null,null,"OK"]
[3965,null,null,"OK"]
[3966,null,null,"OK"]
[3967,null,null,"OK"]
[3968,null,null,"OK"]
[3969,null,null,"OK"]
[3970,null,null,{"$f":"IF(ISBLANK(B4029),\"OK\",IF(A4029-B4029=0,\"OK\",\"Error?\"))","v":"OK"}]
[3971,null,null,"OK"]
[3972,null,null,"OK"]
[3973,null,null,"OK"]
[3974,null,null,"OK"]
[3975,null,null,"OK"]
[3976,null,null,"OK"]
[3977,null,null,"OK"]
[3978,null,null,"OK"]
[3979,null,null,"OK"]
[3980,null,null,"OK"]
[3981,null,null,"OK"]
[3982,null,null,"OK"]
[3983,null,null,"OK"]
[3984,null,null,"OK"]
[3985,null,null,"OK"]
[3986,null,null,"OK"]
[3987,null,null,"OK"]
[3988,null,null,"OK"]
[3989,null,null,"OK"]
[3990,null,null,"OK"]
[3991,null,null,"OK"]
[3992,null,null,"OK"]
[3993,null,null,"OK"]
[3994,null,null,"OK"]
[3995,null,null,"OK"]
[3996,null,null,"OK"]
[3997,null,null,"OK"]
[3998,null,null,"OK"]
[3999,null,null,"OK"]
[4000,null,null,"OK"]
[4001,null,null,"OK"]
[4002,null,null,"OK"]
[4003,null,null,"OK"]
[4004,null,null,"OK"]
[4005,null,null,"OK"]
[4006,null,null,"OK"]
[4007,null,null,"OK"]
[4008,null,null,"OK"]
[4009,null,null,"OK"]
[4010,null,null,"OK"]
[4011,null,null,"OK"]
[4012,null,null,"OK"]
[4013,{"$f":"'Expenditures 16-24'!C124","v":0},null,"Error?"]
[4014,{"$f":"'Expenditures 16-24'!D124","v":0},null,"Error?"]
[4015,{"$f":"'Expenditures 16-24'!E124","v":0},null,"Error?"]
[4016,{"$f":"'Expenditures 16-24'!F124","v":0},null,"Error?"]
[4017,{"$f":"'Expenditures 16-24'!G124","v":0},null,"Error?"]
[4018,{"$f":"'Expenditures 16-24'!H124","v":0},null,"Error?"]
[4019,{"$f":"'Expenditures 16-24'!K124","v":0},null,"Error?"]
[4020,{"$f":"'Expenditures 16-24'!C184","v":0},null,"Error?"]
[4021,{"$f":"'Expenditures 16-24'!D184","v":0},"T","Error?"]
[4022,{"$f":"'Expenditures 16-24'!E184","v":0},null,"Error?"]
[4023,{"$f":"'Expenditures 16-24'!F184","v":0},null,"Error?"]
[4024,{"$f":"'Expenditures 16-24'!G184","v":0},null,"Error?"]
[4025,{"$f":"'Expenditures 16-24'!H184","v":0},null,"Error?"]
[4026,{"$f":"'Expenditures 16-24'!K184","v":0},null,"Error?"]
[4027,null,null,"OK"]
[4028,null,"T","OK"]
[4029,null,null,"OK"]
[4030,null,null,"OK"]
[4031,null,null,"OK"]
[4032,null,null,"OK"]
[4033,null,null,"OK"]
[4034,null,null,{"$f":"IF(ISBLANK(B4093),\"OK\",IF(A4093-B4093=0,\"OK\",\"Error?\"))","v":"OK"}]
[4035,null,null,"OK"]
[4036,null,null,"OK"]
[4037,null,null,"OK"]
[4038,{"$f":"'Expenditures 16-24'!K304","v":0},null,"Error?"]
[4039,{"$f":"'Expenditures 16-24'!K305","v":0},"T","Error?"]
[4040,null,"T","OK"]
[4041,{"$f":"'Tax Sched 25'!B17","v":0},"T","Error?"]
[4042,{"$f":"'Tax Sched 25'!B18","v":0},"T","Error?"]
[4043,{"$f":"'Tax Sched 25'!D17","v":0},"T","Error?"]
[4044,{"$f":"'Tax Sched 25'!D18","v":0},"T","Error?"]
[4045,{"$f":"'Tax Sched 25'!C17","v":0},"T","Error?"]
[4046,{"$f":"'Tax Sched 25'!C18","v":0},"T","Error?"]
[4047,{"$f":"'Tax Sched 25'!F17","v":0},null,"Error?"]
[4048,{"$f":"'Tax Sched 25'!F18","v":0},null,"Error?"]
[4049,{"$f":"'Tax Sched 25'!E17","v":0},"T","Error?"]
[4050,{"$f":"'Tax Sched 25'!E18","v":0},"T","Error?"]
[4051,null,"T","OK"]
[4052,{"$f":"'Acct Summary 7-9'!C9","v":{"v":2404361,"d":"2,404,361"}},null,"Error?"]
[4053,{"$f":"'Acct Summary 7-9'!D9","v":0},null,"Error?"]
[4054,{"$f":"'Acct Summary 7-9'!E9","v":0},null,"Error?"]
[4055,{"$f":"'Acct Summary 7-9'!F9","v":0},null,"Error?"]
[4056,{"$f":"'Acct Summary 7-9'!G9","v":0},null,"Error?"]
[4057,{"$f":"'Acct Summary 7-9'!H9","v":0},null,"Error?"]
[4058,null,null,"OK"]
[4059,null,null,"OK"]
[4060,{"$f":"'Acct Summary 7-9'!K9","v":0},null,"Error?"]
[4061,{"$f":"'Acct Summary 7-9'!C10","v":{"v":8458284,"d":"8,458,284"}},null,"Error?"]
[4062,{"$f":"'Acct Summary 7-9'!D10","v":{"v":138643,"d":"138,643"}},null,"Error?"]
[4063,{"$f":"'Acct Summary 7-9'!E10","v":{"v":212941,"d":"212,941"}},"T","Error?"]
[4064,{"$f":"'Acct Summary 7-9'!F10","v":{"v":390469,"d":"390,469"}},"T","Error?"]
[4065,{"$f":"'Acct Summary 7-9'!G10","v":{"v":27561,"d":"27,561"}},"T","Error?"]
[4066,{"$f":"'Acct Summary 7-9'!H10","v":78},"T","Error?"]
[4067,{"$f":"'Acct Summary 7-9'!I10","v":{"v":27602,"d":"27,602"}},"T","Error?"]
[4068,null,"T","OK"]
[4069,{"$f":"'Acct Summary 7-9'!K10","v":{"v":24321,"d":"24,321"}},"T","Error?"]
[4070,{"$f":"'Acct Summary 7-9'!C18","v":{"v":2404361,"d":"2,404,361"}},"T","Error?"]
[4071,{"$f":"'Acct Summary 7-9'!D18","v":0},"T","Error?"]
[4072,{"$f":"'Acct Summary 7-9'!F18","v":0},"T","Error?"]
[4073,{"$f":"'Acct Summary 7-9'!H18","v":0},"T","Error?"]
[4074,{"$f":"'Acct Summary 7-9'!K18","v":0},"T","Error?"]
[4075,{"$f":"'Acct Summary 7-9'!C19","v":{"v":8043656,"d":"8,043,656"}},"T","Error?"]
[4076,{"$f":"'Acct Summary 7-9'!D19","v":{"v":136162,"d":"136,162"}},"T","Error?"]
[4077,{"$f":"'Acct Summary 7-9'!E19","v":{"v":211659,"d":"211,659"}},"T","Error?"]
[4078,{"$f":"'Acct Summary 7-9'!F19","v":{"v":196435,"d":"196,435"}},"T","Error?"]
[4079,{"$f":"'Acct Summary 7-9'!G19","v":{"v":180745,"d":"180,745"}},"T","Error?"]
[4080,{"$f":"'Acct Summary 7-9'!H19","v":{"v":98304,"d":"98,304"}},"T","Error?"]
[4081,null,"T","OK"]
[4082,null,"T","OK"]
[4083,{"$f":"'Acct Summary 7-9'!K19","v":{"v":11252,"d":"11,252"}},null,"Error?"]
[4084,null,"T","OK"]
[4085,null,"T","OK"]
[4086,null,"T","OK"]
[4087,null,null,"OK"]
[4088,null,null,"OK"]
[4089,null,null,"OK"]
[4090,null,null,"OK"]
[4091,null,"T","OK"]
[4092,null,"T","OK"]
[4093,null,null,"OK"]
[4094,null,null,"OK"]
[4095,{"$f":"'Expenditures 16-24'!H208","v":0},null,"Error?"]
[4096,{"$f":"'Expenditures 16-24'!K208","v":0},null,"Error?"]
[4097,null,"T","OK"]
[4098,null,"T",{"$f":"IF(ISBLANK(B4157),\"OK\",IF(A4157-B4157=0,\"OK\",\"Error?\"))","v":"OK"}]
[4099,null,null,"OK"]
[4100,null,null,"OK"]
[4101,null,null,"OK"]
[4102,null,null,"OK"]
[4103,null,null,"OK"]
[4104,{"$f":"'Expenditures 16-24'!D281","v":0},"T","Error?"]
[4105,{"$f":"'Expenditures 16-24'!K281","v":0},null,"Error?"]
[4106,null,null,"OK"]
[4107,null,"T","OK"]
[4108,null,null,"OK"]
[4109,null,null,"OK"]
[4110,{"$f":"'Short-Term Long-Term Debt 26'!I49","v":{"v":209000,"d":"209,000"}},null,"Error?"]
[4111,{"$f":"'Short-Term Long-Term Debt 26'!J49","v":{"v":60353,"d":"60,353"}},"T","Error?"]
[4112,{"$f":"'Short-Term Long-Term Debt 26'!H49","v":{"v":204000,"d":"204,000"}},"T","Error?"]
[4113,null,"T","OK"]
[4114,{"$f":"'Acct Summary 7-9'!E18","v":0},"T","Error?"]
[4115,{"$f":"'Acct Summary 7-9'!G18","v":0},"T","Error?"]
[4116,{"$f":"'Short-Term Long-Term Debt 26'!G49","v":0},"T","Error?"]
[4117,null,"T","OK"]
[4118,{"$f":"'Revenues 10-15'!D163","v":0},null,"Error?"]
[4119,{"$f":"'Revenues 10-15'!F163","v":0},"T","Error?"]
[4120,{"$f":"'Revenues 10-15'!G163","v":0},null,"Error?"]
[4121,null,null,"OK"]
[4122,null,null,"OK"]
[4123,null,null,"OK"]
[4124,null,null,"OK"]
[4125,null,null,"OK"]
[4126,null,null,"OK"]
[4127,null,null,"OK"]
[4128,{"$f":"'Revenues 10-15'!C262","v":0},null,"Error?"]
[4129,{"$f":"'Revenues 10-15'!D262","v":0},null,"Error?"]
[4130,{"$f":"'Revenues 10-15'!F262","v":0},null,"Error?"]
[4131,{"$f":"'Revenues 10-15'!G262","v":0},null,"Error?"]
[4132,null,null,"OK"]
[4133,null,null,"OK"]
[4134,null,null,"OK"]
[4135,null,null,"OK"]
[4136,null,null,"OK"]
[4137,null,null,"OK"]
[4138,{"$f":"'Expenditures 16-24'!E138","v":0},null,"Error?"]
[4139,{"$f":"'Expenditures 16-24'!E139","v":0},"T","Error?"]
[4140,{"$f":"'Expenditures 16-24'!E140","v":0},null,"Error?"]
[4141,{"$f":"'Expenditures 16-24'!E141","v":0},null,"Error?"]
[4142,{"$f":"'Expenditures 16-24'!E143","v":0},null,"Error?"]
[4143,null,"T","OK"]
[4144,null,"T","OK"]
[4145,null,null,"OK"]
[4146,null,"T","OK"]
[4147,null,null,"OK"]
[4148,null,null,"OK"]
[4149,{"$f":"'Expenditures 16-24'!H210","v":0},null,"Error?"]
[4150,{"$f":"'Expenditures 16-24'!K210","v":0},null,"Error?"]
[4151,null,null,"OK"]
[4152,null,"T","OK"]
[4153,null,null,"OK"]
[4154,{"$f":"'Revenues 10-15'!I170","v":0},"T","Error?"]
[4155,{"$f":"'Revenues 10-15'!I172","v":0},"T","Error?"]
[4156,{"$f":"'Acct Summary 7-9'!E36","v":0},null,"Error?"]
[4157,null,"T","OK"]
[4158,null,null,"OK"]
[4159,null,null,"OK"]
[4160,null,null,"OK"]
[4161,null,null,"OK"]
[4162,null,null,{"$f":"IF(ISBLANK(B4221),\"OK\",IF(A4221-B4221=0,\"OK\",\"Error?\"))","v":"OK"}]
[4163,null,null,"OK"]
[4164,null,null,"OK"]
[4165,null,null,"OK"]
[4166,{"$f":"'Revenues 10-15'!C142","v":0},null,"Error?"]
[4167,{"$f":"'Revenues 10-15'!D142","v":0},null,"Error?"]
[4168,null,null,"OK"]
[4169,{"$f":"'Revenues 10-15'!G142","v":0},null,"Error?"]
[4170,null,null,"OK"]
[4171,null,null,"OK"]
[4172,null,null,"OK"]
[4173,null,null,"OK"]
[4174,null,null,"OK","Deleted in 2019"]
[4175,null,null,"OK","Deleted in 2019"]
[4176,null,null,"OK","Deleted in 2019"]
[4177,null,null,"OK","Deleted in 2019"]
[4178,null,null,"OK"]
[4179,null,null,"OK"]
[4180,null,null,"OK"]
[4181,null,null,"OK"]
[4182,null,null,"OK"]
[4183,null,null,"OK"]
[4184,null,null,"OK"]
[4185,null,null,"OK"]
[4186,null,null,"OK"]
[4187,null,null,"OK"]
[4188,null,null,"OK"]
[4189,null,null,"OK"]
[4190,null,null,"OK"]
[4191,null,null,"OK"]
[4192,null,null,"OK"]
[4193,null,null,"OK"]
[4194,null,null,"OK"]
[4195,null,null,"OK"]
[4196,null,null,"OK"]
[4197,null,null,"OK"]
[4198,null,null,"OK"]
[4199,null,null,"OK"]
[4200,null,null,"OK"]
[4201,null,null,"OK"]
[4202,null,null,"OK"]
[4203,null,null,"OK"]
[4204,{"$f":"('FP Info 3'!D10)*100000","v":{"v":1699.34,"d":"1,699"}},null,"Error?"]
[4205,{"$f":"('FP Info 3'!F10)*100000","v":{"v":152.23000000000002,"d":"152"}},null,"Error?"]
[4206,{"$f":"('FP Info 3'!H10)*100000","v":{"v":200.21,"d":"200"}},"T","Error?"]
[4207,{"$f":"('FP Info 3'!J10)*100000","v":{"v":2052,"d":"2,052"}},"T","Error?"]
[4208,{"$f":"'FP Info 3'!J17","v":{"v":7044692,"d":"7,044,692"}},"T","Error?"]
[4209,{"$f":"'FP Info 3'!D25","v":0},"T","Error?"]
[4210,null,"T","OK"]
[4211,null,null,"OK","Deleted 4/10"]
[4212,null,"T","OK","Deleted 5/05"]
[4213,null,null,"OK"]
[4214,null,null,"OK"]
[4215,null,"T","OK"]
[4216,null,null,"OK"]
[4217,null,null,"OK"]
[4218,null,null,"OK"]
[4219,null,null,"OK"]
[4220,null,null,"OK"]
[4221,null,null,"OK"]
[4222,null,null,"OK"]
[4223,null,null,"OK"]
[4224,null,null,"OK"]
[4225,null,null,"OK"]
[4226,null,null,{"$f":"IF(ISBLANK(B4285),\"OK\",IF(A4285-B4285=0,\"OK\",\"Error?\"))","v":"OK"}]
[4227,null,null,"OK"]
[4228,null,null,"OK"]
[4229,null,null,"OK"]
[4230,null,null,"OK"]
[4231,null,null,"OK"]
[4232,null,null,"OK"]
[4233,null,null,"OK"]
[4234,null,null,"OK"]
[4235,null,null,"OK"]
[4236,null,"T","OK"]
[4237,{"$f":"'Rest Tax Levies-Tort Im 27'!G31","v":{"v":155421,"d":"155,421"}},"T","Error?"]
[4238,{"$f":"'Rest Tax Levies-Tort Im 27'!G32","v":{"v":189300,"d":"189,300"}},null,"Error?"]
[4239,{"$f":"'Rest Tax Levies-Tort Im 27'!G36","v":{"v":60252,"d":"60,252"}},null,"Error?"]
[4240,{"$f":"'Rest Tax Levies-Tort Im 27'!G37","v":0},null,"Error?"]
[4241,{"$f":"'Rest Tax Levies-Tort Im 27'!G38","v":{"v":76541,"d":"76,541"}},null,"Error?"]
[4242,{"$f":"'Rest Tax Levies-Tort Im 27'!G39","v":0},null,"Error?"]
[4243,{"$f":"'Rest Tax Levies-Tort Im 27'!G40","v":0},null,"Error?"]
[4244,{"$f":"'Rest Tax Levies-Tort Im 27'!G41","v":{"v":18598,"d":"18,598"}},null,"Error?"]
[4245,{"$f":"'Rest Tax Levies-Tort Im 27'!G42","v":0},null,"Error?"]
[4246,{"$f":"'Rest Tax Levies-Tort Im 27'!G43","v":0},null,"Error?"]
[4247,{"$f":"'Rest Tax Levies-Tort Im 27'!G44","v":0},null,"Error?"]
[4248,{"$f":"'Revenues 10-15'!C133","v":0},null,"Error?"]
[4249,{"$f":"'Revenues 10-15'!D133","v":0},null,"Error?"]
[4250,{"$f":"'Revenues 10-15'!F133","v":0},null,"Error?"]
[4251,{"$f":"'Revenues 10-15'!C152","v":0},null,"Error?"]
[4252,{"$f":"'Revenues 10-15'!D152","v":0},null,"Error?"]
[4253,{"$f":"'Revenues 10-15'!C156","v":0},null,"Error?"]
[4254,{"$f":"'Revenues 10-15'!D156","v":0},null,"Error?"]
[4255,{"$f":"'Revenues 10-15'!F156","v":0},null,"Error?"]
[4256,{"$f":"'Revenues 10-15'!C166","v":0},null,"Error?"]
[4257,{"$f":"'Revenues 10-15'!F166","v":0},null,"Error?"]
[4258,null,null,"OK"]
[4259,null,null,"OK"]
[4260,{"$f":"'Revenues 10-15'!C167","v":0},null,"Error?"]
[4261,{"$f":"'Revenues 10-15'!F167","v":0},null,"Error?"]
[4262,null,null,"OK"]
[4263,null,null,"OK"]
[4264,null,null,"OK"]
[4265,null,null,"OK"]
[4266,{"$f":"'Revenues 10-15'!D168","v":0},null,"Error?"]
[4267,{"$f":"'Revenues 10-15'!H168","v":0},null,"Error?"]
[4268,{"$f":"'Revenues 10-15'!D169","v":0},null,"Error?"]
[4269,{"$f":"'Revenues 10-15'!K169","v":0},null,"Error?"]
[4270,{"$f":"'Revenues 10-15'!C199","v":0},null,"Error?"]
[4271,{"$f":"'Revenues 10-15'!C205","v":{"v":53538,"d":"53,538"}},null,"Error?"]
[4272,{"$f":"'Revenues 10-15'!D205","v":0},null,"Error?"]
[4273,{"$f":"'Revenues 10-15'!F205","v":0},null,"Error?"]
[4274,{"$f":"'Revenues 10-15'!G205","v":0},null,"Error?"]
[4275,{"$f":"'Revenues 10-15'!C210","v":0},null,"Error?"]
[4276,{"$f":"'Revenues 10-15'!D210","v":0},null,"Error?"]
[4277,{"$f":"'Revenues 10-15'!F210","v":0},null,"Error?"]
[4278,{"$f":"'Revenues 10-15'!G210","v":0},null,"Error?"]
[4279,{"$f":"'Revenues 10-15'!C218","v":0},null,"Error?"]
[4280,{"$f":"'Revenues 10-15'!D218","v":0},null,"Error?"]
[4281,{"$f":"'Revenues 10-15'!F218","v":0},null,"Error?"]
[4282,{"$f":"'Revenues 10-15'!G218","v":0},null,"Error?"]
[4283,{"$f":"'Revenues 10-15'!C222","v":0},null,"Error?"]
[4284,{"$f":"'Revenues 10-15'!D222","v":0},null,"Error?"]
[4285,{"$f":"'Revenues 10-15'!G222","v":0},null,"Error?"]
[4286,null,null,"OK"]
[4287,null,null,"OK"]
[4288,null,null,"OK"]
[4289,null,null,"OK"]
[4290,{"$f":"'Revenues 10-15'!C149","v":0},null,{"$f":"IF(ISBLANK(B4349),\"OK\",IF(A4349-B4349=0,\"OK\",\"Error?\"))","v":"Error?"}]
[4291,{"$f":"'Revenues 10-15'!D149","v":0},null,"Error?"]
[4292,{"$f":"'Revenues 10-15'!G149","v":0},null,"Error?"]
[4293,{"$f":"'Revenues 10-15'!F152","v":0},null,"Error?"]
[4294,{"$f":"'Revenues 10-15'!G152","v":0},null,"Error?"]
[4295,{"$f":"'Revenues 10-15'!G156","v":0},null,"Error?"]
[4296,{"$f":"'Revenues 10-15'!G157","v":0},null,"Error?"]
[4297,{"$f":"'Revenues 10-15'!C265","v":{"v":17915,"d":"17,915"}},null,"Error?"]
[4298,{"$f":"'Revenues 10-15'!D265","v":0},"T","Error?"]
[4299,{"$f":"'Revenues 10-15'!F265","v":0},null,"Error?"]
[4300,{"$f":"'Revenues 10-15'!G265","v":0},null,"Error?"]
[4301,{"$f":"'Revenues 10-15'!C266","v":0},null,"Error?"]
[4302,{"$f":"'Revenues 10-15'!I171","v":0},null,"Error?"]
[4303,{"$f":"'Revenues 10-15'!E175","v":0},null,"Error?"]
[4304,{"$f":"'Revenues 10-15'!H175","v":0},"T","Error?"]
[4305,{"$f":"'Revenues 10-15'!I175","v":0},null,"Error?"]
[4306,null,null,"OK"]
[4307,{"$f":"'Revenues 10-15'!K175","v":0},null,"Error?"]
[4308,{"$f":"'Revenues 10-15'!E176","v":0},null,"Error?"]
[4309,{"$f":"'Revenues 10-15'!I176","v":0},null,"Error?"]
[4310,null,null,"OK"]
[4311,{"$f":"'Revenues 10-15'!E177","v":0},null,"Error?"]
[4312,{"$f":"'Revenues 10-15'!I177","v":0},null,"Error?"]
[4313,null,"T","OK"]
[4314,{"$f":"'Revenues 10-15'!C187","v":0},"T","Error?"]
[4315,{"$f":"'Revenues 10-15'!D187","v":0},"T","Error?"]
[4316,{"$f":"'Revenues 10-15'!F187","v":0},null,"Error?"]
[4317,{"$f":"'Revenues 10-15'!G187","v":0},null,"Error?"]
[4318,{"$f":"'Revenues 10-15'!C188","v":0},null,"Error?"]
[4319,{"$f":"'Revenues 10-15'!D188","v":0},null,"Error?"]
[4320,{"$f":"'Revenues 10-15'!F188","v":0},null,"Error?"]
[4321,{"$f":"'Revenues 10-15'!G188","v":0},null,"Error?"]
[4322,null,null,"OK"]
[4323,null,null,"OK"]
[4324,null,null,"OK"]
[4325,null,null,"OK"]
[4326,null,null,"OK"]
[4327,null,null,"OK"]
[4328,null,null,"OK"]
[4329,null,null,"OK"]
[4330,{"$f":"'Revenues 10-15'!C189","v":0},null,"Error?"]
[4331,{"$f":"'Revenues 10-15'!D189","v":0},null,"Error?"]
[4332,{"$f":"'Revenues 10-15'!F189","v":0},null,"Error?"]
[4333,{"$f":"'Revenues 10-15'!G189","v":0},null,"Error?"]
[4334,{"$f":"'Revenues 10-15'!C190","v":0},null,"Error?"]
[4335,{"$f":"'Revenues 10-15'!D190","v":0},null,"Error?"]
[4336,{"$f":"'Revenues 10-15'!F190","v":0},"T","Error?"]
[4337,{"$f":"'Revenues 10-15'!G190","v":0},"T","Error?"]
[4338,null,"T","OK","Deleted in 2019"]
[4339,null,"T","OK","Deleted in 2019"]
[4340,null,null,"OK","Deleted in 2019"]
[4341,null,null,"OK","Deleted in 2019"]
[4342,null,null,"OK"]
[4343,null,null,"OK"]
[4344,null,null,"OK"]
[4345,null,null,"OK"]
[4346,{"$f":"'Revenues 10-15'!C209","v":0},null,"Error?"]
[4347,{"$f":"'Revenues 10-15'!D209","v":0},null,"Error?"]
[4348,{"$f":"'Revenues 10-15'!F209","v":0},null,"Error?"]
[4349,{"$f":"'Revenues 10-15'!G209","v":0},null,"Error?"]
[4350,{"$f":"'Revenues 10-15'!C211","v":0},null,"Error?"]
[4351,{"$f":"'Revenues 10-15'!D211","v":0},null,"Error?"]
[4352,{"$f":"'Revenues 10-15'!F211","v":0},"T","Error?"]
[4353,{"$f":"'Revenues 10-15'!G211","v":0},"T","Error?"]
[4354,{"$f":"'Revenues 10-15'!C258","v":0},"T",{"$f":"IF(ISBLANK(B4413),\"OK\",IF(A4413-B4413=0,\"OK\",\"Error?\"))","v":"Error?"}]
[4355,{"$f":"'Revenues 10-15'!F258","v":0},"T","Error?"]
[4356,{"$f":"'Revenues 10-15'!G258","v":0},null,"Error?"]
[4357,{"$f":"'Revenues 10-15'!C261","v":0},null,"Error?"]
[4358,{"$f":"'Revenues 10-15'!D261","v":0},null,"Error?"]
[4359,{"$f":"'Revenues 10-15'!F261","v":0},null,"Error?"]
[4360,{"$f":"'Revenues 10-15'!G261","v":0},null,"Error?"]
[4361,null,null,"OK"]
[4362,null,null,"OK"]
[4363,null,null,"OK"]
[4364,null,null,"OK"]
[4365,null,null,"OK"]
[4366,null,null,"OK"]
[4367,null,null,"OK"]
[4368,null,null,"OK"]
[4369,null,null,"OK"]
[4370,null,null,"OK"]
[4371,null,null,"OK"]
[4372,null,null,"OK"]
[4373,{"$f":"'Revenues 10-15'!E269","v":0},null,"Error?"]
[4374,{"$f":"'Revenues 10-15'!I269","v":0},null,"Error?"]
[4375,null,"T","OK"]
[4376,{"$f":"('FP Info 3'!L10)*100000","v":{"v":44.910000000000004,"d":"45"}},"T","Error?"]
[4377,null,"T","OK"]
[4378,null,null,"OK"]
[4379,null,null,"OK"]
[4380,{"$f":"'Revenues 10-15'!H268","v":0},null,"Error?"]
[4381,{"$f":"'Revenues 10-15'!K268","v":0},null,"Error?"]
[4382,{"$f":"'Acct Summary 7-9'!E7","v":0},"T","Error?"]
[4383,{"$f":"'Acct Summary 7-9'!I7","v":0},"T","Error?"]
[4384,null,"T","OK"]
[4385,{"$f":"'Revenues 10-15'!D266","v":0},"T","Error?"]
[4386,{"$f":"'Revenues 10-15'!F266","v":0},"T","Error?"]
[4387,{"$f":"'Revenues 10-15'!G266","v":0},null,"Error?"]
[4388,null,null,"OK"]
[4389,null,null,"OK"]
[4390,null,null,"OK"]
[4391,null,null,"OK"]
[4392,null,null,"OK"]
[4393,null,null,"OK"]
[4394,null,null,"OK"]
[4395,null,null,"OK"]
[4396,null,null,"OK"]
[4397,null,null,"OK"]
[4398,null,null,"OK"]
[4399,null,null,"OK"]
[4400,null,null,"OK"]
[4401,null,null,"OK"]
[4402,null,null,"OK"]
[4403,null,null,"OK"]
[4404,null,null,"OK"]
[4405,null,null,"OK"]
[4406,null,null,"OK"]
[4407,null,null,"OK"]
[4408,null,null,"OK"]
[4409,null,null,"OK"]
[4410,null,null,"OK"]
[4411,null,null,"OK"]
[4412,null,null,"OK"]
[4413,null,null,"OK"]
[4414,null,null,"OK"]
[4415,null,null,"OK"]
[4416,null,null,"OK"]
[4417,null,null,"OK"]
[4418,null,null,{"$f":"IF(ISBLANK(B4477),\"OK\",IF(A4477-B4477=0,\"OK\",\"Error?\"))","v":"OK"}]
[4419,null,null,"OK"]
[4420,null,null,"OK"]
[4421,null,null,"OK"]
[4422,null,null,"OK"]
[4423,null,null,"OK"]
[4424,null,null,"OK"]
[4425,null,null,"OK"]
[4426,null,null,"OK"]
[4427,null,null,"OK"]
[4428,null,null,"OK"]
[4429,null,null,"OK"]
[4430,null,null,"OK"]
[4431,null,null,"OK"]
[4432,null,null,"OK"]
[4433,null,null,"OK"]
[4434,null,null,"OK"]
[4435,null,null,"OK"]
[4436,null,null,"OK"]
[4437,null,null,"OK"]
[4438,null,null,"OK"]
[4439,null,null,"OK"]
[4440,null,null,"OK"]
[4441,null,null,"OK"]
[4442,null,null,"OK"]
[4443,null,null,"OK"]
[4444,null,null,"OK"]
[4445,null,null,"OK"]
[4446,null,null,"OK"]
[4447,null,null,"OK"]
[4448,null,null,"OK"]
[4449,null,null,"OK"]
[4450,null,null,"OK"]
[4451,null,null,"OK"]
[4452,null,null,"OK"]
[4453,null,null,"OK"]
[4454,null,null,"OK"]
[4455,null,null,"OK"]
[4456,null,null,"OK"]
[4457,null,null,"OK"]
[4458,null,null,"OK"]
[4459,null,null,"OK"]
[4460,null,null,"OK"]
[4461,null,null,"OK"]
[4462,null,null,"OK"]
[4463,null,null,"OK"]
[4464,null,null,"OK"]
[4465,null,null,"OK"]
[4466,null,null,"OK"]
[4467,null,null,"OK"]
[4468,null,null,"OK"]
[4469,null,null,"OK"]
[4470,null,null,"OK"]
[4471,null,null,"OK"]
[4472,null,null,"OK"]
[4473,null,null,"OK"]
[4474,null,null,"OK"]
[4475,null,null,"OK"]
[4476,null,null,"OK"]
[4477,null,null,"OK"]
[4478,null,null,"OK"]
[4479,null,null,"OK"]
[4480,null,null,"OK"]
[4481,null,null,"OK"]
[4482,null,null,{"$f":"IF(ISBLANK(B4541),\"OK\",IF(A4541-B4541=0,\"OK\",\"Error?\"))","v":"OK"}]
[4483,null,null,"OK"]
[4484,null,null,"OK"]
[4485,null,null,"OK"]
[4486,null,null,"OK"]
[4487,null,null,"OK"]
[4488,null,null,"OK"]
[4489,null,null,"OK"]
[4490,null,null,"OK"]
[4491,null,null,"OK"]
[4492,null,null,"OK"]
[4493,null,null,"OK"]
[4494,null,null,"OK"]
[4495,null,null,"OK"]
[4496,null,null,"OK"]
[4497,null,null,"OK"]
[4498,null,null,"OK"]
[4499,null,null,"OK"]
[4500,null,null,"OK"]
[4501,null,null,"OK"]
[4502,null,null,"OK"]
[4503,null,null,"OK"]
[4504,null,null,"OK"]
[4505,null,null,"OK"]
[4506,null,null,"OK"]
[4507,null,null,"OK"]
[4508,null,null,"OK"]
[4509,null,null,"OK"]
[4510,null,null,"OK"]
[4511,null,null,"OK"]
[4512,null,null,"OK"]
[4513,null,null,"OK"]
[4514,null,null,"OK"]
[4515,null,null,"OK"]
[4516,null,null,"OK"]
[4517,null,null,"OK"]
[4518,null,null,"OK"]
[4519,null,null,"OK"]
[4520,null,null,"OK"]
[4521,null,null,"OK"]
[4522,null,null,"OK"]
[4523,null,null,"OK"]
[4524,null,null,"OK"]
[4525,null,null,"OK"]
[4526,null,null,"OK"]
[4527,null,null,"OK"]
[4528,null,null,"OK"]
[4529,null,null,"OK"]
[4530,null,null,"OK"]
[4531,null,null,"OK"]
[4532,null,null,"OK"]
[4533,null,null,"OK"]
[4534,null,null,"OK"]
[4535,null,null,"OK"]
[4536,null,null,"OK"]
[4537,null,null,"OK"]
[4538,null,null,"OK"]
[4539,null,null,"OK"]
[4540,null,null,"OK"]
[4541,null,null,"OK"]
[4542,null,null,"OK"]
[4543,null,null,"OK"]
[4544,null,null,"OK"]
[4545,null,null,"OK"]
[4546,null,null,{"$f":"IF(ISBLANK(B4605),\"OK\",IF(A4605-B4605=0,\"OK\",\"Error?\"))","v":"OK"}]
[4547,null,null,"OK"]
[4548,null,null,"OK"]
[4549,null,null,"OK"]
[4550,null,null,"OK"]
[4551,null,null,"OK"]
[4552,null,null,"OK"]
[4553,null,null,"OK"]
[4554,null,null,"OK"]
[4555,null,null,"OK"]
[4556,null,null,"OK"]
[4557,null,null,"OK"]
[4558,null,null,"OK"]
[4559,null,null,"OK"]
[4560,null,null,"OK"]
[4561,null,null,"OK"]
[4562,null,null,"OK"]
[4563,null,null,"OK"]
[4564,null,null,"OK"]
[4565,null,null,"OK"]
[4566,null,null,"OK"]
[4567,null,null,"OK"]
[4568,null,null,"OK"]
[4569,null,null,"OK"]
[4570,null,null,"OK"]
[4571,null,null,"OK"]
[4572,null,null,"OK"]
[4573,null,null,"OK"]
[4574,null,null,"OK"]
[4575,null,null,"OK"]
[4576,null,null,"OK"]
[4577,null,null,"OK"]
[4578,null,null,"OK"]
[4579,null,null,"OK"]
[4580,null,null,"OK"]
[4581,null,null,"OK"]
[4582,null,null,"OK"]
[4583,null,null,"OK"]
[4584,null,null,"OK"]
[4585,null,null,"OK"]
[4586,null,null,"OK"]
[4587,null,null,"OK"]
[4588,null,null,"OK"]
[4589,null,null,"OK"]
[4590,null,null,"OK"]
[4591,null,null,"OK"]
[4592,null,null,"OK"]
[4593,null,null,"OK"]
[4594,null,null,"OK"]
[4595,null,null,"OK"]
[4596,null,null,"OK"]
[4597,null,null,"OK"]
[4598,null,null,"OK"]
[4599,null,null,"OK"]
[4600,null,null,"OK"]
[4601,null,null,"OK"]
[4602,null,null,"OK"]
[4603,null,null,"OK"]
[4604,null,null,"OK"]
[4605,null,null,"OK"]
[4606,null,null,"OK"]
[4607,null,null,"OK"]
[4608,null,null,"OK"]
[4609,null,null,"OK"]
[4610,null,null,{"$f":"IF(ISBLANK(B4669),\"OK\",IF(A4669-B4669=0,\"OK\",\"Error?\"))","v":"OK"}]
[4611,null,null,"OK"]
[4612,null,null,"OK"]
[4613,null,null,"OK"]
[4614,null,null,"OK"]
[4615,null,null,"OK"]
[4616,null,null,"OK"]
[4617,null,null,"OK"]
[4618,null,null,"OK"]
[4619,null,null,"OK"]
[4620,null,null,"OK"]
[4621,null,null,"OK"]
[4622,null,null,"OK"]
[4623,null,null,"OK"]
[4624,null,null,"OK"]
[4625,null,null,"OK"]
[4626,null,null,"OK"]
[4627,null,null,"OK"]
[4628,null,null,"OK"]
[4629,null,null,"OK"]
[4630,null,null,"OK"]
[4631,null,null,"OK"]
[4632,null,null,"OK"]
[4633,null,null,"OK"]
[4634,null,null,"OK"]
[4635,null,null,"OK"]
[4636,null,null,"OK"]
[4637,null,null,"OK"]
[4638,null,null,"OK"]
[4639,null,null,"OK"]
[4640,null,null,"OK"]
[4641,null,null,"OK"]
[4642,null,null,"OK"]
[4643,null,null,"OK"]
[4644,null,null,"OK"]
[4645,null,null,"OK"]
[4646,null,null,"OK"]
[4647,null,null,"OK"]
[4648,null,null,"OK"]
[4649,null,null,"OK"]
[4650,null,null,"OK"]
[4651,null,null,"OK"]
[4652,null,null,"OK"]
[4653,null,null,"OK"]
[4654,null,null,"OK"]
[4655,null,null,"OK"]
[4656,null,null,"OK"]
[4657,null,null,"OK"]
[4658,null,null,"OK"]
[4659,null,null,"OK"]
[4660,null,null,"OK"]
[4661,null,null,"OK"]
[4662,null,null,"OK"]
[4663,null,null,"OK"]
[4664,null,null,"OK"]
[4665,null,null,"OK"]
[4666,null,null,"OK"]
[4667,null,null,"OK"]
[4668,null,null,"OK"]
[4669,null,null,"OK"]
[4670,null,null,"OK"]
[4671,null,null,"OK"]
[4672,null,null,"OK"]
[4673,null,null,"OK"]
[4674,null,null,{"$f":"IF(ISBLANK(B4733),\"OK\",IF(A4733-B4733=0,\"OK\",\"Error?\"))","v":"OK"}]
[4675,null,null,"OK"]
[4676,null,null,"OK"]
[4677,null,null,"OK"]
[4678,null,null,"OK"]
[4679,null,null,"OK"]
[4680,null,null,"OK"]
[4681,null,null,"OK"]
[4682,null,null,"OK"]
[4683,null,null,"OK"]
[4684,null,null,"OK"]
[4685,null,null,"OK"]
[4686,null,null,"OK"]
[4687,null,null,"OK"]
[4688,null,null,"OK"]
[4689,null,null,"OK"]
[4690,null,null,"OK"]
[4691,null,null,"OK"]
[4692,null,null,"OK"]
[4693,null,null,"OK"]
[4694,null,null,"OK"]
[4695,null,null,"OK"]
[4696,null,null,"OK"]
[4697,null,null,"OK"]
[4698,null,null,"OK"]
[4699,null,null,"OK"]
[4700,{"$f":"'Revenues 10-15'!C106","v":0},null,"Error?"]
[4701,null,null,"OK"]
[4702,null,null,"OK"]
[4703,null,null,"OK"]
[4704,null,null,"OK"]
[4705,null,null,"OK"]
[4706,null,null,"OK"]
[4707,null,null,"OK"]
[4708,null,null,"OK"]
[4709,null,null,"OK"]
[4710,{"$f":"'Revenues 10-15'!G138","v":0},"T","Error?"]
[4711,null,null,"OK"]
[4712,null,null,"OK"]
[4713,null,null,"OK"]
[4714,null,null,"OK"]
[4715,null,null,"OK"]
[4716,null,null,"OK"]
[4717,null,null,"OK"]
[4718,null,null,"OK"]
[4719,null,null,"OK"]
[4720,null,null,"OK"]
[4721,null,null,"OK"]
[4722,null,null,"OK"]
[4723,null,null,"OK"]
[4724,null,null,"OK"]
[4725,null,null,"OK"]
[4726,null,null,"OK"]
[4727,null,null,"OK"]
[4728,null,null,"OK"]
[4729,null,null,"OK"]
[4730,null,null,"OK"]
[4731,{"$f":"'Revenues 10-15'!C170","v":{"v":47208,"d":"47,208"}},null,"Error?"]
[4732,{"$f":"'Revenues 10-15'!D170","v":0},null,"Error?"]
[4733,{"$f":"'Revenues 10-15'!E170","v":0},null,"Error?"]
[4734,{"$f":"'Revenues 10-15'!F170","v":0},null,"Error?"]
[4735,{"$f":"'Revenues 10-15'!G170","v":0},null,"Error?"]
[4736,{"$f":"'Revenues 10-15'!H170","v":0},null,"Error?"]
[4737,null,null,"OK"]
[4738,{"$f":"'Revenues 10-15'!K170","v":0},null,{"$f":"IF(ISBLANK(B4797),\"OK\",IF(A4797-B4797=0,\"OK\",\"Error?\"))","v":"Error?"}]
[4739,null,null,"OK"]
[4740,{"$f":"'Revenues 10-15'!C181","v":0},null,"Error?"]
[4741,{"$f":"'Revenues 10-15'!D181","v":0},null,"Error?"]
[4742,null,null,"OK"]
[4743,{"$f":"'Revenues 10-15'!F181","v":0},null,"Error?"]
[4744,{"$f":"'Revenues 10-15'!C182","v":0},null,"Error?"]
[4745,{"$f":"'Revenues 10-15'!D182","v":0},null,"Error?"]
[4746,null,null,"OK"]
[4747,{"$f":"'Revenues 10-15'!F182","v":0},null,"Error?"]
[4748,null,null,"OK"]
[4749,{"$f":"'Revenues 10-15'!G181","v":0},null,"Error?"]
[4750,{"$f":"'Revenues 10-15'!H181","v":0},null,"Error?"]
[4751,null,null,"OK"]
[4752,{"$f":"'Revenues 10-15'!G182","v":0},null,"Error?"]
[4753,{"$f":"'Revenues 10-15'!H182","v":0},null,"Error?"]
[4754,null,null,"OK"]
[4755,{"$f":"'Revenues 10-15'!K182","v":0},null,"Error?"]
[4756,null,null,"OK"]
[4757,null,null,"OK"]
[4758,null,null,"OK"]
[4759,null,null,"OK"]
[4760,null,null,"OK"]
[4761,null,null,"OK"]
[4762,null,null,"OK"]
[4763,null,null,"OK"]
[4764,null,null,"OK"]
[4765,null,null,"OK"]
[4766,null,null,"OK"]
[4767,null,null,"OK"]
[4768,null,null,"OK"]
[4769,null,null,"OK"]
[4770,null,null,"OK"]
[4771,null,null,"OK"]
[4772,null,null,"OK"]
[4773,null,null,"OK"]
[4774,null,null,"OK"]
[4775,null,null,"OK"]
[4776,null,null,"OK"]
[4777,null,null,"OK"]
[4778,null,null,"OK"]
[4779,null,null,"OK"]
[4780,null,null,"OK"]
[4781,null,null,"OK"]
[4782,null,null,"OK"]
[4783,null,null,"OK"]
[4784,null,null,"OK"]
[4785,null,null,"OK"]
[4786,null,null,"OK"]
[4787,null,null,"OK"]
[4788,null,null,"OK"]
[4789,null,null,"OK"]
[4790,null,null,"OK"]
[4791,{"$f":"'Revenues 10-15'!C267","v":{"v":226745,"d":"226,745"}},null,"Error?"]
[4792,{"$f":"'Revenues 10-15'!D267","v":{"v":16008,"d":"16,008"}},null,"Error?"]
[4793,null,null,"OK"]
[4794,{"$f":"'Revenues 10-15'!F267","v":0},null,"Error?"]
[4795,null,null,"OK"]
[4796,null,null,"OK"]
[4797,null,null,"OK"]
[4798,null,null,"OK"]
[4799,null,null,"OK"]
[4800,null,null,"OK"]
[4801,null,null,"OK"]
[4802,null,null,{"$f":"IF(ISBLANK(B4861),\"OK\",IF(A4861-B4861=0,\"OK\",\"Error?\"))","v":"OK"}]
[4803,{"$f":"'Revenues 10-15'!G267","v":0},null,"Error?"]
[4804,{"$f":"'Revenues 10-15'!H267","v":0},null,"Error?"]
[4805,null,null,"OK"]
[4806,null,null,"OK"]
[4807,{"$f":"'Revenues 10-15'!K267","v":0},null,"Error?"]
[4808,null,null,"OK"]
[4809,null,null,"OK"]
[4810,null,null,"OK"]
[4811,null,null,"OK"]
[4812,null,null,"OK"]
[4813,null,null,"OK"]
[4814,null,null,"OK"]
[4815,null,null,"OK"]
[4816,null,null,"OK"]
[4817,null,null,"OK"]
[4818,null,null,"OK"]
[4819,null,null,"OK"]
[4820,null,null,"OK"]
[4821,{"$f":"'Revenues 10-15'!C123","v":0},null,"Error?"]
[4822,{"$f":"'Revenues 10-15'!D123","v":0},null,"Error?"]
[4823,{"$f":"'Revenues 10-15'!E123","v":0},null,"Error?"]
[4824,{"$f":"'Revenues 10-15'!F123","v":0},null,"Error?"]
[4825,{"$f":"'Revenues 10-15'!G123","v":0},null,"Error?"]
[4826,null,null,"OK"]
[4827,null,null,"OK"]
[4828,{"$f":"'Revenues 10-15'!K123","v":0},null,"Error?"]
[4829,null,null,"OK"]
[4830,null,null,"OK"]
[4831,null,null,"OK"]
[4832,null,null,"OK"]
[4833,null,null,"OK"]
[4834,null,null,"OK"]
[4835,null,null,"OK"]
[4836,null,null,"OK"]
[4837,null,null,"OK"]
[4838,null,null,"OK"]
[4839,null,null,"OK"]
[4840,null,null,"OK"]
[4841,null,null,"OK"]
[4842,null,null,"OK"]
[4843,null,null,"OK"]
[4844,null,null,"OK"]
[4845,null,null,"OK"]
[4846,null,null,"OK"]
[4847,null,null,"OK"]
[4848,null,null,"OK"]
[4849,null,null,"OK"]
[4850,null,null,"OK"]
[4851,null,null,"OK"]
[4852,null,null,"OK"]
[4853,null,null,"OK"]
[4854,{"$f":"'Revenues 10-15'!C164","v":0},null,"Error?"]
[4855,{"$f":"'Revenues 10-15'!D164","v":0},null,"Error?"]
[4856,{"$f":"'Revenues 10-15'!E164","v":0},null,"Error?"]
[4857,{"$f":"'Revenues 10-15'!F164","v":0},null,"Error?"]
[4858,{"$f":"'Revenues 10-15'!G164","v":0},null,"Error?"]
[4859,{"$f":"'Revenues 10-15'!H164","v":0},null,"Error?"]
[4860,null,null,"OK"]
[4861,{"$f":"'Revenues 10-15'!K164","v":0},null,"Error?"]
[4862,null,null,"OK"]
[4863,null,null,"OK"]
[4864,null,null,"OK"]
[4865,null,null,"OK"]
[4866,null,null,{"$f":"IF(ISBLANK(B4925),\"OK\",IF(A4925-B4925=0,\"OK\",\"Error?\"))","v":"OK"}]
[4867,null,null,"OK"]
[4868,null,null,"OK"]
[4869,null,null,"OK"]
[4870,null,null,"OK"]
[4871,null,null,"OK"]
[4872,null,null,"OK"]
[4873,null,null,"OK"]
[4874,null,null,"OK"]
[4875,null,null,"OK"]
[4876,null,null,"OK"]
[4877,null,null,"OK"]
[4878,null,null,"OK"]
[4879,null,null,"OK"]
[4880,null,null,"OK"]
[4881,null,null,"OK"]
[4882,null,null,"OK"]
[4883,{"$f":"'Revenues 10-15'!C176","v":0},null,"Error?"]
[4884,{"$f":"'Revenues 10-15'!D176","v":0},null,"Error?"]
[4885,{"$f":"'Revenues 10-15'!F176","v":0},null,"Error?"]
[4886,{"$f":"'Revenues 10-15'!G176","v":0},null,"Error?"]
[4887,{"$f":"'Revenues 10-15'!H176","v":0},null,"Error?"]
[4888,{"$f":"'Revenues 10-15'!K176","v":0},null,"Error?"]
[4889,{"$f":"'Revenues 10-15'!H177","v":0},null,"Error?"]
[4890,{"$f":"'Revenues 10-15'!K177","v":0},null,"Error?"]
[4891,null,"T","OK"]
[4892,null,"T","OK"]
[4893,null,null,"OK"]
[4894,null,null,"OK"]
[4895,null,null,"OK"]
[4896,null,null,"OK"]
[4897,null,null,"OK"]
[4898,null,null,"OK"]
[4899,null,null,"OK"]
[4900,null,null,"OK"]
[4901,null,null,"OK"]
[4902,null,null,"OK"]
[4903,null,null,"OK"]
[4904,null,null,"OK"]
[4905,null,null,"OK"]
[4906,null,null,"OK"]
[4907,null,null,"OK"]
[4908,null,null,"OK"]
[4909,null,null,"OK"]
[4910,null,null,"OK"]
[4911,null,null,"OK"]
[4912,null,null,"OK"]
[4913,null,null,"OK"]
[4914,null,null,"OK"]
[4915,null,null,"OK"]
[4916,null,null,"OK"]
[4917,null,null,"OK"]
[4918,null,null,"OK"]
[4919,null,null,"OK"]
[4920,null,null,"OK"]
[4921,null,null,"OK"]
[4922,null,null,"OK"]
[4923,null,null,"OK"]
[4924,null,null,"OK"]
[4925,null,null,"OK"]
[4926,null,null,"OK"]
[4927,null,null,"OK"]
[4928,null,null,"OK"]
[4929,null,null,"OK"]
[4930,null,null,{"$f":"IF(ISBLANK(B4989),\"OK\",IF(A4989-B4989=0,\"OK\",\"Error?\"))","v":"OK"}]
[4931,null,null,"OK"]
[4932,null,null,"OK"]
[4933,null,null,"OK"]
[4934,{"$f":"'FP Info 3'!J7","v":{"v":60346503,"d":"60,346,503"}},null,"Error?"]
[4935,{"$f":"'FP Info 3'!H32","v":{"v":4163908.7070000004,"d":"4,163,909"}},null,"Error?"]
[4936,{"$f":"'FP Info 3'!H38","v":{"v":209000,"d":"209,000"}},null,"Error?"]
[4937,null,null,"OK"]
[4938,null,null,"OK"]
[4939,{"$f":"'Revenues 10-15'!K171","v":0},null,"Error?"]
[4940,null,"T","OK"]
[4941,null,"T","OK"]
[4942,null,null,"OK"]
[4943,null,null,"OK"]
[4944,null,null,"OK"]
[4945,null,null,"OK"]
[4946,null,"T","OK"]
[4947,null,null,"OK"]
[4948,null,null,"OK"]
[4949,null,null,"OK"]
[4950,{"$f":"'Acct Summary 7-9'!I6","v":0},"T","Error?"]
[4951,{"$f":"'Acct Summary 7-9'!C27","v":0},"T","Error?"]
[4952,{"$f":"'Acct Summary 7-9'!D27","v":0},"T","Error?"]
[4953,{"$f":"'Acct Summary 7-9'!F27","v":0},"T","Error?"]
[4954,null,null,"OK"]
[4955,null,"T","OK"]
[4956,null,null,"OK"]
[4957,null,null,"OK"]
[4958,null,null,"OK"]
[4959,null,null,"OK"]
[4960,null,null,"OK"]
[4961,{"$f":"'Acct Summary 7-9'!C49","v":0},null,"Error?"]
[4962,{"$f":"'Acct Summary 7-9'!D49","v":0},null,"Error?"]
[4963,{"$f":"'Acct Summary 7-9'!F49","v":0},null,"Error?"]
[4964,null,null,"OK"]
[4965,{"$f":"'Revenues 10-15'!C6","v":{"v":15945,"d":"15,945"}},null,"Error?"]
[4966,{"$f":"'Revenues 10-15'!F106","v":0},"T","Error?"]
[4967,null,null,"OK"]
[4968,null,null,"OK"]
[4969,null,null,"OK"]
[4970,null,null,"OK"]
[4971,null,null,"OK"]
[4972,null,null,"OK"]
[4973,null,null,"OK"]
[4974,null,null,"OK"]
[4975,null,null,"OK"]
[4976,null,null,"OK"]
[4977,null,null,"OK"]
[4978,null,null,"OK"]
[4979,null,null,"OK"]
[4980,null,null,"OK"]
[4981,null,null,"OK"]
[4982,null,null,"OK"]
[4983,null,null,"OK"]
[4984,null,null,"OK"]
[4985,null,null,"OK"]
[4986,null,null,"OK"]
[4987,null,null,"OK"]
[4988,null,null,"OK"]
[4989,null,null,"OK"]
[4990,null,null,"OK"]
[4991,null,null,"OK"]
[4992,null,null,"OK"]
[4993,null,null,"OK"]
[4994,null,null,{"$f":"IF(ISBLANK(B5053),\"OK\",IF(A5053-B5053=0,\"OK\",\"Error?\"))","v":"OK"}]
[4995,{"$f":"'Revenues 10-15'!C162","v":0},null,"Error?"]
[4996,{"$f":"'Revenues 10-15'!D162","v":0},null,"Error?"]
[4997,{"$f":"'Revenues 10-15'!F162","v":0},null,"Error?"]
[4998,{"$f":"'Revenues 10-15'!G162","v":0},null,"Error?"]
[4999,{"$f":"'Revenues 10-15'!C163","v":0},null,"Error?"]
[5000,{"$f":"'Revenues 10-15'!C5","v":{"v":1039439,"d":"1,039,439"}},null,"Error?"]
[5001,null,null,"OK"]
[5002,{"$f":"'Revenues 10-15'!C7","v":{"v":9677,"d":"9,677"}},null,"Error?"]
[5003,{"$f":"'Revenues 10-15'!C10","v":0},null,"Error?"]
[5004,{"$f":"'Revenues 10-15'!C11","v":0},null,"Error?"]
[5005,{"$f":"'Revenues 10-15'!C12","v":{"v":1065061,"d":"1,065,061"}},null,"Error?"]
[5006,{"$f":"'Revenues 10-15'!C14","v":{"v":2747,"d":"2,747"}},null,"Error?"]
[5007,{"$f":"'Revenues 10-15'!C15","v":0},"T","Error?"]
[5008,{"$f":"'Revenues 10-15'!C16","v":{"v":95322,"d":"95,322"}},null,"Error?"]
[5009,{"$f":"'Revenues 10-15'!C17","v":0},null,"Error?"]
[5010,{"$f":"'Revenues 10-15'!C18","v":{"v":98069,"d":"98,069"}},null,"Error?"]
[5011,{"$f":"'Revenues 10-15'!C20","v":0},null,"Error?"]
[5012,{"$f":"'Revenues 10-15'!C21","v":{"v":9118,"d":"9,118"}},"T","Error?"]
[5013,{"$f":"'Revenues 10-15'!C22","v":0},null,"Error?"]
[5014,{"$f":"'Revenues 10-15'!C24","v":0},null,"Error?"]
[5015,{"$f":"'Revenues 10-15'!C25","v":0},null,"Error?"]
[5016,{"$f":"'Revenues 10-15'!C26","v":0},null,"Error?"]
[5017,{"$f":"'Revenues 10-15'!C28","v":0},null,"Error?"]
[5018,{"$f":"'Revenues 10-15'!C29","v":0},null,"Error?"]
[5019,{"$f":"'Revenues 10-15'!C30","v":0},null,"Error?"]
[5020,{"$f":"'Revenues 10-15'!C32","v":0},null,"Error?"]
[5021,{"$f":"'Revenues 10-15'!C33","v":0},null,"Error?"]
[5022,{"$f":"'Revenues 10-15'!C34","v":0},null,"Error?"]
[5023,{"$f":"'Revenues 10-15'!C36","v":0},null,"Error?"]
[5024,{"$f":"'Revenues 10-15'!C37","v":0},null,"Error?"]
[5025,{"$f":"'Revenues 10-15'!C38","v":0},null,"Error?"]
[5026,{"$f":"'Revenues 10-15'!C40","v":{"v":9118,"d":"9,118"}},null,"Error?"]
[5027,{"$f":"'Revenues 10-15'!C65","v":{"v":3794,"d":"3,794"}},null,"Error?"]
[5028,{"$f":"'Revenues 10-15'!C66","v":0},"T","Error?"]
[5029,{"$f":"'Revenues 10-15'!C67","v":{"v":3794,"d":"3,794"}},null,"Error?"]
[5030,{"$f":"'Revenues 10-15'!C70","v":0},null,"Error?"]
[5031,{"$f":"'Revenues 10-15'!C71","v":6},"T","Error?"]
[5032,{"$f":"'Revenues 10-15'!C72","v":0},null,"Error?"]
[5033,{"$f":"'Revenues 10-15'!C73","v":{"v":1255,"d":"1,255"}},null,"Error?"]
[5034,{"$f":"'Revenues 10-15'!C74","v":0},null,"Error?"]
[5035,{"$f":"'Revenues 10-15'!C75","v":{"v":1261,"d":"1,261"}},null,"Error?"]
[5036,{"$f":"'Revenues 10-15'!C77","v":0},null,"Error?"]
[5037,{"$f":"'Revenues 10-15'!C78","v":0},"T","Error?"]
[5038,{"$f":"'Revenues 10-15'!C79","v":0},null,"Error?"]
[5039,{"$f":"'Revenues 10-15'!C80","v":0},null,"Error?"]
[5040,{"$f":"'Revenues 10-15'!C81","v":0},null,"Error?"]
[5041,{"$f":"'Revenues 10-15'!C83","v":0},null,"Error?"]
[5042,{"$f":"'Revenues 10-15'!C86","v":{"v":8710,"d":"8,710"}},null,"Error?"]
[5043,{"$f":"'Revenues 10-15'!C87","v":0},"T","Error?"]
[5044,{"$f":"'Revenues 10-15'!C88","v":0},null,"Error?"]
[5045,{"$f":"'Revenues 10-15'!C89","v":0},null,"Error?"]
[5046,{"$f":"'Revenues 10-15'!C90","v":0},null,"Error?"]
[5047,{"$f":"'Revenues 10-15'!C91","v":0},null,"Error?"]
[5048,{"$f":"'Revenues 10-15'!C92","v":0},null,"Error?"]
[5049,{"$f":"'Revenues 10-15'!C93","v":0},null,"Error?"]
[5050,{"$f":"'Revenues 10-15'!C94","v":0},null,"Error?"]
[5051,{"$f":"'Revenues 10-15'!C95","v":{"v":8710,"d":"8,710"}},null,"Error?"]
[5052,{"$f":"'Revenues 10-15'!C97","v":0},null,"Error?"]
[5053,{"$f":"'Revenues 10-15'!C98","v":{"v":5056,"d":"5,056"}},"T","Error?"]
[5054,{"$f":"'Revenues 10-15'!C100","v":{"v":15716,"d":"15,716"}},null,"Error?"]
[5055,{"$f":"'Revenues 10-15'!C101","v":{"v":26807,"d":"26,807"}},null,"Error?"]
[5056,{"$f":"'Revenues 10-15'!C107","v":0},null,"Error?"]
[5057,{"$f":"'Revenues 10-15'!C108","v":0},null,"Error?"]
[5058,{"$f":"'Revenues 10-15'!C109","v":395},null,{"$f":"IF(ISBLANK(B5117),\"OK\",IF(A5117-B5117=0,\"OK\",\"Error?\"))","v":"Error?"}]
[5059,{"$f":"'Revenues 10-15'!C110","v":{"v":47974,"d":"47,974"}},null,"Error?"]
[5060,{"$f":"'Revenues 10-15'!C111","v":{"v":1233987,"d":"1,233,987"}},null,"Error?"]
[5061,{"$f":"'Revenues 10-15'!C114","v":0},"T","Error?"]
[5062,{"$f":"'Revenues 10-15'!C115","v":0},"T","Error?"]
[5063,{"$f":"'Revenues 10-15'!C116","v":0},null,"Error?"]
[5064,{"$f":"'Revenues 10-15'!C117","v":0},null,"Error?"]
[5065,{"$f":"'Revenues 10-15'!C120","v":{"v":3759814,"d":"3,759,814"}},null,"Error?"]
[5066,{"$f":"'Revenues 10-15'!C121","v":0},"T","Error?"]
[5067,null,null,"OK"]
[5068,null,null,"OK"]
[5069,null,null,"OK"]
[5070,null,null,"OK"]
[5071,{"$f":"'Revenues 10-15'!C124","v":{"v":3759814,"d":"3,759,814"}},null,"Error?"]
[5072,{"$f":"'Revenues 10-15'!C127","v":{"v":61429,"d":"61,429"}},null,"Error?"]
[5073,{"$f":"'Revenues 10-15'!C128","v":0},"T","Error?"]
[5074,{"$f":"'Revenues 10-15'!C129","v":0},null,"Error?"]
[5075,null,null,"OK"]
[5076,{"$f":"'Revenues 10-15'!C130","v":{"v":18136,"d":"18,136"}},null,"Error?"]
[5077,null,null,"OK"]
[5078,{"$f":"'Revenues 10-15'!C131","v":0},null,"Error?"]
[5079,null,null,"OK"]
[5080,null,null,"OK"]
[5081,{"$f":"'Revenues 10-15'!C132","v":0},null,"Error?"]
[5082,null,null,"OK"]
[5083,null,null,"OK"]
[5084,null,null,"OK"]
[5085,null,null,"OK"]
[5086,{"$f":"'Revenues 10-15'!C134","v":{"v":79565,"d":"79,565"}},null,"Error?"]
[5087,{"$f":"'Revenues 10-15'!C136","v":0},null,"Error?"]
[5088,null,"T","OK"]
[5089,null,null,"OK"]
[5090,null,null,"OK"]
[5091,{"$f":"'Revenues 10-15'!C137","v":0},null,"Error?"]
[5092,{"$f":"'Revenues 10-15'!C138","v":0},null,"Error?"]
[5093,null,null,"OK"]
[5094,null,null,"OK"]
[5095,null,null,"OK"]
[5096,null,null,"OK"]
[5097,null,null,"OK"]
[5098,null,null,"OK"]
[5099,null,null,"OK"]
[5100,{"$f":"'Revenues 10-15'!C143","v":0},null,"Error?"]
[5101,null,null,"OK"]
[5102,{"$f":"'Revenues 10-15'!C145","v":0},"T","Error?"]
[5103,{"$f":"'Revenues 10-15'!C146","v":0},null,"Error?"]
[5104,{"$f":"'Revenues 10-15'!C147","v":0},null,"Error?"]
[5105,null,null,"OK"]
[5106,{"$f":"'Revenues 10-15'!C148","v":{"v":1956,"d":"1,956"}},"T","Error?"]
[5107,{"$f":"'Revenues 10-15'!C150","v":0},null,"Error?"]
[5108,null,null,"OK"]
[5109,null,null,"OK"]
[5110,{"$f":"'Revenues 10-15'!C151","v":0},null,"Error?"]
[5111,null,null,"OK"]
[5112,null,null,"OK"]
[5113,null,null,"OK"]
[5114,{"$f":"'Revenues 10-15'!C154","v":0},null,"Error?"]
[5115,null,null,"OK"]
[5116,{"$f":"'Revenues 10-15'!C155","v":0},null,"Error?"]
[5117,{"$f":"'Revenues 10-15'!C157","v":0},null,"Error?"]
[5118,null,null,"OK"]
[5119,null,"T","OK"]
[5120,{"$f":"'Revenues 10-15'!C158","v":0},null,"Error?"]
[5121,null,null,"OK"]
[5122,null,null,{"$f":"IF(ISBLANK(B5181),\"OK\",IF(A5181-B5181=0,\"OK\",\"Error?\"))","v":"OK"}]
[5123,null,null,"OK"]
[5124,null,null,"OK"]
[5125,null,null,"OK"]
[5126,{"$f":"'Revenues 10-15'!C159","v":0},null,"Error?"]
[5127,null,null,"OK"]
[5128,null,null,"OK"]
[5129,null,null,"OK"]
[5130,null,null,"OK"]
[5131,null,null,"OK"]
[5132,null,null,"OK"]
[5133,{"$f":"'Revenues 10-15'!C160","v":0},null,"Error?"]
[5134,null,null,"OK"]
[5135,{"$f":"'Revenues 10-15'!C161","v":0},null,"Error?"]
[5136,null,null,"OK"]
[5137,null,null,"OK"]
[5138,null,null,"OK","Deleted in 2019"]
[5139,null,null,"OK","Deleted in 2019"]
[5140,null,null,"OK"]
[5141,null,null,"OK"]
[5142,null,null,"OK"]
[5143,null,null,"OK"]
[5144,null,null,"OK"]
[5145,null,null,"OK"]
[5146,null,null,"OK"]
[5147,null,null,"OK"]
[5148,null,null,"OK"]
[5149,null,null,"OK"]
[5150,null,null,"OK"]
[5151,null,null,"OK"]
[5152,null,null,"OK"]
[5153,{"$f":"'Revenues 10-15'!C171","v":{"v":128729,"d":"128,729"}},null,"Error?"]
[5154,null,null,"OK"]
[5155,null,"T","OK"]
[5156,null,null,"OK"]
[5157,null,null,"OK"]
[5158,null,null,"OK"]
[5159,null,null,"OK"]
[5160,null,null,"OK"]
[5161,null,null,"OK"]
[5162,{"$f":"'Revenues 10-15'!C172","v":{"v":3888543,"d":"3,888,543"}},null,"Error?"]
[5163,{"$f":"'Revenues 10-15'!C175","v":0},null,"Error?"]
[5164,{"$f":"'Revenues 10-15'!C177","v":0},"T","Error?"]
[5165,null,null,"OK"]
[5166,null,"T","OK"]
[5167,null,null,"OK"]
[5168,null,null,"OK"]
[5169,{"$f":"'Revenues 10-15'!C179","v":0},null,"Error?"]
[5170,{"$f":"'Revenues 10-15'!C180","v":0},null,"Error?"]
[5171,{"$f":"'Revenues 10-15'!C183","v":0},null,"Error?"]
[5172,{"$f":"'Revenues 10-15'!C186","v":0},null,"Error?"]
[5173,null,"T","OK"]
[5174,null,null,"OK"]
[5175,null,null,"OK"]
[5176,null,null,"OK"]
[5177,null,null,"OK"]
[5178,{"$f":"'Revenues 10-15'!C193","v":0},null,"Error?"]
[5179,{"$f":"'Revenues 10-15'!C194","v":10},null,"Error?"]
[5180,{"$f":"'Revenues 10-15'!C195","v":0},null,"Error?"]
[5181,{"$f":"'Revenues 10-15'!C196","v":{"v":200668,"d":"200,668"}},null,"Error?"]
[5182,{"$f":"'Revenues 10-15'!C197","v":0},null,"Error?"]
[5183,null,null,"OK"]
[5184,null,null,"OK"]
[5185,{"$f":"'Revenues 10-15'!C200","v":{"v":200678,"d":"200,678"}},null,"Error?"]
[5186,{"$f":"'Revenues 10-15'!C202","v":{"v":264892,"d":"264,892"}},null,{"$f":"IF(ISBLANK(B5245),\"OK\",IF(A5245-B5245=0,\"OK\",\"Error?\"))","v":"Error?"}]
[5187,{"$f":"'Revenues 10-15'!C203","v":0},"T","Error?"]
[5188,null,null,"OK"]
[5189,null,null,"OK"]
[5190,null,null,"OK"]
[5191,null,null,"OK"]
[5192,null,null,"OK"]
[5193,null,null,"OK","Deleted in 2019"]
[5194,{"$f":"'Revenues 10-15'!C204","v":0},null,"Error?"]
[5195,{"$f":"'Revenues 10-15'!C208","v":0},null,"Error?"]
[5196,null,null,"OK"]
[5197,null,null,"OK"]
[5198,null,null,"OK"]
[5199,{"$f":"'Revenues 10-15'!C206","v":{"v":318430,"d":"318,430"}},null,"Error?"]
[5200,null,null,"OK"]
[5201,null,"T","OK"]
[5202,null,null,"OK"]
[5203,null,null,"OK"]
[5204,null,null,"OK"]
[5205,null,null,"OK"]
[5206,null,null,"OK"]
[5207,null,null,"OK"]
[5208,null,null,"OK"]
[5209,null,null,"OK"]
[5210,null,null,"OK"]
[5211,null,null,"OK"]
[5212,null,null,"OK"]
[5213,{"$f":"'Revenues 10-15'!C213","v":{"v":8788,"d":"8,788"}},null,"Error?"]
[5214,{"$f":"'Revenues 10-15'!C214","v":0},null,"Error?"]
[5215,null,null,"OK"]
[5216,null,null,"OK"]
[5217,{"$f":"'Revenues 10-15'!C215","v":{"v":158837,"d":"158,837"}},null,"Error?"]
[5218,{"$f":"'Revenues 10-15'!C216","v":0},null,"Error?"]
[5219,{"$f":"'Revenues 10-15'!C217","v":0},null,"Error?"]
[5220,null,null,"OK"]
[5221,null,null,"OK"]
[5222,null,null,"OK"]
[5223,null,null,"OK"]
[5224,null,null,"OK"]
[5225,{"$f":"'Revenues 10-15'!C219","v":{"v":167625,"d":"167,625"}},null,"Error?"]
[5226,null,null,"OK"]
[5227,null,"T","OK"]
[5228,null,null,"OK"]
[5229,null,null,"OK"]
[5230,null,null,"OK"]
[5231,null,null,"OK"]
[5232,null,null,"OK"]
[5233,null,null,"OK"]
[5234,null,null,"OK"]
[5235,null,null,"OK"]
[5236,null,null,"OK"]
[5237,null,null,"OK"]
[5238,null,null,"OK"]
[5239,null,null,"OK"]
[5240,{"$f":"'Revenues 10-15'!C221","v":0},null,"Error?"]
[5241,null,null,"OK"]
[5242,null,null,"OK"]
[5243,{"$f":"'Revenues 10-15'!C223","v":0},null,"Error?"]
[5244,null,null,"OK"]
[5245,null,"T","OK"]
[5246,null,null,"OK"]
[5247,null,null,"OK"]
[5248,null,null,"OK"]
[5249,{"$f":"'Revenues 10-15'!C224","v":0},null,"Error?"]
[5250,null,null,{"$f":"IF(ISBLANK(B5309),\"OK\",IF(A5309-B5309=0,\"OK\",\"Error?\"))","v":"OK"}]
[5251,{"$f":"'Revenues 10-15'!C257","v":0},null,"Error?"]
[5252,null,null,"OK","Deleted in 2019"]
[5253,null,null,"OK"]
[5254,{"$f":"'Revenues 10-15'!C259","v":0},null,"Error?"]
[5255,null,null,"OK"]
[5256,{"$f":"'Revenues 10-15'!C260","v":0},null,"Error?"]
[5257,null,null,"OK"]
[5258,null,null,"OK"]
[5259,{"$f":"'Revenues 10-15'!C268","v":{"v":931393,"d":"931,393"}},null,"Error?"]
[5260,null,null,"OK"]
[5261,null,"T","OK"]
[5262,null,null,"OK"]
[5263,null,null,"OK"]
[5264,null,null,"OK"]
[5265,{"$f":"'Revenues 10-15'!C269","v":{"v":931393,"d":"931,393"}},null,"Error?"]
[5266,{"$f":"'Revenues 10-15'!C270","v":{"v":6053923,"d":"6,053,923"}},null,"Error?"]
[5267,{"$f":"'Revenues 10-15'!D5","v":{"v":121622,"d":"121,622"}},"T","Error?"]
[5268,null,"T","OK"]
[5269,{"$f":"'Revenues 10-15'!D6","v":0},null,"Error?"]
[5270,{"$f":"'Revenues 10-15'!D7","v":0},null,"Error?"]
[5271,{"$f":"'Revenues 10-15'!D9","v":0},null,"Error?"]
[5272,{"$f":"'Revenues 10-15'!D11","v":0},null,"Error?"]
[5273,{"$f":"'Revenues 10-15'!D12","v":{"v":121622,"d":"121,622"}},null,"Error?"]
[5274,{"$f":"'Revenues 10-15'!D14","v":314},null,"Error?"]
[5275,{"$f":"'Revenues 10-15'!D15","v":0},"T","Error?"]
[5276,{"$f":"'Revenues 10-15'!D16","v":0},null,"Error?"]
[5277,{"$f":"'Revenues 10-15'!D17","v":0},null,"Error?"]
[5278,{"$f":"'Revenues 10-15'!D18","v":314},null,"Error?"]
[5279,{"$f":"'Revenues 10-15'!D65","v":564},null,"Error?"]
[5280,{"$f":"'Revenues 10-15'!D66","v":0},"T","Error?"]
[5281,{"$f":"'Revenues 10-15'!D67","v":564},null,"Error?"]
[5282,{"$f":"'Revenues 10-15'!D77","v":0},null,"Error?"]
[5283,{"$f":"'Revenues 10-15'!D78","v":0},"T","Error?"]
[5284,{"$f":"'Revenues 10-15'!D79","v":0},null,"Error?"]
[5285,{"$f":"'Revenues 10-15'!D80","v":0},null,"Error?"]
[5286,{"$f":"'Revenues 10-15'!D81","v":0},null,"Error?"]
[5287,{"$f":"'Revenues 10-15'!D83","v":0},null,"Error?"]
[5288,{"$f":"'Revenues 10-15'!D97","v":0},null,"Error?"]
[5289,{"$f":"'Revenues 10-15'!D98","v":0},"T","Error?"]
[5290,{"$f":"'Revenues 10-15'!D100","v":0},null,"Error?"]
[5291,{"$f":"'Revenues 10-15'!D101","v":0},null,"Error?"]
[5292,{"$f":"'Revenues 10-15'!D106","v":0},null,"Error?"]
[5293,{"$f":"'Revenues 10-15'!D109","v":135},null,"Error?"]
[5294,{"$f":"'Revenues 10-15'!D110","v":135},null,"Error?"]
[5295,{"$f":"'Revenues 10-15'!D111","v":{"v":122635,"d":"122,635"}},null,"Error?"]
[5296,{"$f":"'Revenues 10-15'!D114","v":0},"T","Error?"]
[5297,{"$f":"'Revenues 10-15'!D115","v":0},"T","Error?"]
[5298,{"$f":"'Revenues 10-15'!D116","v":0},null,"Error?"]
[5299,{"$f":"'Revenues 10-15'!D117","v":0},null,"Error?"]
[5300,{"$f":"'Revenues 10-15'!D120","v":0},null,"Error?"]
[5301,{"$f":"'Revenues 10-15'!D121","v":0},"T","Error?"]
[5302,null,null,"OK"]
[5303,null,null,"OK"]
[5304,null,null,"OK"]
[5305,null,null,"OK"]
[5306,{"$f":"'Revenues 10-15'!D124","v":0},null,"Error?"]
[5307,{"$f":"'Revenues 10-15'!D129","v":0},null,"Error?"]
[5308,{"$f":"'Revenues 10-15'!D134","v":0},"T","Error?"]
[5309,{"$f":"'Revenues 10-15'!D136","v":0},null,"Error?"]
[5310,null,"T","OK"]
[5311,null,null,"OK"]
[5312,null,null,"OK"]
[5313,{"$f":"'Revenues 10-15'!D137","v":0},null,"Error?"]
[5314,{"$f":"'Revenues 10-15'!D138","v":0},null,{"$f":"IF(ISBLANK(B5373),\"OK\",IF(A5373-B5373=0,\"OK\",\"Error?\"))","v":"Error?"}]
[5315,null,null,"OK"]
[5316,null,null,"OK"]
[5317,null,null,"OK"]
[5318,null,null,"OK"]
[5319,null,null,"OK"]
[5320,null,null,"OK"]
[5321,null,null,"OK"]
[5322,{"$f":"'Revenues 10-15'!D143","v":0},null,"Error?"]
[5323,{"$f":"'Revenues 10-15'!D150","v":0},null,"Error?"]
[5324,null,"T","OK"]
[5325,null,null,"OK"]
[5326,{"$f":"'Revenues 10-15'!D151","v":0},null,"Error?"]
[5327,null,null,"OK"]
[5328,null,null,"OK"]
[5329,null,null,"OK"]
[5330,{"$f":"'Revenues 10-15'!D154","v":0},null,"Error?"]
[5331,null,null,"OK"]
[5332,{"$f":"'Revenues 10-15'!D155","v":0},null,"Error?"]
[5333,{"$f":"'Revenues 10-15'!D157","v":0},null,"Error?"]
[5334,{"$f":"'Revenues 10-15'!D159","v":0},null,"Error?"]
[5335,null,"T","OK"]
[5336,null,null,"OK"]
[5337,null,null,"OK"]
[5338,null,null,"OK"]
[5339,null,null,"OK"]
[5340,{"$f":"'Revenues 10-15'!D161","v":0},null,"Error?"]
[5341,null,null,"OK"]
[5342,null,null,"OK"]
[5343,null,null,"OK"]
[5344,null,null,"OK"]
[5345,null,null,"OK"]
[5346,null,null,"OK"]
[5347,null,null,"OK"]
[5348,null,null,"OK"]
[5349,null,null,"OK"]
[5350,null,null,"OK"]
[5351,{"$f":"'Revenues 10-15'!D171","v":0},null,"Error?"]
[5352,null,null,"OK"]
[5353,null,"T","OK"]
[5354,null,null,"OK"]
[5355,null,null,"OK"]
[5356,null,null,"OK"]
[5357,null,null,"OK"]
[5358,null,null,"OK"]
[5359,null,null,"OK"]
[5360,{"$f":"'Revenues 10-15'!D172","v":0},null,"Error?"]
[5361,{"$f":"'Revenues 10-15'!D175","v":0},null,"Error?"]
[5362,{"$f":"'Revenues 10-15'!D177","v":0},"T","Error?"]
[5363,{"$f":"'Revenues 10-15'!D180","v":0},null,"Error?"]
[5364,{"$f":"'Revenues 10-15'!D183","v":0},"T","Error?"]
[5365,{"$f":"'Revenues 10-15'!D186","v":0},null,"Error?"]
[5366,null,"T","OK"]
[5367,null,null,"OK"]
[5368,null,null,"OK"]
[5369,null,null,"OK"]
[5370,{"$f":"'Revenues 10-15'!D202","v":0},null,"Error?"]
[5371,{"$f":"'Revenues 10-15'!D203","v":0},null,"Error?"]
[5372,null,null,"OK"]
[5373,null,null,"OK"]
[5374,null,null,"OK"]
[5375,null,null,"OK"]
[5376,null,null,"OK"]
[5377,null,null,"OK","Deleted in 2019"]
[5378,{"$f":"'Revenues 10-15'!D204","v":0},null,{"$f":"IF(ISBLANK(B5437),\"OK\",IF(A5437-B5437=0,\"OK\",\"Error?\"))","v":"Error?"}]
[5379,{"$f":"'Revenues 10-15'!D208","v":0},null,"Error?"]
[5380,null,null,"OK"]
[5381,null,null,"OK"]
[5382,null,null,"OK"]
[5383,{"$f":"'Revenues 10-15'!D206","v":0},null,"Error?"]
[5384,null,null,"OK"]
[5385,null,"T","OK"]
[5386,null,null,"OK"]
[5387,null,null,"OK"]
[5388,null,null,"OK"]
[5389,null,null,"OK"]
[5390,null,null,"OK"]
[5391,null,null,"OK"]
[5392,null,null,"OK"]
[5393,null,null,"OK"]
[5394,null,null,"OK"]
[5395,null,null,"OK"]
[5396,null,null,"OK"]
[5397,{"$f":"'Revenues 10-15'!D213","v":0},null,"Error?"]
[5398,{"$f":"'Revenues 10-15'!D214","v":0},null,"Error?"]
[5399,null,null,"OK"]
[5400,null,null,"OK"]
[5401,{"$f":"'Revenues 10-15'!D215","v":0},null,"Error?"]
[5402,{"$f":"'Revenues 10-15'!D216","v":0},null,"Error?"]
[5403,{"$f":"'Revenues 10-15'!D217","v":0},null,"Error?"]
[5404,null,null,"OK"]
[5405,null,null,"OK"]
[5406,null,null,"OK"]
[5407,null,null,"OK"]
[5408,null,null,"OK"]
[5409,{"$f":"'Revenues 10-15'!D219","v":0},null,"Error?"]
[5410,null,null,"OK"]
[5411,null,"T","OK"]
[5412,null,null,"OK"]
[5413,null,null,"OK"]
[5414,null,null,"OK"]
[5415,null,null,"OK"]
[5416,null,null,"OK"]
[5417,null,null,"OK"]
[5418,null,null,"OK"]
[5419,null,null,"OK"]
[5420,null,null,"OK"]
[5421,null,null,"OK"]
[5422,null,null,"OK"]
[5423,null,null,"OK"]
[5424,{"$f":"'Revenues 10-15'!D221","v":0},null,"Error?"]
[5425,null,null,"OK"]
[5426,null,null,"OK"]
[5427,{"$f":"'Revenues 10-15'!D223","v":0},null,"Error?"]
[5428,null,null,"OK"]
[5429,null,"T","OK"]
[5430,null,null,"OK"]
[5431,null,null,"OK"]
[5432,null,null,"OK"]
[5433,{"$f":"'Revenues 10-15'!D224","v":0},null,"Error?"]
[5434,null,null,"OK"]
[5435,{"$f":"'Revenues 10-15'!D259","v":0},null,"Error?"]
[5436,null,null,"OK"]
[5437,{"$f":"'Revenues 10-15'!D260","v":0},null,"Error?"]
[5438,null,null,"OK"]
[5439,null,null,"OK"]
[5440,{"$f":"'Revenues 10-15'!D268","v":{"v":16008,"d":"16,008"}},null,"Error?"]
[5441,null,null,"OK"]
[5442,null,"T",{"$f":"IF(ISBLANK(B5501),\"OK\",IF(A5501-B5501=0,\"OK\",\"Error?\"))","v":"OK"}]
[5443,null,null,"OK"]
[5444,null,null,"OK"]
[5445,null,null,"OK"]
[5446,{"$f":"'Revenues 10-15'!D269","v":{"v":16008,"d":"16,008"}},null,"Error?"]
[5447,{"$f":"'Revenues 10-15'!D270","v":{"v":138643,"d":"138,643"}},null,"Error?"]
[5448,{"$f":"'Revenues 10-15'!E5","v":{"v":212243,"d":"212,243"}},"T","Error?"]
[5449,null,"T","OK"]
[5450,{"$f":"'Revenues 10-15'!E9","v":0},null,"Error?"]
[5451,{"$f":"'Revenues 10-15'!E11","v":0},null,"Error?"]
[5452,{"$f":"'Revenues 10-15'!E12","v":{"v":212243,"d":"212,243"}},null,"Error?"]
[5453,{"$f":"'Revenues 10-15'!E14","v":547},null,"Error?"]
[5454,{"$f":"'Revenues 10-15'!E15","v":0},"T","Error?"]
[5455,{"$f":"'Revenues 10-15'!E16","v":0},null,"Error?"]
[5456,{"$f":"'Revenues 10-15'!E17","v":0},null,"Error?"]
[5457,{"$f":"'Revenues 10-15'!E18","v":547},null,"Error?"]
[5458,{"$f":"'Revenues 10-15'!E65","v":151},null,"Error?"]
[5459,{"$f":"'Revenues 10-15'!E66","v":0},"T","Error?"]
[5460,{"$f":"'Revenues 10-15'!E67","v":151},null,"Error?"]
[5461,{"$f":"'Revenues 10-15'!E98","v":0},null,"Error?"]
[5462,{"$f":"'Revenues 10-15'!E101","v":0},"T","Error?"]
[5463,{"$f":"'Revenues 10-15'!E106","v":0},null,"Error?"]
[5464,{"$f":"'Revenues 10-15'!E109","v":0},null,"Error?"]
[5465,{"$f":"'Revenues 10-15'!E110","v":0},null,"Error?"]
[5466,{"$f":"'Revenues 10-15'!E111","v":{"v":212941,"d":"212,941"}},null,"Error?"]
[5467,{"$f":"'Revenues 10-15'!E120","v":0},"T","Error?"]
[5468,{"$f":"'Revenues 10-15'!E121","v":0},"T","Error?"]
[5469,null,null,"OK"]
[5470,null,null,"OK"]
[5471,null,null,"OK"]
[5472,null,null,"OK"]
[5473,{"$f":"'Revenues 10-15'!E124","v":0},null,"Error?"]
[5474,null,null,"OK"]
[5475,null,"T","OK"]
[5476,{"$f":"'Revenues 10-15'!E171","v":0},null,"Error?"]
[5477,null,null,"OK"]
[5478,null,"T","OK"]
[5479,null,null,"OK"]
[5480,null,null,"OK"]
[5481,null,null,"OK"]
[5482,null,null,"OK"]
[5483,{"$f":"'Revenues 10-15'!E172","v":0},null,"Error?"]
[5484,null,null,"OK"]
[5485,null,"T","OK"]
[5486,null,null,"OK"]
[5487,null,null,"OK"]
[5488,null,null,"OK"]
[5489,null,null,"OK"]
[5490,null,null,"OK"]
[5491,{"$f":"'Revenues 10-15'!E270","v":{"v":212941,"d":"212,941"}},null,"Error?"]
[5492,{"$f":"'Revenues 10-15'!F5","v":{"v":120036,"d":"120,036"}},null,"Error?"]
[5493,null,"T","OK"]
[5494,{"$f":"'Revenues 10-15'!F7","v":0},null,"Error?"]
[5495,{"$f":"'Revenues 10-15'!F11","v":0},null,"Error?"]
[5496,{"$f":"'Revenues 10-15'!F12","v":{"v":120036,"d":"120,036"}},null,"Error?"]
[5497,{"$f":"'Revenues 10-15'!F14","v":309},null,"Error?"]
[5498,{"$f":"'Revenues 10-15'!F15","v":0},"T","Error?"]
[5499,{"$f":"'Revenues 10-15'!F16","v":0},null,"Error?"]
[5500,{"$f":"'Revenues 10-15'!F17","v":0},null,"Error?"]
[5501,{"$f":"'Revenues 10-15'!F18","v":309},null,"Error?"]
[5502,{"$f":"'Revenues 10-15'!F42","v":0},null,"Error?"]
[5503,{"$f":"'Revenues 10-15'!F43","v":0},"T","Error?"]
[5504,{"$f":"'Revenues 10-15'!F44","v":0},null,"Error?"]
[5505,{"$f":"'Revenues 10-15'!F45","v":0},null,"Error?"]
[5506,{"$f":"'Revenues 10-15'!F47","v":0},null,{"$f":"IF(ISBLANK(B5565),\"OK\",IF(A5565-B5565=0,\"OK\",\"Error?\"))","v":"Error?"}]
[5507,{"$f":"'Revenues 10-15'!F48","v":0},null,"Error?"]
[5508,{"$f":"'Revenues 10-15'!F49","v":0},null,"Error?"]
[5509,{"$f":"'Revenues 10-15'!F51","v":0},null,"Error?"]
[5510,{"$f":"'Revenues 10-15'!F52","v":0},null,"Error?"]
[5511,{"$f":"'Revenues 10-15'!F53","v":0},null,"Error?"]
[5512,{"$f":"'Revenues 10-15'!F55","v":0},null,"Error?"]
[5513,{"$f":"'Revenues 10-15'!F56","v":0},null,"Error?"]
[5514,{"$f":"'Revenues 10-15'!F57","v":0},null,"Error?"]
[5515,{"$f":"'Revenues 10-15'!F59","v":0},null,"Error?"]
[5516,{"$f":"'Revenues 10-15'!F60","v":0},null,"Error?"]
[5517,{"$f":"'Revenues 10-15'!F61","v":0},null,"Error?"]
[5518,{"$f":"'Revenues 10-15'!F63","v":0},null,"Error?"]
[5519,{"$f":"'Revenues 10-15'!F65","v":168},null,"Error?"]
[5520,{"$f":"'Revenues 10-15'!F66","v":0},"T","Error?"]
[5521,{"$f":"'Revenues 10-15'!F67","v":168},null,"Error?"]
[5522,{"$f":"'Revenues 10-15'!F98","v":0},null,"Error?"]
[5523,{"$f":"'Revenues 10-15'!F100","v":0},"T","Error?"]
[5524,{"$f":"'Revenues 10-15'!F101","v":{"v":1283,"d":"1,283"}},null,"Error?"]
[5525,{"$f":"'Revenues 10-15'!F109","v":0},null,"Error?"]
[5526,{"$f":"'Revenues 10-15'!F110","v":{"v":1283,"d":"1,283"}},null,"Error?"]
[5527,{"$f":"'Revenues 10-15'!F111","v":{"v":121796,"d":"121,796"}},null,"Error?"]
[5528,{"$f":"'Revenues 10-15'!F114","v":0},"T","Error?"]
[5529,{"$f":"'Revenues 10-15'!F115","v":0},"T","Error?"]
[5530,{"$f":"'Revenues 10-15'!F116","v":0},null,"Error?"]
[5531,{"$f":"'Revenues 10-15'!F117","v":0},null,"Error?"]
[5532,{"$f":"'Revenues 10-15'!F120","v":{"v":50000,"d":"50,000"}},null,"Error?"]
[5533,{"$f":"'Revenues 10-15'!F121","v":0},"T","Error?"]
[5534,null,null,"OK"]
[5535,null,null,"OK"]
[5536,null,null,"OK"]
[5537,null,null,"OK"]
[5538,{"$f":"'Revenues 10-15'!F124","v":{"v":50000,"d":"50,000"}},null,"Error?"]
[5539,{"$f":"'Revenues 10-15'!F127","v":0},null,"Error?"]
[5540,{"$f":"'Revenues 10-15'!F128","v":0},"T","Error?"]
[5541,{"$f":"'Revenues 10-15'!F129","v":0},null,"Error?"]
[5542,null,null,"OK"]
[5543,{"$f":"'Revenues 10-15'!F130","v":0},null,"Error?"]
[5544,null,null,"OK"]
[5545,{"$f":"'Revenues 10-15'!F131","v":0},null,"Error?"]
[5546,null,null,"OK"]
[5547,null,null,"OK"]
[5548,{"$f":"'Revenues 10-15'!F132","v":0},null,"Error?"]
[5549,null,null,"OK"]
[5550,null,null,"OK"]
[5551,null,null,"OK"]
[5552,null,null,"OK"]
[5553,{"$f":"'Revenues 10-15'!F134","v":0},null,"Error?"]
[5554,{"$f":"'Revenues 10-15'!F154","v":{"v":111308,"d":"111,308"}},null,"Error?"]
[5555,null,"T","OK"]
[5556,{"$f":"'Revenues 10-15'!F155","v":{"v":107365,"d":"107,365"}},null,"Error?"]
[5557,{"$f":"'Revenues 10-15'!F157","v":{"v":218673,"d":"218,673"}},null,"Error?"]
[5558,{"$f":"'Revenues 10-15'!F159","v":0},null,"Error?"]
[5559,null,"T","OK"]
[5560,null,null,"OK"]
[5561,null,null,"OK"]
[5562,null,null,"OK"]
[5563,null,null,"OK"]
[5564,{"$f":"'Revenues 10-15'!F160","v":0},null,"Error?"]
[5565,null,null,"OK"]
[5566,{"$f":"'Revenues 10-15'!F161","v":0},null,"Error?"]
[5567,null,null,"OK"]
[5568,null,null,"OK"]
[5569,null,null,"OK","Deleted in 2019"]
[5570,null,null,{"$f":"IF(ISBLANK(B5629),\"OK\",IF(A5629-B5629=0,\"OK\",\"Error?\"))","v":"OK"},"Deleted in 2019"]
[5571,null,null,"OK"]
[5572,null,null,"OK"]
[5573,null,null,"OK"]
[5574,null,null,"OK"]
[5575,null,null,"OK"]
[5576,null,null,"OK"]
[5577,null,null,"OK"]
[5578,null,null,"OK"]
[5579,null,null,"OK"]
[5580,null,null,"OK"]
[5581,null,null,"OK"]
[5582,null,null,"OK"]
[5583,{"$f":"'Revenues 10-15'!F171","v":{"v":218673,"d":"218,673"}},null,"Error?"]
[5584,null,null,"OK"]
[5585,null,"T","OK"]
[5586,null,null,"OK"]
[5587,null,null,"OK"]
[5588,null,null,"OK"]
[5589,null,null,"OK"]
[5590,null,null,"OK"]
[5591,null,null,"OK"]
[5592,{"$f":"'Revenues 10-15'!F172","v":{"v":268673,"d":"268,673"}},null,"Error?"]
[5593,{"$f":"'Revenues 10-15'!F175","v":0},null,"Error?"]
[5594,{"$f":"'Revenues 10-15'!F177","v":0},"T","Error?"]
[5595,null,null,"OK"]
[5596,null,"T","OK"]
[5597,{"$f":"'Revenues 10-15'!F183","v":0},null,"Error?"]
[5598,{"$f":"'Revenues 10-15'!F186","v":0},null,"Error?"]
[5599,null,"T","OK"]
[5600,null,null,"OK"]
[5601,null,null,"OK"]
[5602,null,null,"OK"]
[5603,{"$f":"'Revenues 10-15'!F202","v":0},null,"Error?"]
[5604,{"$f":"'Revenues 10-15'!F203","v":0},null,"Error?"]
[5605,null,null,"OK"]
[5606,null,null,"OK"]
[5607,null,null,"OK"]
[5608,null,null,"OK"]
[5609,null,null,"OK"]
[5610,null,null,"OK","Deleted in 2019"]
[5611,{"$f":"'Revenues 10-15'!F204","v":0},null,"Error?"]
[5612,{"$f":"'Revenues 10-15'!F208","v":0},null,"Error?"]
[5613,null,null,"OK"]
[5614,null,null,"OK"]
[5615,null,null,"OK"]
[5616,{"$f":"'Revenues 10-15'!F206","v":0},null,"Error?"]
[5617,null,null,"OK"]
[5618,null,"T","OK"]
[5619,null,null,"OK"]
[5620,null,null,"OK"]
[5621,null,null,"OK"]
[5622,null,null,"OK"]
[5623,null,null,"OK"]
[5624,null,null,"OK"]
[5625,null,null,"OK"]
[5626,null,null,"OK"]
[5627,null,null,"OK"]
[5628,null,null,"OK"]
[5629,null,null,"OK"]
[5630,{"$f":"'Revenues 10-15'!F213","v":0},null,"Error?"]
[5631,{"$f":"'Revenues 10-15'!F214","v":0},null,"Error?"]
[5632,null,null,"OK"]
[5633,null,null,"OK"]
[5634,{"$f":"'Revenues 10-15'!F215","v":0},null,{"$f":"IF(ISBLANK(B5693),\"OK\",IF(A5693-B5693=0,\"OK\",\"Error?\"))","v":"Error?"}]
[5635,{"$f":"'Revenues 10-15'!F216","v":0},null,"Error?"]
[5636,{"$f":"'Revenues 10-15'!F217","v":0},null,"Error?"]
[5637,null,null,"OK"]
[5638,null,null,"OK"]
[5639,null,null,"OK"]
[5640,null,null,"OK"]
[5641,null,null,"OK"]
[5642,{"$f":"'Revenues 10-15'!F219","v":0},null,"Error?"]
[5643,null,null,"OK"]
[5644,{"$f":"'Revenues 10-15'!F257","v":0},"T","Error?"]
[5645,null,null,"OK","Deleted in 2019"]
[5646,null,null,"OK"]
[5647,{"$f":"'Revenues 10-15'!F259","v":0},null,"Error?"]
[5648,null,null,"OK"]
[5649,{"$f":"'Revenues 10-15'!F260","v":0},null,"Error?"]
[5650,null,null,"OK"]
[5651,null,null,"OK"]
[5652,{"$f":"'Revenues 10-15'!F268","v":0},null,"Error?"]
[5653,null,null,"OK"]
[5654,null,"T","OK"]
[5655,null,null,"OK"]
[5656,null,null,"OK"]
[5657,null,null,"OK"]
[5658,{"$f":"'Revenues 10-15'!F269","v":0},null,"Error?"]
[5659,{"$f":"'Revenues 10-15'!F270","v":{"v":390469,"d":"390,469"}},null,"Error?"]
[5660,{"$f":"'Revenues 10-15'!G5","v":{"v":9715,"d":"9,715"}},"T","Error?"]
[5661,{"$f":"'Revenues 10-15'!G7","v":0},"T","Error?"]
[5662,{"$f":"'Revenues 10-15'!G8","v":{"v":9739,"d":"9,739"}},null,"Error?"]
[5663,{"$f":"'Revenues 10-15'!G11","v":0},null,"Error?"]
[5664,{"$f":"'Revenues 10-15'!G12","v":{"v":19454,"d":"19,454"}},null,"Error?"]
[5665,{"$f":"'Revenues 10-15'!G14","v":50},null,"Error?"]
[5666,{"$f":"'Revenues 10-15'!G15","v":0},"T","Error?"]
[5667,{"$f":"'Revenues 10-15'!G16","v":{"v":7888,"d":"7,888"}},null,"Error?"]
[5668,{"$f":"'Revenues 10-15'!G17","v":0},null,"Error?"]
[5669,{"$f":"'Revenues 10-15'!G18","v":{"v":7938,"d":"7,938"}},null,"Error?"]
[5670,{"$f":"'Revenues 10-15'!G65","v":169},null,"Error?"]
[5671,{"$f":"'Revenues 10-15'!G66","v":0},"T","Error?"]
[5672,{"$f":"'Revenues 10-15'!G67","v":169},null,"Error?"]
[5673,{"$f":"'Revenues 10-15'!G98","v":0},null,"Error?"]
[5674,{"$f":"'Revenues 10-15'!G101","v":0},"T","Error?"]
[5675,{"$f":"'Revenues 10-15'!G109","v":0},null,"Error?"]
[5676,{"$f":"'Revenues 10-15'!G110","v":0},null,"Error?"]
[5677,{"$f":"'Revenues 10-15'!G114","v":0},null,"Error?"]
[5678,{"$f":"'Revenues 10-15'!G115","v":0},"T","Error?"]
[5679,{"$f":"'Revenues 10-15'!G116","v":0},null,"Error?"]
[5680,{"$f":"'Revenues 10-15'!G117","v":0},null,"Error?"]
[5681,{"$f":"'Revenues 10-15'!G120","v":0},null,"Error?"]
[5682,{"$f":"'Revenues 10-15'!G121","v":0},"T","Error?"]
[5683,null,null,"OK"]
[5684,null,null,"OK"]
[5685,null,null,"OK"]
[5686,null,null,"OK"]
[5687,{"$f":"'Revenues 10-15'!G124","v":0},null,"Error?"]
[5688,{"$f":"'Revenues 10-15'!G136","v":0},null,"Error?"]
[5689,null,"T","OK"]
[5690,null,null,"OK"]
[5691,{"$f":"'Revenues 10-15'!G143","v":0},null,"Error?"]
[5692,null,null,"OK"]
[5693,{"$f":"'Revenues 10-15'!G145","v":0},"T","Error?"]
[5694,{"$f":"'Revenues 10-15'!G146","v":0},null,"Error?"]
[5695,{"$f":"'Revenues 10-15'!G147","v":0},null,"Error?"]
[5696,{"$f":"'Revenues 10-15'!G159","v":0},null,"Error?"]
[5697,null,"T","OK"]
[5698,null,null,{"$f":"IF(ISBLANK(B5757),\"OK\",IF(A5757-B5757=0,\"OK\",\"Error?\"))","v":"OK"}]
[5699,null,null,"OK"]
[5700,null,null,"OK"]
[5701,null,null,"OK"]
[5702,{"$f":"'Revenues 10-15'!G160","v":0},null,"Error?"]
[5703,null,null,"OK"]
[5704,{"$f":"'Revenues 10-15'!G161","v":0},null,"Error?"]
[5705,null,null,"OK"]
[5706,null,null,"OK","Deleted in 2019"]
[5707,null,null,"OK","Deleted in 2019"]
[5708,null,null,"OK"]
[5709,{"$f":"'Revenues 10-15'!G171","v":0},null,"Error?"]
[5710,null,null,"OK"]
[5711,null,"T","OK"]
[5712,null,null,"OK"]
[5713,null,null,"OK"]
[5714,null,null,"OK"]
[5715,null,null,"OK"]
[5716,null,null,"OK"]
[5717,{"$f":"'Revenues 10-15'!G172","v":0},null,"Error?"]
[5718,{"$f":"'Revenues 10-15'!G175","v":0},null,"Error?"]
[5719,{"$f":"'Revenues 10-15'!G177","v":0},"T","Error?"]
[5720,null,null,"OK"]
[5721,null,"T","OK"]
[5722,null,null,"OK"]
[5723,{"$f":"'Revenues 10-15'!G183","v":0},null,"Error?"]
[5724,{"$f":"'Revenues 10-15'!G186","v":0},null,"Error?"]
[5725,null,"T","OK"]
[5726,null,null,"OK"]
[5727,null,null,"OK"]
[5728,null,null,"OK"]
[5729,{"$f":"'Revenues 10-15'!G202","v":0},null,"Error?"]
[5730,{"$f":"'Revenues 10-15'!G203","v":0},null,"Error?"]
[5731,null,null,"OK"]
[5732,null,null,"OK"]
[5733,null,null,"OK"]
[5734,null,null,"OK"]
[5735,null,null,"OK"]
[5736,null,null,"OK","Deleted in 2019"]
[5737,{"$f":"'Revenues 10-15'!G204","v":0},null,"Error?"]
[5738,{"$f":"'Revenues 10-15'!G208","v":0},null,"Error?"]
[5739,null,null,"OK"]
[5740,null,null,"OK"]
[5741,null,null,"OK"]
[5742,{"$f":"'Revenues 10-15'!G206","v":0},null,"Error?"]
[5743,null,null,"OK"]
[5744,null,"T","OK"]
[5745,null,null,"OK"]
[5746,null,null,"OK"]
[5747,null,null,"OK"]
[5748,null,null,"OK"]
[5749,null,null,"OK"]
[5750,null,null,"OK"]
[5751,null,null,"OK"]
[5752,null,null,"OK"]
[5753,null,null,"OK"]
[5754,null,null,"OK"]
[5755,null,null,"OK"]
[5756,{"$f":"'Revenues 10-15'!G213","v":0},null,"Error?"]
[5757,{"$f":"'Revenues 10-15'!G214","v":0},null,"Error?"]
[5758,null,null,"OK"]
[5759,null,null,"OK"]
[5760,{"$f":"'Revenues 10-15'!G215","v":0},null,"Error?"]
[5761,{"$f":"'Revenues 10-15'!G216","v":0},null,"Error?"]
[5762,{"$f":"'Revenues 10-15'!G217","v":0},null,{"$f":"IF(ISBLANK(B5821),\"OK\",IF(A5821-B5821=0,\"OK\",\"Error?\"))","v":"Error?"}]
[5763,null,null,"OK"]
[5764,null,null,"OK"]
[5765,null,null,"OK"]
[5766,null,null,"OK"]
[5767,null,null,"OK"]
[5768,{"$f":"'Revenues 10-15'!G219","v":0},null,"Error?"]
[5769,null,null,"OK"]
[5770,null,"T","OK"]
[5771,null,null,"OK"]
[5772,null,null,"OK"]
[5773,null,null,"OK"]
[5774,null,null,"OK"]
[5775,null,null,"OK"]
[5776,null,null,"OK"]
[5777,null,null,"OK"]
[5778,null,null,"OK"]
[5779,null,null,"OK"]
[5780,null,null,"OK"]
[5781,null,null,"OK"]
[5782,null,null,"OK"]
[5783,{"$f":"'Revenues 10-15'!G221","v":0},null,"Error?"]
[5784,null,null,"OK"]
[5785,null,null,"OK"]
[5786,{"$f":"'Revenues 10-15'!G223","v":0},null,"Error?"]
[5787,null,null,"OK"]
[5788,null,"T","OK"]
[5789,null,null,"OK"]
[5790,null,null,"OK"]
[5791,null,null,"OK"]
[5792,{"$f":"'Revenues 10-15'!G224","v":0},null,"Error?"]
[5793,null,null,"OK"]
[5794,{"$f":"'Revenues 10-15'!G257","v":0},null,"Error?"]
[5795,null,null,"OK","Deleted in 2019"]
[5796,null,null,"OK"]
[5797,{"$f":"'Revenues 10-15'!G259","v":0},null,"Error?"]
[5798,null,null,"OK"]
[5799,{"$f":"'Revenues 10-15'!G260","v":0},null,"Error?"]
[5800,null,null,"OK"]
[5801,null,null,"OK"]
[5802,{"$f":"'Revenues 10-15'!G268","v":0},null,"Error?"]
[5803,null,null,"OK"]
[5804,null,"T","OK"]
[5805,null,null,"OK"]
[5806,null,null,"OK"]
[5807,null,null,"OK"]
[5808,{"$f":"'Revenues 10-15'!G269","v":0},null,"Error?"]
[5809,{"$f":"'Revenues 10-15'!G270","v":{"v":27561,"d":"27,561"}},null,"Error?"]
[5810,{"$f":"'Revenues 10-15'!H5","v":0},"T","Error?"]
[5811,{"$f":"'Revenues 10-15'!H11","v":0},"T","Error?"]
[5812,{"$f":"'Revenues 10-15'!H12","v":0},null,"Error?"]
[5813,{"$f":"'Revenues 10-15'!H14","v":0},null,"Error?"]
[5814,{"$f":"'Revenues 10-15'!H15","v":0},"T","Error?"]
[5815,{"$f":"'Revenues 10-15'!H16","v":0},null,"Error?"]
[5816,{"$f":"'Revenues 10-15'!H17","v":0},null,"Error?"]
[5817,{"$f":"'Revenues 10-15'!H18","v":0},null,"Error?"]
[5818,{"$f":"'Revenues 10-15'!H65","v":78},null,"Error?"]
[5819,{"$f":"'Revenues 10-15'!H66","v":0},"T","Error?"]
[5820,{"$f":"'Revenues 10-15'!H67","v":78},null,"Error?"]
[5821,{"$f":"'Revenues 10-15'!H98","v":0},null,"Error?"]
[5822,{"$f":"'Revenues 10-15'!H101","v":0},"T","Error?"]
[5823,{"$f":"'Revenues 10-15'!H106","v":0},null,"Error?"]
[5824,{"$f":"'Revenues 10-15'!H109","v":0},null,"Error?"]
[5825,{"$f":"'Revenues 10-15'!H110","v":0},null,"Error?"]
[5826,null,null,{"$f":"IF(ISBLANK(B5885),\"OK\",IF(A5885-B5885=0,\"OK\",\"Error?\"))","v":"OK"}]
[5827,null,"T","OK"]
[5828,null,null,"OK"]
[5829,null,null,"OK"]
[5830,null,null,"OK"]
[5831,null,null,"OK"]
[5832,{"$f":"'Revenues 10-15'!H124","v":0},null,"Error?"]
[5833,null,null,"OK"]
[5834,null,"T","OK"]
[5835,null,null,"OK"]
[5836,null,null,"OK"]
[5837,null,null,"OK"]
[5838,{"$f":"'Revenues 10-15'!H171","v":0},null,"Error?"]
[5839,null,null,"OK"]
[5840,null,"T","OK"]
[5841,null,null,"OK"]
[5842,null,null,"OK"]
[5843,null,null,"OK"]
[5844,null,null,"OK"]
[5845,{"$f":"'Revenues 10-15'!H172","v":0},null,"Error?"]
[5846,{"$f":"'Revenues 10-15'!H180","v":0},null,"Error?"]
[5847,{"$f":"'Revenues 10-15'!H183","v":0},"T","Error?"]
[5848,null,null,"OK"]
[5849,null,"T","OK"]
[5850,null,null,"OK"]
[5851,null,null,"OK"]
[5852,null,null,"OK"]
[5853,{"$f":"'Revenues 10-15'!H269","v":0},null,"Error?"]
[5854,{"$f":"'Revenues 10-15'!H270","v":78},null,"Error?"]
[5855,{"$f":"'Revenues 10-15'!I5","v":{"v":26921,"d":"26,921"}},"T","Error?"]
[5856,{"$f":"'Revenues 10-15'!I11","v":0},"T","Error?"]
[5857,{"$f":"'Revenues 10-15'!I12","v":{"v":26921,"d":"26,921"}},null,"Error?"]
[5858,{"$f":"'Revenues 10-15'!I14","v":69},null,"Error?"]
[5859,{"$f":"'Revenues 10-15'!I15","v":0},"T","Error?"]
[5860,{"$f":"'Revenues 10-15'!I16","v":0},null,"Error?"]
[5861,{"$f":"'Revenues 10-15'!I17","v":0},null,"Error?"]
[5862,{"$f":"'Revenues 10-15'!I18","v":69},null,"Error?"]
[5863,{"$f":"'Revenues 10-15'!I65","v":612},null,"Error?"]
[5864,{"$f":"'Revenues 10-15'!I66","v":0},"T","Error?"]
[5865,{"$f":"'Revenues 10-15'!I67","v":612},null,"Error?"]
[5866,{"$f":"'Revenues 10-15'!I98","v":0},null,"Error?"]
[5867,null,"T","OK"]
[5868,{"$f":"'Revenues 10-15'!I109","v":0},null,"Error?"]
[5869,{"$f":"'Revenues 10-15'!I110","v":0},null,"Error?"]
[5870,null,null,"OK"]
[5871,null,"T","OK"]
[5872,null,null,"OK"]
[5873,null,null,"OK"]
[5874,null,null,"OK"]
[5875,null,null,"OK"]
[5876,null,null,"OK"]
[5877,null,null,"OK"]
[5878,null,null,"OK"]
[5879,null,null,"OK"]
[5880,null,null,"OK"]
[5881,null,null,"OK"]
[5882,null,null,"OK"]
[5883,null,null,"OK"]
[5884,null,null,"OK"]
[5885,{"$f":"'Revenues 10-15'!I270","v":{"v":27602,"d":"27,602"}},null,"Error?"]
[5886,null,null,"OK"]
[5887,null,"T","OK"]
[5888,null,null,"OK"]
[5889,null,null,"OK"]
[5890,null,"T",{"$f":"IF(ISBLANK(B5949),\"OK\",IF(A5949-B5949=0,\"OK\",\"Error?\"))","v":"OK"}]
[5891,null,null,"OK"]
[5892,null,null,"OK"]
[5893,null,null,"OK"]
[5894,null,null,"OK"]
[5895,null,"T","OK"]
[5896,null,null,"OK"]
[5897,null,null,"OK"]
[5898,null,"T","OK"]
[5899,null,null,"OK"]
[5900,null,null,"OK"]
[5901,null,null,"OK"]
[5902,null,"T","OK"]
[5903,null,null,"OK"]
[5904,null,null,"OK"]
[5905,null,null,"OK"]
[5906,null,null,"OK"]
[5907,null,null,"OK"]
[5908,null,null,"OK"]
[5909,null,"T","OK"]
[5910,null,null,"OK"]
[5911,null,null,"OK"]
[5912,null,null,"OK"]
[5913,null,null,"OK"]
[5914,null,null,"OK"]
[5915,null,null,"OK"]
[5916,null,null,"OK"]
[5917,null,"T","OK"]
[5918,null,null,"OK"]
[5919,null,null,"OK"]
[5920,null,null,"OK"]
[5921,null,null,"OK"]
[5922,null,null,"OK"]
[5923,null,null,"OK"]
[5924,{"$f":"'Revenues 10-15'!K5","v":{"v":24052,"d":"24,052"}},null,"Error?"]
[5925,{"$f":"'Revenues 10-15'!K11","v":0},"T","Error?"]
[5926,{"$f":"'Revenues 10-15'!K12","v":{"v":24052,"d":"24,052"}},null,"Error?"]
[5927,{"$f":"'Revenues 10-15'!K14","v":62},null,"Error?"]
[5928,{"$f":"'Revenues 10-15'!K15","v":0},"T","Error?"]
[5929,{"$f":"'Revenues 10-15'!K16","v":0},null,"Error?"]
[5930,{"$f":"'Revenues 10-15'!K17","v":0},null,"Error?"]
[5931,{"$f":"'Revenues 10-15'!K18","v":62},null,"Error?"]
[5932,{"$f":"'Revenues 10-15'!K65","v":207},null,"Error?"]
[5933,{"$f":"'Revenues 10-15'!K66","v":0},"T","Error?"]
[5934,{"$f":"'Revenues 10-15'!K67","v":207},null,"Error?"]
[5935,{"$f":"'Revenues 10-15'!K98","v":0},null,"Error?"]
[5936,{"$f":"'Revenues 10-15'!K101","v":0},"T","Error?"]
[5937,{"$f":"'Revenues 10-15'!K109","v":0},null,"Error?"]
[5938,{"$f":"'Revenues 10-15'!K110","v":0},null,"Error?"]
[5939,{"$f":"'Revenues 10-15'!K120","v":0},null,"Error?"]
[5940,{"$f":"'Revenues 10-15'!K121","v":0},"T","Error?"]
[5941,null,null,"OK"]
[5942,null,null,"OK"]
[5943,null,null,"OK"]
[5944,null,null,"OK"]
[5945,{"$f":"'Revenues 10-15'!K124","v":0},null,"Error?"]
[5946,null,null,"OK"]
[5947,null,"T","OK"]
[5948,null,null,"OK"]
[5949,null,null,"OK"]
[5950,null,null,"OK"]
[5951,null,null,"OK"]
[5952,null,null,"OK"]
[5953,{"$f":"'Revenues 10-15'!K172","v":0},null,"Error?"]
[5954,null,null,{"$f":"IF(ISBLANK(B6013),\"OK\",IF(A6013-B6013=0,\"OK\",\"Error?\"))","v":"OK"}]
[5955,{"$f":"'Revenues 10-15'!K183","v":0},"T","Error?"]
[5956,null,null,"OK"]
[5957,null,"T","OK"]
[5958,null,null,"OK"]
[5959,null,null,"OK"]
[5960,null,null,"OK"]
[5961,{"$f":"'Revenues 10-15'!K269","v":0},null,"Error?"]
[5962,{"$f":"'Revenues 10-15'!K270","v":{"v":24321,"d":"24,321"}},null,"Error?"]
[5963,{"$f":"'Revenues 10-15'!G111","v":{"v":27561,"d":"27,561"}},"T","Error?"]
[5964,{"$f":"'Revenues 10-15'!H111","v":78},"T","Error?"]
[5965,{"$f":"'Revenues 10-15'!I111","v":{"v":27602,"d":"27,602"}},"T","Error?"]
[5966,null,"T","OK"]
[5967,{"$f":"'Revenues 10-15'!K111","v":{"v":24321,"d":"24,321"}},"T","Error?"]
[5968,null,"T","OK"]
[5969,null,"T","OK"]
[5970,{"$f":"'Revenues 10-15'!C69","v":0},null,"Error?"]
[5971,{"$f":"'Acct Summary 7-9'!G15","v":0},null,"Error?","New/Deleted 04"]
[5972,null,null,"OK","New/Deleted 04"]
[5973,null,"T","OK","New 04"]
[5974,{"$f":"'ICR Computation 37'!E11","v":{"v":26306,"d":"26,306"}},"T","Error?","New for 2005"]
[5975,null,"T","OK","New for 2005"]
[5976,null,"T","OK","New for 2005"]
[5977,null,null,"OK","New for 2005"]
[5978,null,null,"OK","New for 2005"]
[5979,null,null,"OK","New for 2005"]
[5980,null,null,"OK","New for 2005"]
[5981,null,null,"OK","New for 2005"]
[5982,null,null,"OK","New for 2005"]
[5983,null,null,"OK","New for 2005"]
[5984,null,null,"OK","New for 2005"]
[5985,null,null,"OK","New for 2005"]
[5986,null,null,"OK","New for 2005"]
[5987,null,null,"OK","New for 2005"]
[5988,null,null,"OK","New for 2005"]
[5989,null,null,"OK","New for 2005"]
[5990,null,null,"OK","New for 2005"]
[5991,null,null,"OK","New for 2005"]
[5992,null,null,"OK","New for 2005"]
[5993,null,null,"OK","New for 2005"]
[5994,null,null,"OK","New for 2005"]
[5995,null,"T","OK","New for 2005"]
[5996,null,null,"OK","New for 2005"]
[5997,null,null,"OK","New for 2005"]
[5998,null,null,"OK","New for 2005"]
[5999,null,null,"OK","New for 2005"]
[6000,null,null,"OK","New for 2005"]
[6001,null,null,"OK","New for 2005"]
[6002,null,null,"OK","New for 2005"]
[6003,null,null,"OK","New for 2005"]
[6004,null,null,"OK","New for 2005"]
[6005,null,null,"OK","New for 2005"]
[6006,null,null,"OK","New for 2005"]
[6007,null,null,"OK","New for 2005"]
[6008,null,null,"OK","New for 2005"]
[6009,null,null,"OK","New for 2005"]
[6010,null,null,"OK","New for 2005"]
[6011,null,null,"OK","New for 2005"]
[6012,null,null,"OK","New for 2005"]
[6013,{"$f":"'PCTC-OEPP 33-35'!F98","v":{"v":446.3,"d":"446"}},null,"Error?","New for 2007"]
[6014,null,"T","OK","New for 2007"]
[6015,{"$f":"'Short-Term Long-Term Debt 26'!C27","v":0},null,"Error?","New for 2007"]
[6016,{"$f":"'Short-Term Long-Term Debt 26'!D27","v":0},null,"Error?","New for 2007"]
[6017,{"$f":"'Short-Term Long-Term Debt 26'!E27","v":0},null,"Error?","New for 2007"]
[6018,{"$f":"'Short-Term Long-Term Debt 26'!F27","v":0},null,{"$f":"IF(ISBLANK(B6077),\"OK\",IF(A6077-B6077=0,\"OK\",\"Error?\"))","v":"Error?"},"New for 2008"]
[6019,null,null,"OK","1st new number for 2009"]
[6020,{"$f":"'Assets-Liab 5-6'!C7","v":0},null,"Error?","New for 2009"]
[6021,{"$f":"'Assets-Liab 5-6'!D7","v":0},null,"Error?","New for 2009"]
[6022,{"$f":"'Assets-Liab 5-6'!E7","v":0},null,"Error?","New for 2009"]
[6023,{"$f":"'Assets-Liab 5-6'!F7","v":0},null,"Error?","New for 2009"]
[6024,{"$f":"'Assets-Liab 5-6'!G7","v":0},null,"Error?","New for 2009"]
[6025,{"$f":"'Assets-Liab 5-6'!H7","v":0},null,"Error?","New for 2009"]
[6026,{"$f":"'Assets-Liab 5-6'!I7","v":0},null,"Error?","New for 2009"]
[6027,{"$f":"'Assets-Liab 5-6'!J7","v":0},null,"Error?","New for 2009"]
[6028,{"$f":"'Assets-Liab 5-6'!K7","v":0},null,"Error?","New for 2009"]
[6029,{"$f":"'Assets-Liab 5-6'!C8","v":0},null,"Error?","New for 2009"]
[6030,{"$f":"'Assets-Liab 5-6'!D8","v":0},null,"Error?","New for 2009"]
[6031,{"$f":"'Assets-Liab 5-6'!E8","v":0},null,"Error?","New for 2009"]
[6032,{"$f":"'Assets-Liab 5-6'!F8","v":0},null,"Error?","New for 2009"]
[6033,{"$f":"'Assets-Liab 5-6'!G8","v":0},null,"Error?","New for 2009"]
[6034,{"$f":"'Assets-Liab 5-6'!H8","v":0},null,"Error?","New for 2009"]
[6035,{"$f":"'Assets-Liab 5-6'!I8","v":0},null,"Error?","New for 2009"]
[6036,{"$f":"'Assets-Liab 5-6'!J8","v":0},null,"Error?","New for 2009"]
[6037,{"$f":"'Assets-Liab 5-6'!K8","v":0},null,"Error?","New for 2009"]
[6038,{"$f":"'Assets-Liab 5-6'!C9","v":0},null,"Error?","New for 2009"]
[6039,{"$f":"'Assets-Liab 5-6'!D9","v":0},null,"Error?","New for 2009"]
[6040,{"$f":"'Assets-Liab 5-6'!E9","v":0},null,"Error?","New for 2009"]
[6041,{"$f":"'Assets-Liab 5-6'!F9","v":0},null,"Error?","New for 2009"]
[{"$f":"A6100+1","v":6042},{"$f":"'Assets-Liab 5-6'!G9","v":0},null,"Error?","New for 2009"]
[6043,{"$f":"'Assets-Liab 5-6'!H9","v":0},null,"Error?","New for 2009"]
[6044,{"$f":"'Assets-Liab 5-6'!I9","v":0},null,"Error?","New for 2009"]
[6045,{"$f":"'Assets-Liab 5-6'!J9","v":0},null,"Error?","New for 2009"]
[6046,{"$f":"'Assets-Liab 5-6'!K9","v":0},null,"Error?","New for 2009"]
[6047,{"$f":"'Assets-Liab 5-6'!L9","v":0},null,"Error?","New for 2009"]
[6048,{"$f":"'Assets-Liab 5-6'!E10","v":0},null,"Error?","New for 2009"]
[6049,{"$f":"'Assets-Liab 5-6'!G10","v":0},null,"Error?","New for 2009"]
[6050,{"$f":"'Assets-Liab 5-6'!I10","v":0},null,"Error?","New for 2009"]
[6051,{"$f":"'Assets-Liab 5-6'!J10","v":0},null,"Error?","New for 2009"]
[6052,{"$f":"'Assets-Liab 5-6'!C11","v":0},null,"Error?","New for 2009"]
[6053,{"$f":"'Assets-Liab 5-6'!D11","v":0},null,"Error?","New for 2009"]
[6054,{"$f":"'Assets-Liab 5-6'!E11","v":0},null,"Error?","New for 2009"]
[6055,{"$f":"'Assets-Liab 5-6'!F11","v":0},null,"Error?","New for 2009"]
[6056,{"$f":"'Assets-Liab 5-6'!G11","v":0},null,"Error?","New for 2009"]
[6057,{"$f":"'Assets-Liab 5-6'!H11","v":0},null,"Error?","New for 2009"]
[6058,{"$f":"'Assets-Liab 5-6'!I11","v":0},null,"Error?","New for 2009"]
[6059,{"$f":"'Assets-Liab 5-6'!J11","v":0},null,"Error?","New for 2009"]
[6060,{"$f":"'Assets-Liab 5-6'!K11","v":0},null,"Error?","New for 2009"]
[6061,{"$f":"'Assets-Liab 5-6'!L11","v":0},null,"Error?","New for 2009"]
[6062,{"$f":"'Assets-Liab 5-6'!J12","v":0},null,"Error?","New for 2009"]
[6063,{"$f":"'Assets-Liab 5-6'!J13","v":{"v":189300,"d":"189,300"}},null,"Error?","New for 2009"]
[6064,{"$f":"'Assets-Liab 5-6'!C25","v":0},null,"Error?","New for 2009"]
[6065,{"$f":"'Assets-Liab 5-6'!D25","v":0},null,"Error?","New for 2009"]
[6066,{"$f":"'Assets-Liab 5-6'!E25","v":0},null,"Error?","New for 2009"]
[6067,{"$f":"'Assets-Liab 5-6'!F25","v":0},null,"Error?","New for 2009"]
[6068,{"$f":"'Assets-Liab 5-6'!G25","v":0},null,"Error?","New for 2009"]
[6069,{"$f":"'Assets-Liab 5-6'!H25","v":0},null,"Error?","New for 2009"]
[6070,{"$f":"'Assets-Liab 5-6'!J25","v":0},null,"Error?","New for 2009"]
[6071,{"$f":"'Assets-Liab 5-6'!K25","v":0},null,"Error?","New for 2009"]
[6072,{"$f":"'Assets-Liab 5-6'!C26","v":0},null,"Error?","New for 2009"]
[6073,{"$f":"'Assets-Liab 5-6'!D26","v":0},null,"Error?","New for 2009"]
[6074,{"$f":"'Assets-Liab 5-6'!E26","v":0},null,"Error?","New for 2009"]
[6075,{"$f":"'Assets-Liab 5-6'!F26","v":0},null,"Error?","New for 2009"]
[6076,{"$f":"'Assets-Liab 5-6'!G26","v":0},null,"Error?","New for 2009"]
[6077,{"$f":"'Assets-Liab 5-6'!H26","v":0},null,"Error?","New for 2009"]
[6078,{"$f":"'Assets-Liab 5-6'!I26","v":0},null,"Error?","New for 2009"]
[6079,{"$f":"'Assets-Liab 5-6'!J26","v":0},null,"Error?","New for 2009"]
[6080,{"$f":"'Assets-Liab 5-6'!K26","v":0},null,"Error?","New for 2009"]
[6081,{"$f":"'Assets-Liab 5-6'!C27","v":0},null,"Error?","New for 2009"]
[6082,{"$f":"'Assets-Liab 5-6'!D27","v":0},null,{"$f":"IF(ISBLANK(B6141),\"OK\",IF(A6141-B6141=0,\"OK\",\"Error?\"))","v":"Error?"},"New for 2009"]
[6083,{"$f":"'Assets-Liab 5-6'!E27","v":0},null,"Error?","New for 2009"]
[6084,{"$f":"'Assets-Liab 5-6'!F27","v":0},null,"Error?","New for 2009"]
[6085,{"$f":"'Assets-Liab 5-6'!G27","v":0},null,"Error?","New for 2009"]
[6086,{"$f":"'Assets-Liab 5-6'!H27","v":0},null,"Error?","New for 2009"]
[6087,{"$f":"'Assets-Liab 5-6'!I27","v":0},null,"Error?","New for 2009"]
[6088,{"$f":"'Assets-Liab 5-6'!J27","v":0},null,"Error?","New for 2009"]
[6089,{"$f":"'Assets-Liab 5-6'!K27","v":0},null,"Error?","New for 2009"]
[6090,{"$f":"'Assets-Liab 5-6'!C28","v":0},null,"Error?","New for 2009"]
[6091,{"$f":"'Assets-Liab 5-6'!D28","v":0},null,"Error?","New for 2009"]
[6092,{"$f":"'Assets-Liab 5-6'!E28","v":0},null,"Error?","New for 2009"]
[6093,{"$f":"'Assets-Liab 5-6'!F28","v":0},null,"Error?","New for 2009"]
[6094,{"$f":"'Assets-Liab 5-6'!G28","v":0},null,"Error?","New for 2009"]
[6095,{"$f":"'Assets-Liab 5-6'!H28","v":0},null,"Error?","New for 2009"]
[6096,{"$f":"'Assets-Liab 5-6'!I28","v":0},null,"Error?","New for 2009"]
[6097,{"$f":"'Assets-Liab 5-6'!J28","v":0},null,"Error?","New for 2009"]
[6098,{"$f":"'Assets-Liab 5-6'!K28","v":0},null,"Error?","New for 2009"]
[6099,{"$f":"'Assets-Liab 5-6'!C29","v":0},null,"Error?","New for 2009"]
[6100,{"$f":"'Assets-Liab 5-6'!D29","v":0},null,"Error?","New for 2009"]
[6101,{"$f":"'Assets-Liab 5-6'!E29","v":0},null,"Error?","New for 2009"]
[6102,{"$f":"'Assets-Liab 5-6'!F29","v":0},null,"Error?","New for 2009"]
[6103,{"$f":"'Assets-Liab 5-6'!G29","v":0},null,"Error?","New for 2009"]
[6104,{"$f":"'Assets-Liab 5-6'!H29","v":0},null,"Error?","New for 2009"]
[6105,{"$f":"'Assets-Liab 5-6'!I29","v":0},null,"Error?","New for 2009"]
[6106,{"$f":"'Assets-Liab 5-6'!J29","v":0},null,"Error?","New for 2009"]
[6107,{"$f":"'Assets-Liab 5-6'!K29","v":0},null,"Error?","New for 2009"]
[6108,{"$f":"'Assets-Liab 5-6'!C30","v":0},null,"Error?","New for 2009"]
[6109,{"$f":"'Assets-Liab 5-6'!D30","v":0},null,"Error?","New for 2009"]
[6110,{"$f":"'Assets-Liab 5-6'!E30","v":0},null,"Error?","New for 2009"]
[6111,{"$f":"'Assets-Liab 5-6'!F30","v":0},null,"Error?","New for 2009"]
[6112,{"$f":"'Assets-Liab 5-6'!G30","v":0},null,"Error?","New for 2009"]
[6113,{"$f":"'Assets-Liab 5-6'!H30","v":0},null,"Error?","New for 2009"]
[6114,{"$f":"'Assets-Liab 5-6'!I30","v":0},null,"Error?","New for 2009"]
[6115,{"$f":"'Assets-Liab 5-6'!J30","v":0},null,"Error?","New for 2009"]
[6116,{"$f":"'Assets-Liab 5-6'!K30","v":0},null,"Error?","New for 2009"]
[6117,{"$f":"'Assets-Liab 5-6'!E31","v":0},null,"Error?","New for 2009"]
[6118,{"$f":"'Assets-Liab 5-6'!I31","v":0},null,"Error?","New for 2009"]
[6119,{"$f":"'Assets-Liab 5-6'!J31","v":0},null,"Error?","New for 2009"]
[6120,{"$f":"'Assets-Liab 5-6'!J32","v":0},null,"Error?","New for 2009"]
[6121,{"$f":"'Assets-Liab 5-6'!C33","v":0},null,"Error?","New for 2009"]
[6122,{"$f":"'Assets-Liab 5-6'!D33","v":0},null,"Error?","New for 2009"]
[6123,{"$f":"'Assets-Liab 5-6'!E33","v":0},null,"Error?","New for 2009"]
[6124,{"$f":"'Assets-Liab 5-6'!F33","v":0},null,"Error?","New for 2009"]
[6125,{"$f":"'Assets-Liab 5-6'!G33","v":0},null,"Error?","New for 2009"]
[6126,{"$f":"'Assets-Liab 5-6'!H33","v":0},null,"Error?","New for 2009"]
[6127,{"$f":"'Assets-Liab 5-6'!I33","v":0},null,"Error?","New for 2009"]
[6128,{"$f":"'Assets-Liab 5-6'!J33","v":0},null,"Error?","New for 2009"]
[6129,{"$f":"'Assets-Liab 5-6'!K33","v":0},null,"Error?","New for 2009"]
[6130,{"$f":"'Assets-Liab 5-6'!J34","v":0},null,"Error?","New for 2009"]
[6131,null,null,"OK","Closed 2010"]
[6132,null,null,"OK","Closed 2010"]
[6133,null,null,"OK","Closed 2010"]
[6134,null,null,"OK","Closed 2010"]
[6135,null,null,"OK","Closed 2010"]
[6136,null,null,"OK","Closed 2010"]
[6137,null,null,"OK","Closed 2010"]
[6138,null,null,"OK","Closed 2010"]
[6139,null,null,"OK","Closed 2010"]
[6140,null,null,"OK","Closed 2010"]
[6141,null,null,"OK","Closed 2010"]
[6142,null,null,"OK","Closed 2010"]
[6143,null,null,"OK","Closed 2010"]
[6144,null,null,"OK","Closed 2010"]
[6145,null,null,"OK","Closed 2010"]
[6146,null,null,{"$f":"IF(ISBLANK(B6205),\"OK\",IF(A6205-B6205=0,\"OK\",\"Error?\"))","v":"OK"},"Closed 2010"]
[6147,null,null,"OK","Closed 2010"]
[6148,null,null,"OK","Closed 2010"]
[6149,null,null,"OK","Closed 2010"]
[6150,null,null,"OK","Closed 2010"]
[6151,null,null,"OK","Closed 2010"]
[6152,null,null,"OK","Closed 2010"]
[6153,{"$f":"'Assets-Liab 5-6'!J38","v":0},null,"Error?","New for 2009"]
[6154,{"$f":"'Assets-Liab 5-6'!J39","v":{"v":189300,"d":"189,300"}},null,"Error?","New for 2009"]
[6155,{"$f":"'Assets-Liab 5-6'!J41","v":{"v":189300,"d":"189,300"}},null,"Error?","New for 2009"]
[6156,{"$f":"'Assets-Liab 5-6'!J4","v":{"v":189300,"d":"189,300"}},null,"Error?","New for 2009"]
[6157,{"$f":"'Assets-Liab 5-6'!J5","v":0},null,"Error?","New for 2009"]
[6158,{"$f":"'Assets-Liab 5-6'!J6","v":0},null,"Error?","New for 2009"]
[6159,{"$f":"'Acct Summary 7-9'!J4","v":{"v":197238,"d":"197,238"}},null,"Error?","New for 2009"]
[6160,{"$f":"'Acct Summary 7-9'!J6","v":0},null,"Error?","New for 2009"]
[6161,{"$f":"'Acct Summary 7-9'!J7","v":0},null,"Error?","New for 2009"]
[6162,{"$f":"'Acct Summary 7-9'!J8","v":{"v":197238,"d":"197,238"}},null,"Error?","New for 2009"]
[6163,{"$f":"'Acct Summary 7-9'!J9","v":0},null,"Error?","New for 2009"]
[6164,{"$f":"'Acct Summary 7-9'!J10","v":{"v":197238,"d":"197,238"}},null,"Error?","New for 2009"]
[6165,{"$f":"'Acct Summary 7-9'!J16","v":0},null,"Error?","New for 2009"]
[6166,{"$f":"'Acct Summary 7-9'!J17","v":{"v":155421,"d":"155,421"}},null,"Error?","New for 2009"]
[6167,{"$f":"'Acct Summary 7-9'!J18","v":0},null,"Error?","New for 2009"]
[6168,{"$f":"'Acct Summary 7-9'!J19","v":{"v":155421,"d":"155,421"}},null,"Error?","New for 2009"]
[6169,{"$f":"'Acct Summary 7-9'!J20","v":{"v":41817,"d":"41,817"}},null,"Error?","New for 2009"]
[6170,{"$f":"'Acct Summary 7-9'!J26","v":0},null,"Error?","New for 2009"]
[6171,{"$f":"'Acct Summary 7-9'!J28","v":0},null,"Error?","New for 2009"]
[6172,{"$f":"'Acct Summary 7-9'!J33","v":0},null,"Error?","New for 2009"]
[6173,{"$f":"'Acct Summary 7-9'!J34","v":0},null,"Error?","New for 2009"]
[6174,{"$f":"'Acct Summary 7-9'!J35","v":0},null,"Error?","New for 2009"]
[6175,{"$f":"'Acct Summary 7-9'!J36","v":0},null,"Error?","New for 2009"]
[6176,{"$f":"'Acct Summary 7-9'!J43","v":0},null,"Error?","New for 2009"]
[6177,{"$f":"'Acct Summary 7-9'!J44","v":0},null,"Error?","New for 2009"]
[6178,{"$f":"'Acct Summary 7-9'!J50","v":0},null,"Error?","New for 2009"]
[6179,{"$f":"'Acct Summary 7-9'!C54","v":0},null,"Error?","New for 2009"]
[6180,{"$f":"'Acct Summary 7-9'!D54","v":0},null,"Error?","New for 2009"]
[6181,{"$f":"'Acct Summary 7-9'!H54","v":0},null,"Error?","New for 2009"]
[6182,{"$f":"'Acct Summary 7-9'!C58","v":0},null,"Error?","New for 2009"]
[6183,{"$f":"'Acct Summary 7-9'!D58","v":0},null,"Error?","New for 2009"]
[6184,{"$f":"'Acct Summary 7-9'!H58","v":0},null,"Error?","New for 2009"]
[6185,{"$f":"'Acct Summary 7-9'!C62","v":0},null,"Error?","New for 2009"]
[6186,{"$f":"'Acct Summary 7-9'!D62","v":0},null,"Error?","New for 2009"]
[6187,{"$f":"'Acct Summary 7-9'!C66","v":0},null,"Error?","New for 2009"]
[6188,{"$f":"'Acct Summary 7-9'!D66","v":0},null,"Error?","New for 2009"]
[6189,{"$f":"'Acct Summary 7-9'!C70","v":0},null,"Error?","New for 2009"]
[6190,{"$f":"'Acct Summary 7-9'!D70","v":0},null,"Error?","New for 2009"]
[6191,{"$f":"'Acct Summary 7-9'!C74","v":0},null,"Error?","New for 2009"]
[6192,{"$f":"'Acct Summary 7-9'!D74","v":0},null,"Error?","New for 2009"]
[6193,{"$f":"'Acct Summary 7-9'!F74","v":0},null,"Error?","New for 2009"]
[6194,{"$f":"'Acct Summary 7-9'!G74","v":0},null,"Error?","New for 2009"]
[6195,{"$f":"'Acct Summary 7-9'!H74","v":0},null,"Error?","New for 2009"]
[6196,{"$f":"'Acct Summary 7-9'!K74","v":0},null,"Error?","New for 2009"]
[6197,{"$f":"'Acct Summary 7-9'!G75","v":0},null,"Error?","New for 2009"]
[6198,{"$f":"'Acct Summary 7-9'!I75","v":0},null,"Error?","New for 2009"]
[6199,{"$f":"'Acct Summary 7-9'!J75","v":0},null,"Error?","New for 2009"]
[6200,{"$f":"'Acct Summary 7-9'!J76","v":0},null,"Error?","New for 2009"]
[6201,{"$f":"'Acct Summary 7-9'!J77","v":0},null,"Error?","New for 2009"]
[6202,{"$f":"'Acct Summary 7-9'!J78","v":{"v":41817,"d":"41,817"}},null,"Error?","New for 2009"]
[6203,{"$f":"'Acct Summary 7-9'!J79","v":{"v":147483,"d":"147,483"}},null,"Error?","New for 2009"]
[6204,{"$f":"'Acct Summary 7-9'!J80","v":0},null,"Error?","New for 2009"]
[6205,{"$f":"'Acct Summary 7-9'!J81","v":{"v":189300,"d":"189,300"}},null,"Error?","New for 2009"]
[6206,{"$f":"'Acct Summary 7-9'!C82","v":{"v":414628,"d":"414,628"}},null,"Error?","New for 2009"]
[6207,{"$f":"'Acct Summary 7-9'!D82","v":{"v":122846,"d":"122,846"}},null,"Error?","New for 2009"]
[6208,{"$f":"'Acct Summary 7-9'!E82","v":{"v":1282,"d":"1,282"}},null,"Error?","New for 2009"]
[6209,{"$f":"'Acct Summary 7-9'!F82","v":{"v":194034,"d":"194,034"}},null,"Error?","New for 2009"]
[6210,{"$f":"'Acct Summary 7-9'!G82","v":{"v":-153184,"d":"(153,184)"}},null,{"$f":"IF(ISBLANK(B6269),\"OK\",IF(A6269-B6269=0,\"OK\",\"Error?\"))","v":"Error?"},"New for 2009"]
[6211,{"$f":"'Acct Summary 7-9'!H82","v":{"v":-98226,"d":"(98,226)"}},null,"Error?","New for 2009"]
[6212,{"$f":"'Acct Summary 7-9'!I82","v":{"v":27602,"d":"27,602"}},null,"Error?","New for 2009"]
[6213,{"$f":"'Acct Summary 7-9'!J82","v":{"v":41817,"d":"41,817"}},null,"Error?","New for 2009"]
[6214,{"$f":"'Acct Summary 7-9'!K82","v":{"v":13069,"d":"13,069"}},null,"Error?","New for 2009"]
[6215,{"$f":"'Acct Summary 7-9'!C83","v":{"v":0.0845570780874505,"d":"0"}},null,"Error?","New for 2009"]
[6216,{"$f":"'Acct Summary 7-9'!D83","v":{"v":0.14040184694157448,"d":"0"}},null,"Error?","New for 2009"]
[6217,{"$f":"'Acct Summary 7-9'!E83","v":{"v":0.008624459289457573,"d":"0"}},null,"Error?","New for 2009"]
[6218,{"$f":"'Acct Summary 7-9'!F83","v":{"v":0.573863048216752,"d":"1"}},null,"Error?","New for 2009"]
[6219,{"$f":"'Acct Summary 7-9'!G83","v":{"v":-0.4856924535420888,"d":"(0)"}},null,"Error?","New for 2009"]
[6220,{"$f":"'Acct Summary 7-9'!H83","v":{"v":-1.3553461289031776,"d":"(1)"}},null,"Error?","New for 2009"]
[6221,{"$f":"'Acct Summary 7-9'!I83","v":{"v":0.029740810378359742,"d":"0"}},null,"Error?","New for 2009"]
[6222,{"$f":"'Acct Summary 7-9'!J83","v":{"v":0.22090332805071317,"d":"0"}},null,"Error?","New for 2009"]
[6223,{"$f":"'Acct Summary 7-9'!K83","v":{"v":0.042654229521465824,"d":"0"}},null,"Error?","New for 2009"]
[6224,{"$f":"'Acct Summary 7-9'!E37","v":0},null,"Error?","New for 2009"]
[6225,{"$f":"'Acct Summary 7-9'!E38","v":0},null,"Error?","New for 2009"]
[6226,{"$f":"'Acct Summary 7-9'!E39","v":0},null,"Error?","New for 2009"]
[6227,{"$f":"'Acct Summary 7-9'!E40","v":0},null,"Error?","New for 2009"]
[6228,{"$f":"'Acct Summary 7-9'!H41","v":0},null,"Error?","New for 2009"]
[6229,{"$f":"'Acct Summary 7-9'!C42","v":0},null,"Error?","New for 2009"]
[6230,{"$f":"'Acct Summary 7-9'!D42","v":0},null,"Error?","New for 2009"]
[6231,{"$f":"'Acct Summary 7-9'!E42","v":0},null,"Error?","New for 2009"]
[6232,{"$f":"'Acct Summary 7-9'!F42","v":0},null,"Error?","New for 2009"]
[6233,{"$f":"'Acct Summary 7-9'!G42","v":0},null,"Error?","New for 2009"]
[6234,{"$f":"'Acct Summary 7-9'!H42","v":0},null,"Error?","New for 2009"]
[6235,{"$f":"'Acct Summary 7-9'!K42","v":0},null,"Error?","New for 2009"]
[6236,{"$f":"'Assets-Liab 5-6'!M15","v":0},null,"Error?","New for 2009"]
[6237,{"$f":"'Revenues 10-15'!J5","v":{"v":192038,"d":"192,038"}},null,"Error?","New for 2009"]
[6238,{"$f":"'Revenues 10-15'!H7","v":0},null,"Error?","New for 2009"]
[6239,{"$f":"'Revenues 10-15'!J11","v":0},null,"Error?","New for 2009"]
[6240,{"$f":"'Revenues 10-15'!J12","v":{"v":192038,"d":"192,038"}},null,"Error?","New for 2009"]
[6241,{"$f":"'Revenues 10-15'!J14","v":495},null,"Error?","New for 2009"]
[6242,{"$f":"'Revenues 10-15'!J15","v":0},null,"Error?","New for 2009"]
[6243,{"$f":"'Revenues 10-15'!J16","v":0},null,"Error?","New for 2009"]
[6244,{"$f":"'Revenues 10-15'!J17","v":0},null,"Error?","New for 2009"]
[6245,{"$f":"'Revenues 10-15'!J18","v":495},null,"Error?","New for 2009"]
[6246,{"$f":"'Revenues 10-15'!C23","v":0},null,"Error?","New for 2009"]
[6247,{"$f":"'Revenues 10-15'!C27","v":0},null,"Error?","New for 2009"]
[6248,{"$f":"'Revenues 10-15'!C31","v":0},null,"Error?","New for 2009"]
[6249,{"$f":"'Revenues 10-15'!C35","v":0},null,"Error?","New for 2009"]
[6250,{"$f":"'Revenues 10-15'!C39","v":0},null,"Error?","New for 2009"]
[6251,{"$f":"'Revenues 10-15'!F46","v":0},null,"Error?","New for 2009"]
[6252,{"$f":"'Revenues 10-15'!F50","v":0},null,"Error?","New for 2009"]
[6253,{"$f":"'Revenues 10-15'!F54","v":0},null,"Error?","New for 2009"]
[6254,{"$f":"'Revenues 10-15'!F62","v":0},null,"Error?","New for 2009"]
[6255,{"$f":"'Revenues 10-15'!J65","v":141},null,"Error?","New for 2009"]
[6256,{"$f":"'Revenues 10-15'!J66","v":0},null,"Error?","New for 2009"]
[6257,{"$f":"'Revenues 10-15'!J67","v":141},null,"Error?","New for 2009"]
[6258,{"$f":"'Revenues 10-15'!J98","v":0},null,"Error?","New for 2009"]
[6259,{"$f":"'Revenues 10-15'!C99","v":0},null,"Error?","New for 2009"]
[6260,{"$f":"'Revenues 10-15'!D99","v":0},null,"Error?","New for 2009"]
[6261,{"$f":"'Revenues 10-15'!E99","v":0},null,"Error?","New for 2009"]
[6262,{"$f":"'Revenues 10-15'!F99","v":0},null,"Error?","New for 2009"]
[6263,{"$f":"'Revenues 10-15'!G99","v":0},null,"Error?","New for 2009"]
[6264,{"$f":"'Revenues 10-15'!H99","v":0},null,"Error?","New for 2009"]
[6265,{"$f":"'Revenues 10-15'!I99","v":0},null,"Error?","New for 2009"]
[6266,{"$f":"'Revenues 10-15'!J99","v":0},null,"Error?","New for 2009"]
[6267,{"$f":"'Revenues 10-15'!K99","v":0},null,"Error?","New for 2009"]
[6268,{"$f":"'Revenues 10-15'!J101","v":{"v":4564,"d":"4,564"}},null,"Error?","New for 2009"]
[6269,{"$f":"'Revenues 10-15'!C102","v":0},null,"Error?","New for 2009"]
[6270,{"$f":"'Revenues 10-15'!D102","v":0},null,"Error?","New for 2009"]
[6271,{"$f":"'Revenues 10-15'!E102","v":0},null,"Error?","New for 2009"]
[6272,{"$f":"'Revenues 10-15'!F102","v":0},null,"Error?","New for 2009"]
[6273,{"$f":"'Revenues 10-15'!G102","v":0},null,"Error?","New for 2009"]
[6274,{"$f":"'Revenues 10-15'!H102","v":0},null,{"$f":"IF(ISBLANK(B6333),\"OK\",IF(A6333-B6333=0,\"OK\",\"Error?\"))","v":"Error?"},"New for 2009"]
[6275,{"$f":"'Revenues 10-15'!I102","v":0},null,"Error?","New for 2009"]
[6276,{"$f":"'Revenues 10-15'!J102","v":0},null,"Error?","New for 2009"]
[6277,{"$f":"'Revenues 10-15'!K102","v":0},null,"Error?","New for 2009"]
[6278,{"$f":"'Revenues 10-15'!C103","v":0},null,"Error?","New for 2009"]
[6279,{"$f":"'Revenues 10-15'!C104","v":0},null,"Error?","New for 2009"]
[6280,{"$f":"'Revenues 10-15'!D104","v":0},null,"Error?","New for 2009"]
[6281,{"$f":"'Revenues 10-15'!E104","v":0},null,"Error?","New for 2009"]
[6282,{"$f":"'Revenues 10-15'!F104","v":0},null,"Error?","New for 2009"]
[6283,{"$f":"'Revenues 10-15'!G104","v":0},null,"Error?","New for 2009"]
[6284,{"$f":"'Revenues 10-15'!H104","v":0},null,"Error?","New for 2009"]
[6285,{"$f":"'Revenues 10-15'!I104","v":0},null,"Error?","New for 2009"]
[6286,{"$f":"'Revenues 10-15'!J104","v":0},null,"Error?","New for 2009"]
[6287,{"$f":"'Revenues 10-15'!K104","v":0},null,"Error?","New for 2009"]
[6288,{"$f":"'Revenues 10-15'!G106","v":0},null,"Error?","New for 2009"]
[6289,{"$f":"'Revenues 10-15'!J109","v":0},null,"Error?","New for 2009"]
[6290,{"$f":"'Revenues 10-15'!J110","v":{"v":4564,"d":"4,564"}},null,"Error?","New for 2009"]
[6291,{"$f":"'Revenues 10-15'!J111","v":{"v":197238,"d":"197,238"}},null,"Error?","New for 2009"]
[6292,{"$f":"'Revenues 10-15'!J120","v":0},null,"Error?","New for 2009"]
[6293,null,null,"OK","New for 2009"]
[6294,{"$f":"'Revenues 10-15'!J121","v":0},null,"Error?","New for 2009"]
[6295,{"$f":"'Revenues 10-15'!J123","v":0},null,"Error?","New for 2009"]
[6296,{"$f":"'Revenues 10-15'!J124","v":0},null,"Error?","New for 2009"]
[6297,{"$f":"'Revenues 10-15'!G137","v":0},null,"Error?","New for 2009"]
[6298,{"$f":"'Revenues 10-15'!C139","v":0},null,"Error?","New for 2009"]
[6299,{"$f":"'Revenues 10-15'!D139","v":0},null,"Error?","New for 2009"]
[6300,{"$f":"'Revenues 10-15'!G139","v":0},null,"Error?","New for 2009"]
[6301,{"$f":"'Revenues 10-15'!C140","v":0},null,"Error?","New for 2009"]
[6302,{"$f":"'Revenues 10-15'!D140","v":0},null,"Error?","New for 2009"]
[6303,{"$f":"'Revenues 10-15'!G140","v":0},null,"Error?","New for 2009"]
[6304,{"$f":"'Revenues 10-15'!C141","v":0},null,"Error?","New for 2009"]
[6305,{"$f":"'Revenues 10-15'!D141","v":0},null,"Error?","New for 2009"]
[6306,{"$f":"'Revenues 10-15'!G141","v":0},null,"Error?","New for 2009"]
[6307,{"$f":"'Revenues 10-15'!E151","v":0},null,"Error?","New for 2009"]
[6308,{"$f":"'Revenues 10-15'!F151","v":0},null,"Error?","New for 2009"]
[6309,{"$f":"'Revenues 10-15'!G151","v":0},null,"Error?","New for 2009"]
[6310,{"$f":"'Revenues 10-15'!H151","v":0},null,"Error?","New for 2009"]
[6311,{"$f":"'Revenues 10-15'!I151","v":0},null,"Error?","New for 2009"]
[6312,{"$f":"'Revenues 10-15'!J151","v":0},null,"Error?","New for 2009"]
[6313,{"$f":"'Revenues 10-15'!K151","v":0},null,"Error?","New for 2009"]
[6314,{"$f":"'Revenues 10-15'!E152","v":0},null,"Error?","New for 2009"]
[6315,{"$f":"'Revenues 10-15'!H152","v":0},null,"Error?","New for 2009"]
[6316,{"$f":"'Revenues 10-15'!I152","v":0},null,"Error?","New for 2009"]
[6317,{"$f":"'Revenues 10-15'!J152","v":0},null,"Error?","New for 2009"]
[6318,{"$f":"'Revenues 10-15'!K152","v":0},null,"Error?","New for 2009"]
[6319,{"$f":"'Revenues 10-15'!G154","v":0},null,"Error?","New for 2009"]
[6320,{"$f":"'Revenues 10-15'!G155","v":0},null,"Error?","New for 2009"]
[6321,null,null,"OK","New for 2009"]
[6322,null,null,"OK","New for 2009"]
[6323,null,null,"OK","New for 2009","Deleted 2019"]
[6324,null,null,"OK","New for 2009","Deleted 2019"]
[6325,null,null,"OK","New for 2009","Deleted 2019"]
[6326,null,null,"OK","New for 2009","Deleted 2019"]
[6327,{"$f":"'Revenues 10-15'!C165","v":0},null,"Error?","New for 2009","Deleted 2019"]
[6328,{"$f":"'Revenues 10-15'!D165","v":0},null,"Error?","New for 2009","Deleted 2019"]
[6329,{"$f":"'Revenues 10-15'!E165","v":0},null,"Error?","New for 2009"]
[6330,{"$f":"'Revenues 10-15'!F165","v":0},null,"Error?","New for 2009"]
[6331,{"$f":"'Revenues 10-15'!G165","v":0},null,"Error?","New for 2009"]
[6332,{"$f":"'Revenues 10-15'!H165","v":0},null,"Error?","New for 2009"]
[6333,{"$f":"'Revenues 10-15'!K165","v":0},null,"Error?","New for 2009"]
[6334,{"$f":"'Revenues 10-15'!J170","v":0},null,"Error?","New for 2009"]
[6335,{"$f":"'Revenues 10-15'!J171","v":0},null,"Error?","New for 2009"]
[6336,{"$f":"'Revenues 10-15'!J172","v":0},null,"Error?","New for 2009"]
[6337,{"$f":"'Revenues 10-15'!J175","v":0},null,"Error?","New for 2009"]
[6338,{"$f":"'Revenues 10-15'!J176","v":0},null,{"$f":"IF(ISBLANK(B6397),\"OK\",IF(A6397-B6397=0,\"OK\",\"Error?\"))","v":"Error?"},"New for 2009"]
[6339,{"$f":"'Revenues 10-15'!J177","v":0},null,"Error?","New for 2009"]
[6340,{"$f":"'Revenues 10-15'!C192","v":0},null,"Error?","New for 2009"]
[6341,{"$f":"'Revenues 10-15'!G192","v":0},null,"Error?","New for 2009"]
[6342,{"$f":"'Revenues 10-15'!G193","v":0},null,"Error?","New for 2009"]
[6343,{"$f":"'Revenues 10-15'!G194","v":0},null,"Error?","New for 2009"]
[6344,{"$f":"'Revenues 10-15'!G195","v":0},null,"Error?","New for 2009"]
[6345,{"$f":"'Revenues 10-15'!G196","v":0},null,"Error?","New for 2009"]
[6346,{"$f":"'Revenues 10-15'!G197","v":0},null,"Error?","New for 2009"]
[6347,{"$f":"'Revenues 10-15'!G199","v":0},null,"Error?","New for 2009"]
[6348,{"$f":"'Revenues 10-15'!G200","v":0},null,"Error?","New for 2009"]
[6349,null,null,"OK","New for 2009"]
[6350,null,null,"OK","New for 2009"]
[6351,null,null,"OK","New for 2009","Deleted 2019"]
[6352,null,null,"OK","New for 2009","Deleted 2019"]
[6353,{"$f":"'Cap Outlay Deprec 32'!C3","v":0},null,"Error?","New for 2009","Deleted 2019"]
[6354,{"$f":"'Cap Outlay Deprec 32'!D3","v":0},null,"Error?","New for 2009","Deleted 2019"]
[6355,null,null,"OK","Open cells, closed 2020"]
[6356,null,null,"OK","Open cells, closed 2020"]
[6357,null,null,"OK","Open cells, closed 2020"]
[6358,null,null,"OK","Open cells, closed 2020"]
[6359,null,null,"OK","Open cells, closed 2020"]
[6360,null,null,"OK","Open cells, closed 2020"]
[6361,null,null,"OK","Open cells, closed 2020"]
[6362,null,null,"OK","Open cells, closed 2020"]
[6363,null,null,"OK","Open cells, closed 2020"]
[6364,null,null,"OK","Open cells, closed 2020"]
[6365,null,null,"OK","Open cells, closed 2020"]
[6366,null,null,"OK","Open cells, closed 2020"]
[6367,null,null,"OK","Open cells, closed 2020"]
[6368,null,null,"OK","Open cells, closed 2020"]
[6369,null,null,"OK","Open cells, closed 2020"]
[6370,null,null,"OK","Open cells, closed 2020"]
[6371,null,null,"OK","Open cells, closed 2020"]
[6372,null,null,"OK","Open cells, closed 2020"]
[6373,null,null,"OK","Open cells, closed 2020"]
[6374,null,null,"OK","Open cells, closed 2020"]
[6375,null,null,"OK","Open cells, closed 2020"]
[6376,null,null,"OK","Open cells, closed 2020"]
[6377,null,null,"OK","Open cells, closed 2020"]
[6378,null,null,"OK","Open cells, closed 2020"]
[6379,null,null,"OK","Open cells, closed 2020"]
[6380,null,null,"OK","Open cells, closed 2020"]
[6381,null,null,"OK","Open cells, closed 2020"]
[6382,null,null,"OK","Open cells, closed 2020"]
[6383,null,null,"OK","Open cells, closed 2020"]
[6384,null,null,"OK","Open cells, closed 2020"]
[6385,null,null,"OK","Open cells, closed 2020"]
[6386,null,null,"OK","Open cells, closed 2020"]
[6387,null,null,"OK","Open cells, closed 2020"]
[6388,null,null,"OK","Open cells, closed 2020"]
[6389,null,null,"OK","Open cells, closed 2020"]
[6390,null,null,"OK","Open cells, closed 2020"]
[6391,null,null,"OK","Open cells, closed 2020"]
[6392,null,null,"OK","Open cells, closed 2020"]
[6393,null,null,"OK","Open cells, closed 2020"]
[6394,null,null,"OK","Open cells, closed 2020"]
[6395,null,null,"OK","Open cells, closed 2020"]
[6396,null,null,"OK","Open cells, closed 2020"]
[6397,null,null,"OK","Open cells, closed 2020"]
[6398,null,null,"OK","Open cells, closed 2020"]
[6399,null,null,"OK","Open cells, closed 2020"]
[6400,null,null,"OK","Open cells, closed 2020"]
[6401,null,null,"OK","Open cells, closed 2020"]
[6402,null,null,{"$f":"IF(ISBLANK(B6461),\"OK\",IF(A6461-B6461=0,\"OK\",\"Error?\"))","v":"OK"},"Open cells, closed 2020"]
[6403,null,null,"OK","Open cells, closed 2020"]
[6404,null,null,"OK","Open cells, closed 2020"]
[6405,null,null,"OK","Open cells, closed 2020"]
[6406,null,null,"OK","Open cells, closed 2020"]
[6407,null,null,"OK","Open cells, closed 2020"]
[6408,null,null,"OK","Open cells, closed 2020"]
[6409,null,null,"OK","Open cells, closed 2020"]
[6410,null,null,"OK","Open cells, closed 2020"]
[6411,null,null,"OK","Open cells, closed 2020"]
[6412,null,null,"OK","Open cells, closed 2020"]
[6413,null,null,"OK","Open cells, closed 2020"]
[6414,null,null,"OK","Open cells, closed 2020"]
[6415,null,null,"OK","Open cells, closed 2020"]
[6416,null,null,"OK","Open cells, closed 2020"]
[6417,null,null,"OK","Open cells, closed 2020"]
[6418,null,null,"OK","Open cells, closed 2020"]
[6419,null,null,"OK","Open cells, closed 2020"]
[6420,null,null,"OK","Open cells, closed 2020"]
[6421,null,null,"OK","Open cells, closed 2020"]
[6422,null,null,"OK","Open cells, closed 2020"]
[6423,null,null,"OK","Open cells, closed 2020"]
[6424,null,null,"OK","Open cells, closed 2020"]
[6425,null,null,"OK","Open cells, closed 2020"]
[6426,null,null,"OK","Open cells, closed 2020"]
[6427,null,null,"OK","Open cells, closed 2020"]
[6428,null,null,"OK","Open cells, closed 2020"]
[6429,null,null,"OK","Open cells, closed 2020"]
[6430,null,null,"OK","Open cells, closed 2020"]
[6431,null,null,"OK","Open cells, closed 2020"]
[6432,null,null,"OK","Open cells, closed 2020"]
[6433,null,null,"OK","Open cells, closed 2020"]
[6434,null,null,"OK","Open cells, closed 2020"]
[6435,null,null,"OK","Open cells, closed 2020"]
[6436,null,null,"OK","Open cells, closed 2020"]
[6437,null,null,"OK","Open cells, closed 2020"]
[6438,null,null,"OK","Open cells, closed 2020"]
[6439,null,null,"OK","Open cells, closed 2020"]
[6440,null,null,"OK","Open cells, closed 2020"]
[6441,null,null,"OK","Open cells, closed 2020"]
[6442,null,null,"OK","Open cells, closed 2020"]
[6443,null,null,"OK","Open cells, closed 2020"]
[6444,null,null,"OK","Open cells, closed 2020"]
[6445,null,null,"OK","Open cells, closed 2020"]
[6446,null,null,"OK","Open cells, closed 2020"]
[6447,null,null,"OK","Open cells, closed 2020"]
[6448,null,null,"OK","Open cells, closed 2020"]
[6449,null,null,"OK","Open cells, closed 2020"]
[6450,null,null,"OK","Open cells, closed 2020"]
[6451,null,null,"OK","Open cells, closed 2020"]
[6452,null,null,"OK","Open cells, closed 2020"]
[6453,null,null,"OK","Open cells, closed 2020"]
[6454,null,null,"OK","Open cells, closed 2020"]
[6455,null,null,"OK","Open cells, closed 2020"]
[6456,null,null,"OK","Open cells, closed 2020"]
[6457,null,null,"OK","Open cells, closed 2020"]
[6458,null,null,"OK","Open cells, closed 2020"]
[6459,null,null,"OK","Open cells, closed 2020"]
[6460,null,null,"OK","Open cells, closed 2020"]
[6461,null,null,"OK","Open cells, closed 2020"]
[6462,null,null,"OK","Open cells, closed 2020"]
[6463,null,null,"OK","Open cells, closed 2020"]
[6464,null,null,"OK","Open cells, closed 2020"]
[6465,null,null,"OK","Open cells, closed 2020"]
[6466,null,null,{"$f":"IF(ISBLANK(B6525),\"OK\",IF(A6525-B6525=0,\"OK\",\"Error?\"))","v":"OK"},"Open cells, closed 2020"]
[6467,null,null,"OK","Open cells, closed 2020"]
[6468,null,null,"OK","Open cells, closed 2020"]
[6469,null,null,"OK","Open cells, closed 2020"]
[6470,null,null,"OK","Open cells, closed 2020"]
[6471,null,null,"OK","Open cells, closed 2020"]
[6472,null,null,"OK","Open cells, closed 2020"]
[6473,null,null,"OK","Open cells, closed 2020"]
[6474,null,null,"OK","Open cells, closed 2020"]
[6475,null,null,"OK","Open cells, closed 2020"]
[6476,null,null,"OK","Open cells, closed 2020"]
[6477,null,null,"OK","Open cells, closed 2020"]
[6478,null,null,"OK","Open cells, closed 2020"]
[6479,null,null,"OK","Open cells, closed 2020"]
[6480,null,null,"OK","Open cells, closed 2020"]
[6481,null,null,"OK","Open cells, closed 2020"]
[6482,null,null,"OK","Open cells, closed 2020"]
[6483,null,null,"OK","Open cells, closed 2020"]
[6484,null,null,"OK","Open cells, closed 2020"]
[6485,null,null,"OK","Open cells, closed 2020"]
[6486,null,null,"OK","Open cells, closed 2020"]
[6487,null,null,"OK","Open cells, closed 2020"]
[6488,null,null,"OK","Open cells, closed 2020"]
[6489,null,null,"OK","Open cells, closed 2020"]
[6490,null,null,"OK","Open cells, closed 2020"]
[6491,null,null,"OK","Open cells, closed 2020"]
[6492,null,null,"OK","Open cells, closed 2020"]
[6493,null,null,"OK","Open cells, closed 2020"]
[6494,null,null,"OK","Open cells, closed 2020"]
[6495,null,null,"OK","Open cells, closed 2020"]
[6496,null,null,"OK","Open cells, closed 2020"]
[6497,null,null,"OK","Open cells, closed 2020"]
[6498,null,null,"OK","Open cells, closed 2020"]
[6499,null,null,"OK","Open cells, closed 2020"]
[6500,null,null,"OK","Open cells, closed 2020"]
[6501,null,null,"OK","Open cells, closed 2020"]
[6502,null,null,"OK","Open cells, closed 2020"]
[6503,null,null,"OK","Open cells, closed 2020"]
[6504,null,null,"OK","Open cells, closed 2020"]
[6505,null,null,"OK","Open cells, closed 2020"]
[6506,null,null,"OK","Open cells, closed 2020"]
[6507,null,null,"OK","Open cells, closed 2020"]
[6508,null,null,"OK","Open cells, closed 2020"]
[6509,null,null,"OK","Open cells, closed 2020"]
[6510,null,null,"OK","Open cells, closed 2020"]
[6511,null,null,"OK","Open cells, closed 2020"]
[6512,null,null,"OK","Open cells, closed 2020"]
[6513,null,null,"OK","Open cells, closed 2020"]
[6514,null,null,"OK","Open cells, closed 2020"]
[6515,null,null,"OK","Open cells, closed 2020"]
[6516,null,null,"OK","Open cells, closed 2020"]
[6517,null,null,"OK","Open cells, closed 2020"]
[6518,null,null,"OK","Open cells, closed 2020"]
[6519,null,null,"OK","Open cells, closed 2020"]
[6520,null,null,"OK","Open cells, closed 2020"]
[6521,null,null,"OK","Open cells, closed 2020"]
[6522,null,null,"OK","Open cells, closed 2020"]
[6523,null,null,"OK","Open cells, closed 2020"]
[6524,null,null,"OK","Open cells, closed 2020"]
[6525,null,null,"OK","Open cells, closed 2020"]
[6526,null,null,"OK","Open cells, closed 2020"]
[6527,null,null,"OK","Open cells, closed 2020"]
[6528,null,null,"OK","Open cells, closed 2020"]
[6529,null,null,"OK","Open cells, closed 2020"]
[6530,null,null,{"$f":"IF(ISBLANK(B6589),\"OK\",IF(A6589-B6589=0,\"OK\",\"Error?\"))","v":"OK"},"Open cells, closed 2020"]
[6531,null,null,"OK","Open cells, closed 2020"]
[6532,null,null,"OK","Open cells, closed 2020"]
[6533,null,null,"OK","Open cells, closed 2020"]
[6534,null,null,"OK","Open cells, closed 2020"]
[6535,null,null,"OK","Open cells, closed 2020"]
[6536,null,null,"OK","Open cells, closed 2020"]
[6537,null,null,"OK","Open cells, closed 2020"]
[6538,null,null,"OK","Open cells, closed 2020"]
[6539,null,null,"OK","Open cells, closed 2020"]
[6540,null,null,"OK","Open cells, closed 2020"]
[6541,null,null,"OK","Open cells, closed 2020"]
[6542,null,null,"OK","Open cells, closed 2020"]
[6543,null,null,"OK","Open cells, closed 2020"]
[6544,null,null,"OK","Open cells, closed 2020"]
[6545,null,null,"OK","Open cells, closed 2020"]
[6546,null,null,"OK","Open cells, closed 2020"]
[6547,null,null,"OK","Open cells, closed 2020"]
[6548,null,null,"OK","Open cells, closed 2020"]
[6549,null,null,"OK","Open cells, closed 2020"]
[6550,null,null,"OK","Open cells, closed 2020"]
[6551,null,null,"OK","Open cells, closed 2020"]
[6552,null,null,"OK","Open cells, closed 2020"]
[6553,{"$f":"'Revenues 10-15'!C225","v":0},null,"Error?","New for 2009"]
[6554,{"$f":"'Revenues 10-15'!D225","v":0},null,"Error?","New for 2009"]
[6555,{"$f":"'Revenues 10-15'!E225","v":0},null,"Error?","New for 2009"]
[6556,{"$f":"'Revenues 10-15'!F225","v":0},null,"Error?","New for 2009"]
[6557,{"$f":"'Revenues 10-15'!G225","v":0},null,"Error?","New for 2009"]
[6558,{"$f":"'Revenues 10-15'!H225","v":0},null,"Error?","New for 2009"]
[6559,{"$f":"'Revenues 10-15'!J225","v":0},null,"Error?","New for 2009"]
[6560,{"$f":"'Revenues 10-15'!K225","v":0},null,"Error?","New for 2009"]
[6561,{"$f":"'Revenues 10-15'!C226","v":0},null,"Error?","New for 2009"]
[6562,{"$f":"'Revenues 10-15'!D226","v":0},null,"Error?","New for 2009"]
[6563,{"$f":"'Revenues 10-15'!F226","v":0},null,"Error?","New for 2009"]
[6564,{"$f":"'Revenues 10-15'!G226","v":0},null,"Error?","New for 2009"]
[6565,{"$f":"'Revenues 10-15'!C227","v":0},null,"Error?","New for 2009"]
[6566,{"$f":"'Revenues 10-15'!D227","v":0},null,"Error?","New for 2009"]
[6567,{"$f":"'Revenues 10-15'!E227","v":0},null,"Error?","New for 2009"]
[6568,{"$f":"'Revenues 10-15'!F227","v":0},null,"Error?","New for 2009"]
[6569,{"$f":"'Revenues 10-15'!G227","v":0},null,"Error?","New for 2009"]
[6570,{"$f":"'Revenues 10-15'!H227","v":0},null,"Error?","New for 2009"]
[6571,{"$f":"'Revenues 10-15'!J227","v":0},null,"Error?","New for 2009"]
[6572,{"$f":"'Revenues 10-15'!K227","v":0},null,"Error?","New for 2009"]
[6573,{"$f":"'Revenues 10-15'!C228","v":0},null,"Error?","New for 2009"]
[6574,{"$f":"'Revenues 10-15'!D228","v":0},null,"Error?","New for 2009"]
[6575,{"$f":"'Revenues 10-15'!E228","v":0},null,"Error?","New for 2009"]
[6576,{"$f":"'Revenues 10-15'!F228","v":0},null,"Error?","New for 2009"]
[6577,{"$f":"'Revenues 10-15'!G228","v":0},null,"Error?","New for 2009"]
[6578,{"$f":"'Revenues 10-15'!H228","v":0},null,"Error?","New for 2009"]
[6579,{"$f":"'Revenues 10-15'!J228","v":0},null,"Error?","New for 2009"]
[6580,{"$f":"'Revenues 10-15'!K228","v":0},null,"Error?","New for 2009"]
[6581,{"$f":"'Revenues 10-15'!C229","v":0},null,"Error?","New for 2009"]
[6582,{"$f":"'Revenues 10-15'!D229","v":0},null,"Error?","New for 2009"]
[6583,{"$f":"'Revenues 10-15'!E229","v":0},null,"Error?","New for 2009"]
[6584,{"$f":"'Revenues 10-15'!F229","v":0},null,"Error?","New for 2009"]
[6585,{"$f":"'Revenues 10-15'!G229","v":0},null,"Error?","New for 2009"]
[6586,{"$f":"'Revenues 10-15'!H229","v":0},null,"Error?","New for 2009"]
[6587,{"$f":"'Revenues 10-15'!J229","v":0},null,"Error?","New for 2009"]
[6588,{"$f":"'Revenues 10-15'!K229","v":0},null,"Error?","New for 2009"]
[6589,{"$f":"'Revenues 10-15'!C230","v":0},null,"Error?","New for 2009"]
[6590,{"$f":"'Revenues 10-15'!D230","v":0},null,"Error?","New for 2009"]
[6591,{"$f":"'Revenues 10-15'!E230","v":0},null,"Error?","New for 2009"]
[6592,{"$f":"'Revenues 10-15'!F230","v":0},null,"Error?","New for 2009"]
[6593,{"$f":"'Revenues 10-15'!G230","v":0},null,"Error?","New for 2009"]
[6594,{"$f":"'Revenues 10-15'!H230","v":0},null,{"$f":"IF(ISBLANK(B6653),\"OK\",IF(A6653-B6653=0,\"OK\",\"Error?\"))","v":"Error?"},"New for 2009"]
[6595,{"$f":"'Revenues 10-15'!J230","v":0},null,"Error?","New for 2009"]
[6596,{"$f":"'Revenues 10-15'!K230","v":0},null,"Error?","New for 2009"]
[6597,{"$f":"'Revenues 10-15'!C231","v":0},null,"Error?","New for 2009"]
[6598,{"$f":"'Revenues 10-15'!D231","v":0},null,"Error?","New for 2009"]
[6599,{"$f":"'Revenues 10-15'!E231","v":0},null,"Error?","New for 2009"]
[6600,{"$f":"'Revenues 10-15'!F231","v":0},null,"Error?","New for 2009"]
[6601,{"$f":"'Revenues 10-15'!G231","v":0},null,"Error?","New for 2009"]
[6602,{"$f":"'Revenues 10-15'!H231","v":0},null,"Error?","New for 2009"]
[6603,{"$f":"'Revenues 10-15'!J231","v":0},null,"Error?","New for 2009"]
[6604,{"$f":"'Revenues 10-15'!K231","v":0},null,"Error?","New for 2009"]
[6605,{"$f":"'Revenues 10-15'!C232","v":0},null,"Error?","New for 2009"]
[6606,{"$f":"'Revenues 10-15'!D232","v":0},null,"Error?","New for 2009"]
[6607,{"$f":"'Revenues 10-15'!E232","v":0},null,"Error?","New for 2009"]
[6608,{"$f":"'Revenues 10-15'!F232","v":0},null,"Error?","New for 2009"]
[6609,{"$f":"'Revenues 10-15'!G232","v":0},null,"Error?","New for 2009"]
[6610,{"$f":"'Revenues 10-15'!H232","v":0},null,"Error?","New for 2009"]
[6611,{"$f":"'Revenues 10-15'!J232","v":0},null,"Error?","New for 2009"]
[6612,{"$f":"'Revenues 10-15'!K232","v":0},null,"Error?","New for 2009"]
[6613,{"$f":"'Revenues 10-15'!C233","v":0},null,"Error?","New for 2009"]
[6614,{"$f":"'Revenues 10-15'!D233","v":0},null,"Error?","New for 2009"]
[6615,{"$f":"'Revenues 10-15'!E233","v":0},null,"Error?","New for 2009"]
[6616,{"$f":"'Revenues 10-15'!F233","v":0},null,"Error?","New for 2009"]
[6617,{"$f":"'Revenues 10-15'!G233","v":0},null,"Error?","New for 2009"]
[6618,{"$f":"'Revenues 10-15'!H233","v":0},null,"Error?","New for 2009"]
[6619,{"$f":"'Revenues 10-15'!J233","v":0},null,"Error?","New for 2009"]
[6620,{"$f":"'Revenues 10-15'!K233","v":0},null,"Error?","New for 2009"]
[6621,{"$f":"'Revenues 10-15'!C234","v":0},null,"Error?","New for 2009"]
[6622,{"$f":"'Revenues 10-15'!D234","v":0},null,"Error?","New for 2009"]
[6623,{"$f":"'Revenues 10-15'!E234","v":0},null,"Error?","New for 2009"]
[6624,{"$f":"'Revenues 10-15'!F234","v":0},null,"Error?","New for 2009"]
[6625,{"$f":"'Revenues 10-15'!G234","v":0},null,"Error?","New for 2009"]
[6626,{"$f":"'Revenues 10-15'!H234","v":0},null,"Error?","New for 2009"]
[6627,{"$f":"'Revenues 10-15'!J234","v":0},null,"Error?","New for 2009"]
[6628,{"$f":"'Revenues 10-15'!K234","v":0},null,"Error?","New for 2009"]
[6629,{"$f":"'Revenues 10-15'!C235","v":0},null,"Error?","New for 2009"]
[6630,{"$f":"'Revenues 10-15'!D235","v":0},null,"Error?","New for 2009"]
[6631,{"$f":"'Revenues 10-15'!F235","v":0},null,"Error?","New for 2009"]
[6632,{"$f":"'Revenues 10-15'!G235","v":0},null,"Error?","New for 2009"]
[6633,{"$f":"'Revenues 10-15'!C236","v":0},null,"Error?","New for 2009"]
[6634,{"$f":"'Revenues 10-15'!D236","v":0},null,"Error?","New for 2009"]
[6635,{"$f":"'Revenues 10-15'!C237","v":0},null,"Error?","New for 2009"]
[6636,{"$f":"'Revenues 10-15'!D237","v":0},null,"Error?","New for 2009"]
[6637,{"$f":"'Revenues 10-15'!E237","v":0},null,"Error?","New for 2009"]
[6638,{"$f":"'Revenues 10-15'!F237","v":0},null,"Error?","New for 2009"]
[6639,{"$f":"'Revenues 10-15'!G237","v":0},null,"Error?","New for 2009"]
[6640,{"$f":"'Revenues 10-15'!H237","v":0},null,"Error?","New for 2009"]
[6641,{"$f":"'Revenues 10-15'!J237","v":0},null,"Error?","New for 2009"]
[6642,{"$f":"'Revenues 10-15'!K237","v":0},null,"Error?","New for 2009"]
[6643,{"$f":"'Revenues 10-15'!C238","v":0},null,"Error?","New for 2009"]
[6644,{"$f":"'Revenues 10-15'!D238","v":0},null,"Error?","New for 2009"]
[6645,{"$f":"'Revenues 10-15'!E238","v":0},null,"Error?","New for 2009"]
[6646,{"$f":"'Revenues 10-15'!F238","v":0},null,"Error?","New for 2009"]
[6647,{"$f":"'Revenues 10-15'!G238","v":0},null,"Error?","New for 2009"]
[6648,{"$f":"'Revenues 10-15'!H238","v":0},null,"Error?","New for 2009"]
[6649,{"$f":"'Revenues 10-15'!J238","v":0},null,"Error?","New for 2009"]
[6650,{"$f":"'Revenues 10-15'!K238","v":0},null,"Error?","New for 2009"]
[6651,{"$f":"'Revenues 10-15'!C239","v":0},null,"Error?","New for 2009"]
[6652,{"$f":"'Revenues 10-15'!D239","v":0},null,"Error?","New for 2009"]
[6653,{"$f":"'Revenues 10-15'!E239","v":0},null,"Error?","New for 2009"]
[6654,{"$f":"'Revenues 10-15'!F239","v":0},null,"Error?","New for 2009"]
[6655,{"$f":"'Revenues 10-15'!G239","v":0},null,"Error?","New for 2009"]
[6656,{"$f":"'Revenues 10-15'!H239","v":0},null,"Error?","New for 2009"]
[6657,{"$f":"'Revenues 10-15'!J239","v":0},null,"Error?","New for 2009"]
[6658,{"$f":"'Revenues 10-15'!K239","v":0},null,{"$f":"IF(ISBLANK(B6717),\"OK\",IF(A6717-B6717=0,\"OK\",\"Error?\"))","v":"Error?"},"New for 2009"]
[6659,{"$f":"'Revenues 10-15'!C240","v":0},null,"Error?","New for 2009"]
[6660,{"$f":"'Revenues 10-15'!D240","v":0},null,"Error?","New for 2009"]
[6661,{"$f":"'Revenues 10-15'!E240","v":0},null,"Error?","New for 2009"]
[6662,{"$f":"'Revenues 10-15'!F240","v":0},null,"Error?","New for 2009"]
[6663,{"$f":"'Revenues 10-15'!G240","v":0},null,"Error?","New for 2009"]
[6664,{"$f":"'Revenues 10-15'!H240","v":0},null,"Error?","New for 2009"]
[6665,{"$f":"'Revenues 10-15'!J240","v":0},null,"Error?","New for 2009"]
[6666,{"$f":"'Expenditures 16-24'!C7","v":0},null,"Error?","OPEN CELL"]
[6667,{"$f":"'Revenues 10-15'!K240","v":0},null,"Error?","New for 2009"]
[6668,{"$f":"'Revenues 10-15'!C241","v":0},null,"Error?","New for 2009"]
[6669,{"$f":"'Revenues 10-15'!D241","v":0},null,"Error?","New for 2009"]
[6670,{"$f":"'Revenues 10-15'!E241","v":0},null,"Error?","New for 2009"]
[6671,{"$f":"'Revenues 10-15'!F241","v":0},null,"Error?","New for 2009"]
[6672,{"$f":"'Revenues 10-15'!G241","v":0},null,"Error?","New for 2009"]
[6673,{"$f":"'Revenues 10-15'!H241","v":0},null,"Error?","New for 2009"]
[6674,{"$f":"'Revenues 10-15'!J241","v":0},null,"Error?","New for 2009"]
[6675,{"$f":"'Revenues 10-15'!K241","v":0},null,"Error?","New for 2009"]
[6676,{"$f":"'Revenues 10-15'!C242","v":0},null,"Error?","New for 2009"]
[6677,{"$f":"'Revenues 10-15'!D242","v":0},null,"Error?","New for 2009"]
[6678,{"$f":"'Revenues 10-15'!E242","v":0},null,"Error?","New for 2009"]
[6679,{"$f":"'Revenues 10-15'!F242","v":0},null,"Error?","New for 2009"]
[6680,{"$f":"'Revenues 10-15'!G242","v":0},null,"Error?","New for 2009"]
[6681,{"$f":"'Revenues 10-15'!H242","v":0},null,"Error?","New for 2009"]
[6682,{"$f":"'Revenues 10-15'!J242","v":0},null,"Error?","New for 2009"]
[6683,{"$f":"'Revenues 10-15'!K242","v":0},null,"Error?","New for 2009"]
[6684,{"$f":"'Revenues 10-15'!C243","v":0},null,"Error?","New for 2009"]
[6685,{"$f":"'Revenues 10-15'!D243","v":0},null,"Error?","New for 2009"]
[6686,{"$f":"'Revenues 10-15'!E243","v":0},null,"Error?","New for 2009"]
[6687,{"$f":"'Revenues 10-15'!F243","v":0},null,"Error?","New for 2009"]
[6688,{"$f":"'Revenues 10-15'!G243","v":0},null,"Error?","New for 2009"]
[6689,{"$f":"'Revenues 10-15'!H243","v":0},null,"Error?","New for 2009"]
[6690,{"$f":"'Revenues 10-15'!J243","v":0},null,"Error?","New for 2009"]
[6691,{"$f":"'Revenues 10-15'!K243","v":0},null,"Error?","New for 2009"]
[6692,{"$f":"'Revenues 10-15'!C244","v":0},null,"Error?","New for 2009"]
[6693,{"$f":"'Revenues 10-15'!D244","v":0},null,"Error?","New for 2009"]
[6694,{"$f":"'Revenues 10-15'!E244","v":0},null,"Error?","New for 2009"]
[6695,{"$f":"'Revenues 10-15'!F244","v":0},null,"Error?","New for 2009"]
[6696,{"$f":"'Revenues 10-15'!G244","v":0},null,"Error?","New for 2009"]
[6697,{"$f":"'Revenues 10-15'!H244","v":0},null,"Error?","New for 2009"]
[6698,{"$f":"'Revenues 10-15'!J244","v":0},null,"Error?","New for 2009"]
[6699,{"$f":"'Revenues 10-15'!K244","v":0},null,"Error?","New for 2009"]
[6700,{"$f":"'Revenues 10-15'!C245","v":0},null,"Error?","New for 2009"]
[6701,{"$f":"'Revenues 10-15'!D245","v":0},null,"Error?","New for 2009"]
[6702,{"$f":"'Revenues 10-15'!E245","v":0},null,"Error?","New for 2009"]
[6703,{"$f":"'Revenues 10-15'!F245","v":0},null,"Error?","New for 2009"]
[6704,{"$f":"'Revenues 10-15'!G245","v":0},null,"Error?","New for 2009"]
[6705,{"$f":"'Revenues 10-15'!H245","v":0},null,"Error?","New for 2009"]
[6706,{"$f":"'Revenues 10-15'!J245","v":0},null,"Error?","New for 2009"]
[6707,{"$f":"'Revenues 10-15'!K245","v":0},null,"Error?","New for 2009"]
[6708,{"$f":"'Revenues 10-15'!C246","v":0},null,"Error?","New for 2009"]
[6709,{"$f":"'Revenues 10-15'!D246","v":0},null,"Error?","New for 2009"]
[6710,{"$f":"'Revenues 10-15'!E246","v":0},null,"Error?","New for 2009"]
[6711,{"$f":"'Revenues 10-15'!F246","v":0},null,"Error?","New for 2009"]
[6712,{"$f":"'Revenues 10-15'!G246","v":0},null,"Error?","New for 2009"]
[6713,{"$f":"'Revenues 10-15'!H246","v":0},null,"Error?","New for 2009"]
[6714,{"$f":"'Revenues 10-15'!J246","v":0},null,"Error?","New for 2009"]
[6715,{"$f":"'Revenues 10-15'!K246","v":0},null,"Error?","New for 2009"]
[6716,{"$f":"'Revenues 10-15'!C247","v":0},null,"Error?","New for 2009"]
[6717,{"$f":"'Revenues 10-15'!D247","v":0},null,"Error?","New for 2009"]
[6718,{"$f":"'Revenues 10-15'!E247","v":0},null,"Error?","New for 2009"]
[6719,{"$f":"'Revenues 10-15'!F247","v":0},null,"Error?","New for 2009"]
[6720,{"$f":"'Revenues 10-15'!G247","v":0},null,"Error?","New for 2009"]
[6721,{"$f":"'Revenues 10-15'!H247","v":0},null,"Error?","New for 2009"]
[6722,{"$f":"'Revenues 10-15'!J247","v":0},null,{"$f":"IF(ISBLANK(B6781),\"OK\",IF(A6781-B6781=0,\"OK\",\"Error?\"))","v":"Error?"},"New for 2009"]
[6723,{"$f":"'Revenues 10-15'!K247","v":0},null,"Error?","New for 2009"]
[6724,{"$f":"'Revenues 10-15'!C248","v":0},null,"Error?","New for 2009"]
[6725,{"$f":"'Revenues 10-15'!D248","v":0},null,"Error?","New for 2009"]
[6726,{"$f":"'Revenues 10-15'!E248","v":0},null,"Error?","New for 2009"]
[6727,{"$f":"'Revenues 10-15'!F248","v":0},null,"Error?","New for 2009"]
[6728,{"$f":"'Revenues 10-15'!G248","v":0},null,"Error?","New for 2009"]
[6729,{"$f":"'Revenues 10-15'!H248","v":0},null,"Error?","New for 2009"]
[6730,{"$f":"'Revenues 10-15'!J248","v":0},null,"Error?","New for 2009"]
[6731,{"$f":"'Revenues 10-15'!K248","v":0},null,"Error?","New for 2009"]
[6732,{"$f":"'Revenues 10-15'!C249","v":0},null,"Error?","New for 2009"]
[6733,{"$f":"'Revenues 10-15'!D249","v":0},null,"Error?","New for 2009"]
[6734,{"$f":"'Revenues 10-15'!E249","v":0},null,"Error?","New for 2009"]
[6735,{"$f":"'Revenues 10-15'!F249","v":0},null,"Error?","New for 2009"]
[6736,{"$f":"'Revenues 10-15'!G249","v":0},null,"Error?","New for 2009"]
[6737,{"$f":"'Revenues 10-15'!H249","v":0},null,"Error?","New for 2009"]
[6738,{"$f":"'Revenues 10-15'!J249","v":0},null,"Error?","New for 2009"]
[6739,{"$f":"'Revenues 10-15'!K249","v":0},null,"Error?","New for 2009"]
[6740,{"$f":"'Revenues 10-15'!C250","v":0},null,"Error?","New for 2009"]
[6741,{"$f":"'Revenues 10-15'!D250","v":0},null,"Error?","New for 2009"]
[6742,{"$f":"'Revenues 10-15'!E250","v":0},null,"Error?","New for 2009"]
[6743,{"$f":"'Revenues 10-15'!F250","v":0},null,"Error?","New for 2009"]
[6744,{"$f":"'Revenues 10-15'!G250","v":0},null,"Error?","New for 2009"]
[6745,{"$f":"'Revenues 10-15'!H250","v":0},null,"Error?","New for 2009"]
[6746,{"$f":"'Revenues 10-15'!J250","v":0},null,"Error?","New for 2009"]
[6747,{"$f":"'Revenues 10-15'!K250","v":0},null,"Error?","New for 2009"]
[6748,{"$f":"'Revenues 10-15'!C251","v":0},null,"Error?","New for 2009"]
[6749,{"$f":"'Revenues 10-15'!D251","v":0},null,"Error?","New for 2009"]
[6750,{"$f":"'Revenues 10-15'!E251","v":0},null,"Error?","New for 2009"]
[6751,{"$f":"'Revenues 10-15'!F251","v":0},null,"Error?","New for 2009"]
[6752,{"$f":"'Revenues 10-15'!G251","v":0},null,"Error?","New for 2009"]
[6753,{"$f":"'Revenues 10-15'!H251","v":0},null,"Error?","New for 2009"]
[6754,{"$f":"'Revenues 10-15'!J251","v":0},null,"Error?","New for 2009"]
[6755,{"$f":"'Revenues 10-15'!K251","v":0},null,"Error?","New for 2009"]
[6756,{"$f":"'Revenues 10-15'!C252","v":0},null,"Error?","New for 2009"]
[6757,{"$f":"'Revenues 10-15'!D252","v":0},null,"Error?","New for 2009"]
[6758,{"$f":"'Revenues 10-15'!E252","v":0},null,"Error?","New for 2009"]
[6759,{"$f":"'Revenues 10-15'!F252","v":0},null,"Error?","New for 2009"]
[6760,{"$f":"'Revenues 10-15'!G252","v":0},null,"Error?","New for 2009"]
[6761,{"$f":"'Revenues 10-15'!H252","v":0},null,"Error?","New for 2009"]
[6762,{"$f":"'Revenues 10-15'!J252","v":0},null,"Error?","New for 2009"]
[6763,{"$f":"'Revenues 10-15'!K252","v":0},null,"Error?","New for 2009"]
[6764,{"$f":"'Revenues 10-15'!C253","v":0},null,"Error?","New for 2009"]
[6765,{"$f":"'Revenues 10-15'!D253","v":0},null,"Error?","New for 2009"]
[6766,{"$f":"'Revenues 10-15'!E253","v":0},null,"Error?","New for 2009"]
[6767,{"$f":"'Revenues 10-15'!F253","v":0},null,"Error?","New for 2009"]
[6768,{"$f":"'Revenues 10-15'!G253","v":0},null,"Error?","New for 2009"]
[6769,{"$f":"'Revenues 10-15'!H253","v":0},null,"Error?","New for 2009"]
[6770,{"$f":"'Revenues 10-15'!J253","v":0},null,"Error?","New for 2009"]
[6771,{"$f":"'Revenues 10-15'!K253","v":0},null,"Error?"]
[6772,{"$f":"'Revenues 10-15'!C254","v":0},null,"Error?"]
[6773,{"$f":"'Revenues 10-15'!D254","v":0},null,"Error?"]
[6774,{"$f":"'Revenues 10-15'!E254","v":0},null,"Error?"]
[6775,{"$f":"'Revenues 10-15'!F254","v":0},null,"Error?"]
[6776,{"$f":"'Revenues 10-15'!G254","v":0},null,"Error?"]
[6777,{"$f":"'Revenues 10-15'!H254","v":0},null,"Error?"]
[6778,{"$f":"'Revenues 10-15'!J254","v":0},null,"Error?"]
[6779,{"$f":"'Revenues 10-15'!K254","v":0},null,"Error?"]
[6780,null,null,"OK","Deleted 2019"]
[6781,null,null,"OK","Deleted 2019"]
[6782,null,null,"OK","Deleted 2019"]
[6783,{"$f":"'Expenditures 16-24'!I5","v":0},null,"Error?"]
[6784,{"$f":"'Expenditures 16-24'!J5","v":0},null,"Error?"]
[6785,{"$f":"'Expenditures 16-24'!I7","v":0},null,"Error?"]
[6786,{"$f":"'Expenditures 16-24'!J7","v":0},null,{"$f":"IF(ISBLANK(B6845),\"OK\",IF(A6845-B6845=0,\"OK\",\"Error?\"))","v":"Error?"}]
[6787,{"$f":"'Expenditures 16-24'!K7","v":0},null,"Error?"]
[6788,{"$f":"'Expenditures 16-24'!I8","v":0},null,"Error?"]
[6789,{"$f":"'Expenditures 16-24'!J8","v":0},null,"Error?"]
[6790,{"$f":"'Expenditures 16-24'!I9","v":0},null,"Error?"]
[6791,{"$f":"'Expenditures 16-24'!J9","v":0},null,"Error?"]
[6792,{"$f":"'Expenditures 16-24'!K9","v":{"v":68890,"d":"68,890"}},null,"Error?"]
[6793,{"$f":"'Expenditures 16-24'!I10","v":0},null,"Error?"]
[6794,{"$f":"'Expenditures 16-24'!J10","v":0},null,"Error?"]
[6795,{"$f":"'Expenditures 16-24'!I11","v":0},null,"Error?"]
[6796,{"$f":"'Expenditures 16-24'!J11","v":0},null,"Error?"]
[6797,{"$f":"'Expenditures 16-24'!K11","v":0},null,"Error?"]
[6798,{"$f":"'Expenditures 16-24'!I12","v":0},null,"Error?"]
[6799,{"$f":"'Expenditures 16-24'!J12","v":0},null,"Error?"]
[6800,{"$f":"'Expenditures 16-24'!I13","v":0},null,"Error?"]
[6801,{"$f":"'Expenditures 16-24'!J13","v":0},null,"Error?"]
[6802,{"$f":"'Expenditures 16-24'!I14","v":0},null,"Error?"]
[6803,{"$f":"'Expenditures 16-24'!J14","v":0},null,"Error?"]
[6804,{"$f":"'Expenditures 16-24'!I15","v":0},null,"Error?"]
[6805,{"$f":"'Expenditures 16-24'!J15","v":0},null,"Error?"]
[6806,{"$f":"'Expenditures 16-24'!I16","v":0},null,"Error?"]
[6807,{"$f":"'Expenditures 16-24'!J16","v":0},null,"Error?"]
[6808,{"$f":"'Expenditures 16-24'!I17","v":0},null,"Error?"]
[6809,{"$f":"'Expenditures 16-24'!J17","v":0},null,"Error?"]
[6810,{"$f":"'Expenditures 16-24'!K17","v":0},null,"Error?"]
[6811,{"$f":"'Expenditures 16-24'!I18","v":0},null,"Error?"]
[6812,{"$f":"'Expenditures 16-24'!J18","v":0},null,"Error?"]
[6813,{"$f":"'Expenditures 16-24'!I19","v":0},null,"Error?"]
[6814,{"$f":"'Expenditures 16-24'!J19","v":0},null,"Error?"]
[6815,{"$f":"'Expenditures 16-24'!H20","v":0},null,"Error?"]
[6816,{"$f":"'Expenditures 16-24'!K20","v":0},null,"Error?"]
[6817,{"$f":"'Expenditures 16-24'!H21","v":0},null,"Error?"]
[6818,{"$f":"'Expenditures 16-24'!K21","v":0},null,"Error?"]
[6819,{"$f":"'Expenditures 16-24'!H22","v":{"v":212502,"d":"212,502"}},null,"Error?"]
[6820,{"$f":"'Expenditures 16-24'!K22","v":{"v":212502,"d":"212,502"}},null,"Error?"]
[6821,{"$f":"'Expenditures 16-24'!H23","v":0},null,"Error?"]
[6822,{"$f":"'Expenditures 16-24'!K23","v":0},null,"Error?"]
[6823,{"$f":"'Expenditures 16-24'!H24","v":0},null,"Error?"]
[6824,{"$f":"'Expenditures 16-24'!K24","v":0},null,"Error?"]
[6825,{"$f":"'Expenditures 16-24'!H25","v":0},null,"Error?"]
[6826,{"$f":"'Expenditures 16-24'!K25","v":0},null,"Error?"]
[6827,{"$f":"'Expenditures 16-24'!H26","v":0},null,"Error?"]
[6828,{"$f":"'Expenditures 16-24'!K26","v":0},null,"Error?"]
[6829,{"$f":"'Expenditures 16-24'!H27","v":0},null,"Error?"]
[6830,{"$f":"'Expenditures 16-24'!K27","v":0},null,"Error?"]
[6831,{"$f":"'Expenditures 16-24'!H28","v":0},null,"Error?"]
[6832,{"$f":"'Expenditures 16-24'!K28","v":0},null,"Error?"]
[6833,{"$f":"'Expenditures 16-24'!H29","v":0},null,"Error?"]
[6834,{"$f":"'Expenditures 16-24'!K29","v":0},null,"Error?"]
[6835,{"$f":"'Expenditures 16-24'!H30","v":0},null,"Error?"]
[6836,{"$f":"'Expenditures 16-24'!K30","v":0},null,"Error?"]
[6837,{"$f":"'Expenditures 16-24'!H31","v":0},null,"Error?"]
[6838,{"$f":"'Expenditures 16-24'!K31","v":0},null,"Error?"]
[6839,{"$f":"'Expenditures 16-24'!H32","v":0},null,"Error?"]
[6840,{"$f":"'Expenditures 16-24'!K32","v":0},null,"Error?"]
[6841,{"$f":"'Expenditures 16-24'!I34","v":0},null,"Error?"]
[6842,{"$f":"'Expenditures 16-24'!J34","v":0},null,"Error?"]
[6843,{"$f":"'Expenditures 16-24'!I38","v":0},null,"Error?"]
[6844,{"$f":"'Expenditures 16-24'!J38","v":0},null,"Error?"]
[6845,{"$f":"'Expenditures 16-24'!I39","v":0},null,"Error?"]
[6846,{"$f":"'Expenditures 16-24'!J39","v":0},null,"Error?"]
[6847,{"$f":"'Expenditures 16-24'!I40","v":0},null,"Error?"]
[6848,{"$f":"'Expenditures 16-24'!J40","v":0},null,"Error?"]
[6849,{"$f":"'Expenditures 16-24'!I41","v":0},null,"Error?"]
[6850,{"$f":"'Expenditures 16-24'!J41","v":0},null,{"$f":"IF(ISBLANK(B6909),\"OK\",IF(A6909-B6909=0,\"OK\",\"Error?\"))","v":"Error?"}]
[6851,{"$f":"'Expenditures 16-24'!I42","v":0},null,"Error?"]
[6852,{"$f":"'Expenditures 16-24'!J42","v":0},null,"Error?"]
[6853,{"$f":"'Expenditures 16-24'!I43","v":0},null,"Error?"]
[6854,{"$f":"'Expenditures 16-24'!J43","v":0},null,"Error?"]
[6855,{"$f":"'Expenditures 16-24'!I44","v":0},null,"Error?"]
[6856,{"$f":"'Expenditures 16-24'!J44","v":0},null,"Error?"]
[6857,{"$f":"'Expenditures 16-24'!I46","v":0},null,"Error?"]
[6858,{"$f":"'Expenditures 16-24'!J46","v":0},null,"Error?"]
[6859,{"$f":"'Expenditures 16-24'!I47","v":0},null,"Error?"]
[6860,{"$f":"'Expenditures 16-24'!J47","v":0},null,"Error?"]
[6861,{"$f":"'Expenditures 16-24'!I48","v":0},null,"Error?"]
[6862,{"$f":"'Expenditures 16-24'!J48","v":0},null,"Error?"]
[6863,{"$f":"'Expenditures 16-24'!I49","v":0},null,"Error?"]
[6864,{"$f":"'Expenditures 16-24'!J49","v":0},null,"Error?"]
[6865,{"$f":"'Expenditures 16-24'!I51","v":0},null,"Error?"]
[6866,{"$f":"'Expenditures 16-24'!J51","v":0},null,"Error?"]
[6867,{"$f":"'Expenditures 16-24'!I52","v":0},null,"Error?"]
[6868,{"$f":"'Expenditures 16-24'!J52","v":0},null,"Error?"]
[6869,{"$f":"'Expenditures 16-24'!I53","v":0},null,"Error?"]
[6870,{"$f":"'Expenditures 16-24'!J53","v":0},null,"Error?"]
[6871,{"$f":"'Expenditures 16-24'!C54","v":0},null,"Error?"]
[6872,{"$f":"'Expenditures 16-24'!D54","v":0},null,"Error?"]
[6873,{"$f":"'Expenditures 16-24'!E54","v":0},null,"Error?"]
[6874,{"$f":"'Expenditures 16-24'!F54","v":0},null,"Error?"]
[6875,{"$f":"'Expenditures 16-24'!G54","v":0},null,"Error?"]
[6876,{"$f":"'Expenditures 16-24'!H54","v":0},null,"Error?"]
[6877,{"$f":"'Expenditures 16-24'!I54","v":0},null,"Error?"]
[6878,{"$f":"'Expenditures 16-24'!J54","v":0},null,"Error?"]
[6879,{"$f":"'Expenditures 16-24'!K54","v":0},null,"Error?"]
[6880,null,null,"OK"]
[6881,{"$f":"'Expenditures 16-24'!I55","v":0},null,"Error?"]
[6882,{"$f":"'Expenditures 16-24'!J55","v":0},null,"Error?"]
[6883,{"$f":"'Expenditures 16-24'!I57","v":0},null,"Error?"]
[6884,{"$f":"'Expenditures 16-24'!J57","v":0},null,"Error?"]
[6885,{"$f":"'Expenditures 16-24'!I58","v":0},null,"Error?"]
[6886,{"$f":"'Expenditures 16-24'!J58","v":0},null,"Error?"]
[6887,{"$f":"'Expenditures 16-24'!I59","v":0},null,"Error?"]
[6888,{"$f":"'Expenditures 16-24'!J59","v":0},null,"Error?"]
[6889,{"$f":"'Expenditures 16-24'!I61","v":0},null,"Error?"]
[6890,{"$f":"'Expenditures 16-24'!J61","v":0},null,"Error?"]
[6891,{"$f":"'Expenditures 16-24'!I62","v":0},null,"Error?"]
[6892,{"$f":"'Expenditures 16-24'!J62","v":0},null,"Error?"]
[6893,{"$f":"'Expenditures 16-24'!I63","v":0},null,"Error?"]
[6894,{"$f":"'Expenditures 16-24'!J63","v":0},null,"Error?"]
[6895,{"$f":"'Expenditures 16-24'!I64","v":0},null,"Error?"]
[6896,{"$f":"'Expenditures 16-24'!J64","v":0},null,"Error?"]
[6897,{"$f":"'Expenditures 16-24'!I65","v":0},null,"Error?"]
[6898,{"$f":"'Expenditures 16-24'!J65","v":0},null,"Error?"]
[6899,{"$f":"'Expenditures 16-24'!J66","v":0},null,"Error?"]
[6900,{"$f":"'Expenditures 16-24'!I67","v":0},null,"Error?"]
[6901,{"$f":"'Expenditures 16-24'!J67","v":0},null,"Error?"]
[6902,{"$f":"'Expenditures 16-24'!I69","v":0},null,"Error?"]
[6903,{"$f":"'Expenditures 16-24'!J69","v":0},null,"Error?"]
[6904,{"$f":"'Expenditures 16-24'!I70","v":0},null,"Error?"]
[6905,{"$f":"'Expenditures 16-24'!J70","v":0},null,"Error?"]
[6906,{"$f":"'Expenditures 16-24'!I71","v":0},null,"Error?"]
[6907,{"$f":"'Expenditures 16-24'!J71","v":0},null,"Error?"]
[6908,{"$f":"'Expenditures 16-24'!I72","v":0},null,"Error?"]
[6909,{"$f":"'Expenditures 16-24'!J72","v":0},null,"Error?"]
[6910,{"$f":"'Expenditures 16-24'!I73","v":0},null,"Error?"]
[6911,{"$f":"'Expenditures 16-24'!J73","v":0},null,"Error?"]
[6912,{"$f":"'Expenditures 16-24'!I74","v":0},null,"Error?"]
[6913,{"$f":"'Expenditures 16-24'!J74","v":0},null,"Error?"]
[6914,{"$f":"'Expenditures 16-24'!I75","v":0},null,{"$f":"IF(ISBLANK(B6973),\"OK\",IF(A6973-B6973=0,\"OK\",\"Error?\"))","v":"Error?"}]
[6915,{"$f":"'Expenditures 16-24'!J75","v":0},null,"Error?"]
[6916,{"$f":"'Expenditures 16-24'!I76","v":0},null,"Error?"]
[6917,{"$f":"'Expenditures 16-24'!J76","v":0},null,"Error?"]
[6918,{"$f":"'Expenditures 16-24'!I77","v":0},null,"Error?"]
[6919,{"$f":"'Expenditures 16-24'!J77","v":0},null,"Error?"]
[6920,{"$f":"'Expenditures 16-24'!H87","v":0},null,"Error?"]
[6921,{"$f":"'Expenditures 16-24'!K87","v":0},null,"Error?"]
[6922,{"$f":"'Expenditures 16-24'!H88","v":{"v":115280,"d":"115,280"}},null,"Error?"]
[6923,{"$f":"'Expenditures 16-24'!K88","v":{"v":115280,"d":"115,280"}},null,"Error?"]
[6924,{"$f":"'Expenditures 16-24'!H89","v":0},null,"Error?"]
[6925,{"$f":"'Expenditures 16-24'!K89","v":0},null,"Error?"]
[6926,{"$f":"'Expenditures 16-24'!H90","v":0},null,"Error?"]
[6927,{"$f":"'Expenditures 16-24'!K90","v":0},null,"Error?"]
[6928,{"$f":"'Expenditures 16-24'!H91","v":0},null,"Error?"]
[6929,{"$f":"'Expenditures 16-24'!K91","v":0},null,"Error?"]
[6930,{"$f":"'Expenditures 16-24'!H92","v":0},null,"Error?"]
[6931,{"$f":"'Expenditures 16-24'!K92","v":0},null,"Error?"]
[6932,{"$f":"'Expenditures 16-24'!H93","v":0},null,"Error?"]
[6933,{"$f":"'Expenditures 16-24'!K93","v":0},null,"Error?"]
[6934,{"$f":"'Expenditures 16-24'!H94","v":{"v":115280,"d":"115,280"}},null,"Error?"]
[6935,{"$f":"'Expenditures 16-24'!H95","v":0},null,"Error?"]
[6936,{"$f":"'Expenditures 16-24'!K95","v":0},null,"Error?"]
[6937,{"$f":"'Expenditures 16-24'!H96","v":0},null,"Error?"]
[6938,{"$f":"'Expenditures 16-24'!K96","v":0},null,"Error?"]
[6939,{"$f":"'Expenditures 16-24'!H97","v":0},null,"Error?"]
[6940,{"$f":"'Expenditures 16-24'!K97","v":0},null,"Error?"]
[6941,{"$f":"'Expenditures 16-24'!H98","v":0},null,"Error?"]
[6942,{"$f":"'Expenditures 16-24'!K98","v":0},null,"Error?"]
[6943,{"$f":"'Expenditures 16-24'!H99","v":0},null,"Error?"]
[6944,{"$f":"'Expenditures 16-24'!K99","v":0},null,"Error?"]
[6945,{"$f":"'Expenditures 16-24'!H100","v":0},null,"Error?"]
[6946,{"$f":"'Expenditures 16-24'!K100","v":0},null,"Error?"]
[6947,{"$f":"'Expenditures 16-24'!E101","v":0},null,"Error?"]
[6948,{"$f":"'Expenditures 16-24'!H101","v":0},null,"Error?"]
[6949,{"$f":"'Expenditures 16-24'!K101","v":0},null,"Error?"]
[6950,{"$f":"'Expenditures 16-24'!E102","v":0},null,"Error?"]
[6951,{"$f":"'Expenditures 16-24'!H102","v":0},null,"Error?"]
[6952,{"$f":"'Expenditures 16-24'!K102","v":0},null,"Error?"]
[6953,{"$f":"'Expenditures 16-24'!H103","v":0},null,"Error?"]
[6954,{"$f":"'Expenditures 16-24'!K103","v":0},null,"Error?"]
[6955,{"$f":"'Expenditures 16-24'!H113","v":0},null,"Error?"]
[6956,{"$f":"'Expenditures 16-24'!K113","v":0},null,"Error?"]
[6957,{"$f":"'Expenditures 16-24'!H114","v":0},null,"Error?"]
[6958,{"$f":"'Expenditures 16-24'!K114","v":0},null,"Error?"]
[6959,{"$f":"'Expenditures 16-24'!I116","v":0},null,"Error?"]
[6960,{"$f":"'Expenditures 16-24'!J116","v":0},null,"Error?"]
[6961,{"$f":"'Expenditures 16-24'!I124","v":0},null,"Error?"]
[6962,{"$f":"'Expenditures 16-24'!J124","v":0},null,"Error?"]
[6963,{"$f":"'Expenditures 16-24'!I126","v":0},null,"Error?"]
[6964,{"$f":"'Expenditures 16-24'!J126","v":0},null,"Error?"]
[6965,{"$f":"'Expenditures 16-24'!I127","v":0},null,"Error?"]
[6966,{"$f":"'Expenditures 16-24'!J127","v":0},null,"Error?"]
[6967,{"$f":"'Expenditures 16-24'!I128","v":0},null,"Error?"]
[6968,{"$f":"'Expenditures 16-24'!J128","v":0},null,"Error?"]
[6969,{"$f":"'Expenditures 16-24'!I129","v":0},null,"Error?"]
[6970,{"$f":"'Expenditures 16-24'!J129","v":0},null,"Error?"]
[6971,{"$f":"'Expenditures 16-24'!I130","v":0},null,"Error?"]
[6972,{"$f":"'Expenditures 16-24'!I131","v":0},null,"Error?"]
[6973,{"$f":"'Expenditures 16-24'!J131","v":0},null,"Error?"]
[6974,{"$f":"'Expenditures 16-24'!I132","v":0},null,"Error?"]
[6975,{"$f":"'Expenditures 16-24'!J132","v":0},null,"Error?"]
[6976,{"$f":"'Expenditures 16-24'!I133","v":0},null,"Error?"]
[6977,{"$f":"'Expenditures 16-24'!J133","v":0},null,"Error?"]
[6978,{"$f":"'Expenditures 16-24'!I134","v":0},null,{"$f":"IF(ISBLANK(B7037),\"OK\",IF(A7037-B7037=0,\"OK\",\"Error?\"))","v":"Error?"}]
[6979,{"$f":"'Expenditures 16-24'!J134","v":0},null,"Error?"]
[6980,{"$f":"'Revenues 10-15'!J268","v":0},null,"Error?"]
[6981,{"$f":"'Acct Summary 7-9'!J13","v":{"v":155421,"d":"155,421"}},null,"Error?"]
[6982,{"$f":"'Revenues 10-15'!H9","v":0},null,"Error?"]
[6983,{"$f":"'Revenues 10-15'!D108","v":0},null,"Error?"]
[6984,{"$f":"'Revenues 10-15'!E108","v":0},null,"Error?"]
[6985,{"$f":"'Revenues 10-15'!F108","v":0},null,"Error?"]
[6986,{"$f":"'Expenditures 16-24'!H151","v":0},null,"Error?"]
[6987,{"$f":"'Expenditures 16-24'!K151","v":0},null,"Error?"]
[6988,{"$f":"'Expenditures 16-24'!H152","v":0},null,"Error?"]
[6989,{"$f":"'Expenditures 16-24'!K152","v":0},null,"Error?"]
[6990,{"$f":"'Expenditures 16-24'!I155","v":0},null,"Error?"]
[6991,{"$f":"'Expenditures 16-24'!J155","v":0},null,"Error?"]
[6992,{"$f":"'Expenditures 16-24'!H164","v":0},null,"Error?"]
[6993,{"$f":"'Revenues 10-15'!J269","v":0},null,"Error?","Open"]
[6994,{"$f":"'Revenues 10-15'!J270","v":{"v":197238,"d":"197,238"}},null,"Error?","Open"]
[6995,null,null,"OK","Open"]
[6996,{"$f":"'Expenditures 16-24'!I184","v":0},null,"Error?"]
[6997,{"$f":"'Expenditures 16-24'!J184","v":0},null,"Error?"]
[6998,{"$f":"'Expenditures 16-24'!I186","v":0},null,"Error?"]
[6999,{"$f":"'Expenditures 16-24'!J186","v":0},null,"Error?"]
[7000,{"$f":"'Expenditures 16-24'!I187","v":0},null,"Error?"]
[7001,{"$f":"'Expenditures 16-24'!J187","v":0},null,"Error?"]
[7002,{"$f":"'Expenditures 16-24'!I188","v":0},null,"Error?"]
[7003,{"$f":"'Expenditures 16-24'!J188","v":0},null,"Error?"]
[7004,{"$f":"'Expenditures 16-24'!I189","v":0},null,"Error?"]
[7005,{"$f":"'Expenditures 16-24'!J189","v":0},null,"Error?"]
[7006,{"$f":"'Expenditures 16-24'!H209","v":0},null,"Error?"]
[7007,{"$f":"'Expenditures 16-24'!K209","v":0},null,"Error?"]
[7008,{"$f":"'Expenditures 16-24'!H211","v":0},null,"Error?"]
[7009,{"$f":"'Expenditures 16-24'!K211","v":0},null,"Error?"]
[7010,{"$f":"'Expenditures 16-24'!I214","v":0},null,"Error?"]
[7011,{"$f":"'Expenditures 16-24'!J214","v":0},null,"Error?"]
[7012,{"$f":"'Expenditures 16-24'!D220","v":0},null,"Error?"]
[7013,{"$f":"'Expenditures 16-24'!K220","v":0},null,"Error?"]
[7014,{"$f":"'Expenditures 16-24'!D222","v":695},null,"Error?"]
[7015,{"$f":"'Expenditures 16-24'!K222","v":695},null,"Error?"]
[7016,{"$f":"'Expenditures 16-24'!D224","v":0},null,"Error?"]
[7017,{"$f":"'Expenditures 16-24'!K224","v":0},null,"Error?"]
[7018,{"$f":"'Expenditures 16-24'!D230","v":0},null,"Error?"]
[7019,{"$f":"'Expenditures 16-24'!K230","v":0},null,"Error?"]
[7020,{"$f":"'Expenditures 16-24'!D252","v":0},null,"Error?"]
[7021,{"$f":"'Expenditures 16-24'!K252","v":0},null,"Error?"]
[7022,null,null,"OK","closed FY21 "]
[7023,null,null,"OK","closed FY21 "]
[7024,null,null,"OK","closed FY21 "]
[7025,null,null,"OK","closed FY21 "]
[7026,null,null,"OK","closed FY21 "]
[7027,null,null,"OK","closed FY21 "]
[7028,{"$f":"'Expenditures 16-24'!D253","v":0},null,"Error?"]
[7029,{"$f":"'Expenditures 16-24'!K253","v":0},null,"Error?"]
[7030,null,null,"OK","closed FY21 "]
[7031,null,null,"OK","closed FY21 "]
[7032,null,null,"OK","closed FY21 "]
[7033,null,null,"OK","closed FY21 "]
[7034,null,null,"OK","closed FY21 "]
[7035,null,null,"OK","closed FY21 "]
[7036,null,null,"OK","closed FY21 "]
[7037,null,null,"OK","closed FY21 "]
[7038,{"$f":"'Expenditures 16-24'!I298","v":0},null,"Error?"]
[7039,{"$f":"'Expenditures 16-24'!J298","v":0},null,"Error?"]
[7040,{"$f":"'Expenditures 16-24'!I299","v":0},null,"Error?"]
[7041,{"$f":"'Expenditures 16-24'!J299","v":0},null,"Error?"]
[7042,{"$f":"'Expenditures 16-24'!I300","v":0},null,{"$f":"IF(ISBLANK(B7101),\"OK\",IF(A7101-B7101=0,\"OK\",\"Error?\"))","v":"Error?"}]
[7043,{"$f":"'Expenditures 16-24'!J300","v":0},null,"Error?"]
[7044,{"$f":"'Expenditures 16-24'!E303","v":0},null,"Error?"]
[7045,{"$f":"'Expenditures 16-24'!H303","v":0},null,"Error?"]
[7046,{"$f":"'Expenditures 16-24'!K303","v":0},null,"Error?"]
[7047,{"$f":"'Expenditures 16-24'!E304","v":0},null,"Error?"]
[7048,{"$f":"'Expenditures 16-24'!H304","v":0},null,"Error?"]
[7049,{"$f":"'Expenditures 16-24'!E305","v":0},null,"Error?"]
[7050,{"$f":"'Expenditures 16-24'!H305","v":0},null,"Error?"]
[7051,{"$f":"'Expenditures 16-24'!E306","v":0},null,"Error?"]
[7052,{"$f":"'Expenditures 16-24'!H306","v":0},null,"Error?"]
[7053,{"$f":"'Expenditures 16-24'!E307","v":0},null,"Error?"]
[7054,{"$f":"'Expenditures 16-24'!H307","v":0},null,"Error?"]
[7055,{"$f":"'Expenditures 16-24'!I309","v":0},null,"Error?"]
[7056,{"$f":"'Expenditures 16-24'!J309","v":0},null,"Error?"]
[7057,{"$f":"'Expenditures 16-24'!C363","v":0},null,"Error?"]
[7058,{"$f":"'Expenditures 16-24'!D363","v":0},null,"Error?"]
[7059,{"$f":"'Expenditures 16-24'!E363","v":0},null,"Error?"]
[7060,{"$f":"'Expenditures 16-24'!F363","v":0},null,"Error?"]
[7061,{"$f":"'Expenditures 16-24'!G363","v":0},null,"Error?"]
[7062,{"$f":"'Expenditures 16-24'!H363","v":0},null,"Error?"]
[7063,{"$f":"'Expenditures 16-24'!I363","v":0},null,"Error?"]
[7064,{"$f":"'Expenditures 16-24'!J363","v":0},null,"Error?"]
[7065,{"$f":"'Expenditures 16-24'!K363","v":0},null,"Error?"]
[7066,null,null,"OK"]
[7067,null,null,"OK"]
[7068,null,null,"OK"]
[7069,null,null,"OK"]
[7070,null,null,"OK"]
[7071,null,null,"OK"]
[7072,null,null,"OK"]
[7073,null,null,"OK"]
[7074,null,null,"OK"]
[7075,null,null,"OK"]
[7076,null,null,"OK"]
[7077,null,null,"OK"]
[7078,null,null,"OK"]
[7079,null,null,"OK"]
[7080,null,null,"OK"]
[7081,null,null,"OK"]
[7082,null,null,"OK"]
[7083,null,null,"OK"]
[7084,null,null,"OK"]
[7085,null,null,"OK"]
[7086,null,null,"OK"]
[7087,null,null,"OK"]
[7088,null,null,"OK"]
[7089,null,null,"OK"]
[7090,null,null,"OK"]
[7091,null,null,"OK"]
[7092,null,null,"OK"]
[7093,{"$f":"'Expenditures 16-24'!C364","v":0},null,"Error?"]
[7094,{"$f":"'Expenditures 16-24'!D364","v":0},null,"Error?"]
[7095,{"$f":"'Expenditures 16-24'!E364","v":0},null,"Error?"]
[7096,{"$f":"'Expenditures 16-24'!F364","v":0},null,"Error?"]
[7097,{"$f":"'Expenditures 16-24'!G364","v":0},null,"Error?"]
[7098,{"$f":"'Expenditures 16-24'!H364","v":0},null,"Error?"]
[7099,{"$f":"'Expenditures 16-24'!I364","v":0},null,"Error?"]
[7100,{"$f":"'Expenditures 16-24'!J364","v":0},null,"Error?"]
[7101,{"$f":"'Expenditures 16-24'!K364","v":0},null,"Error?"]
[7102,null,null,"OK"]
[7103,null,null,"OK"]
[7104,null,null,"OK"]
[7105,null,null,"OK"]
[7106,null,null,{"$f":"IF(ISBLANK(B7165),\"OK\",IF(A7165-B7165=0,\"OK\",\"Error?\"))","v":"OK"}]
[7107,null,null,"OK"]
[7108,null,null,"OK"]
[7109,null,null,"OK"]
[7110,null,null,"OK"]
[7111,null,null,"OK"]
[7112,null,null,"OK"]
[7113,null,null,"OK"]
[7114,null,null,"OK"]
[7115,null,null,"OK"]
[7116,null,null,"OK"]
[7117,null,null,"OK"]
[7118,null,null,"OK"]
[7119,null,null,"OK"]
[7120,null,null,"OK"]
[7121,null,null,"OK"]
[7122,null,null,"OK"]
[7123,null,null,"OK"]
[7124,null,null,"OK"]
[7125,null,null,"OK"]
[7126,null,null,"OK"]
[7127,null,null,"OK"]
[7128,null,null,"OK"]
[7129,null,null,"OK"]
[7130,null,null,"OK"]
[7131,null,null,"OK"]
[7132,null,null,"OK"]
[7133,null,null,"OK"]
[7134,null,null,"OK"]
[7135,null,null,"OK"]
[7136,null,null,"OK"]
[7137,null,null,"OK"]
[7138,{"$f":"'Expenditures 16-24'!C365","v":0},null,"Error?"]
[7139,{"$f":"'Expenditures 16-24'!D365","v":0},null,"Error?"]
[7140,{"$f":"'Expenditures 16-24'!E365","v":{"v":136823,"d":"136,823"}},null,"Error?"]
[7141,{"$f":"'Expenditures 16-24'!F365","v":0},null,"Error?"]
[7142,{"$f":"'Expenditures 16-24'!G365","v":0},null,"Error?"]
[7143,{"$f":"'Expenditures 16-24'!H365","v":0},null,"Error?"]
[7144,{"$f":"'Expenditures 16-24'!I365","v":0},null,"Error?"]
[7145,{"$f":"'Expenditures 16-24'!J365","v":0},null,"Error?"]
[7146,{"$f":"'Expenditures 16-24'!K365","v":{"v":136823,"d":"136,823"}},null,"Error?"]
[7147,{"$f":"'Expenditures 16-24'!H417","v":0},null,"Error?"]
[7148,{"$f":"'Expenditures 16-24'!K417","v":0},null,"Error?"]
[7149,{"$f":"'Expenditures 16-24'!H418","v":0},null,"Error?"]
[7150,{"$f":"'Expenditures 16-24'!K418","v":0},null,"Error?"]
[7151,{"$f":"'Expenditures 16-24'!H419","v":0},null,"Error?"]
[7152,{"$f":"'Expenditures 16-24'!K419","v":0},null,"Error?"]
[7153,{"$f":"'Expenditures 16-24'!H420","v":0},null,"Error?"]
[7154,{"$f":"'Expenditures 16-24'!K420","v":0},null,"Error?"]
[7155,{"$f":"'Expenditures 16-24'!C422","v":{"v":18598,"d":"18,598"}},null,"Error?"]
[7156,{"$f":"'Expenditures 16-24'!D422","v":0},null,"Error?"]
[7157,{"$f":"'Expenditures 16-24'!E422","v":{"v":136823,"d":"136,823"}},null,"Error?"]
[7158,{"$f":"'Expenditures 16-24'!F422","v":0},null,"Error?"]
[7159,{"$f":"'Expenditures 16-24'!G422","v":0},null,"Error?"]
[7160,{"$f":"'Expenditures 16-24'!H422","v":0},null,"Error?"]
[7161,{"$f":"'Expenditures 16-24'!I422","v":0},null,"Error?"]
[7162,{"$f":"'Expenditures 16-24'!J422","v":0},null,"Error?"]
[7163,{"$f":"'Expenditures 16-24'!K422","v":{"v":155421,"d":"155,421"}},null,"Error?"]
[7164,{"$f":"'Expenditures 16-24'!K423","v":{"v":41817,"d":"41,817"}},null,"Error?"]
[7165,{"$f":"'Expenditures 16-24'!I428","v":0},null,"Error?"]
[7166,{"$f":"'Expenditures 16-24'!J428","v":0},null,"Error?"]
[7167,{"$f":"'Expenditures 16-24'!I429","v":0},null,"Error?"]
[7168,{"$f":"'Expenditures 16-24'!J429","v":0},null,"Error?"]
[7169,{"$f":"'Expenditures 16-24'!I430","v":0},null,"Error?"]
[7170,{"$f":"'Expenditures 16-24'!J430","v":0},null,{"$f":"IF(ISBLANK(B7229),\"OK\",IF(A7229-B7229=0,\"OK\",\"Error?\"))","v":"Error?"}]
[7171,{"$f":"'Expenditures 16-24'!I431","v":0},null,"Error?"]
[7172,{"$f":"'Expenditures 16-24'!J431","v":0},null,"Error?"]
[7173,{"$f":"'Expenditures 16-24'!I432","v":0},null,"Error?"]
[7174,{"$f":"'Expenditures 16-24'!J432","v":0},null,"Error?"]
[7175,{"$f":"'Expenditures 16-24'!H436","v":0},null,"Error?"]
[7176,{"$f":"'Expenditures 16-24'!H437","v":0},null,"Error?"]
[7177,{"$f":"'Expenditures 16-24'!H441","v":0},null,"Error?"]
[7178,{"$f":"'Expenditures 16-24'!K441","v":0},null,"Error?"]
[7179,{"$f":"'Expenditures 16-24'!H443","v":0},null,"Error?"]
[7180,{"$f":"'Expenditures 16-24'!K443","v":0},null,"Error?"]
[7181,{"$f":"'Expenditures 16-24'!H445","v":0},null,"Error?"]
[7182,{"$f":"'Expenditures 16-24'!K445","v":0},null,"Error?"]
[7183,{"$f":"'Expenditures 16-24'!I447","v":0},null,"Error?"]
[{"$f":"A7242+1","v":7184},{"$f":"'Expenditures 16-24'!J447","v":0},null,"Error?"]
[{"$f":"A7243+1","v":7185},{"$f":"'Expenditures 16-24'!D7","v":0},null,"Error?"]
[7186,{"$f":"'Expenditures 16-24'!E7","v":0},null,"Error?"]
[7187,{"$f":"'Expenditures 16-24'!F7","v":0},null,"Error?"]
[7188,{"$f":"'Expenditures 16-24'!G7","v":0},null,"Error?"]
[7189,{"$f":"'Expenditures 16-24'!H7","v":0},null,"Error?"]
[7190,{"$f":"'Expenditures 16-24'!C9","v":{"v":47914,"d":"47,914"}},null,"Error?"]
[7191,{"$f":"'Expenditures 16-24'!D9","v":{"v":20976,"d":"20,976"}},null,"Error?"]
[7192,{"$f":"'Expenditures 16-24'!E9","v":0},null,"Error?"]
[7193,{"$f":"'Expenditures 16-24'!F9","v":0},null,"Error?"]
[7194,{"$f":"'Expenditures 16-24'!G9","v":0},null,"Error?"]
[7195,{"$f":"'Expenditures 16-24'!H9","v":0},null,"Error?"]
[7196,{"$f":"'Expenditures 16-24'!C11","v":0},null,"Error?"]
[7197,{"$f":"'Expenditures 16-24'!D11","v":0},null,"Error?"]
[7198,{"$f":"'Expenditures 16-24'!E11","v":0},null,"Error?"]
[7199,{"$f":"'Expenditures 16-24'!F11","v":0},null,"Error?"]
[7200,{"$f":"'Expenditures 16-24'!G11","v":0},null,"Error?"]
[7201,{"$f":"'Expenditures 16-24'!H11","v":0},null,"Error?"]
[7202,{"$f":"'Expenditures 16-24'!C17","v":0},null,"Error?"]
[7203,{"$f":"'Expenditures 16-24'!D17","v":0},null,"Error?"]
[7204,{"$f":"'Expenditures 16-24'!E17","v":0},null,"Error?"]
[7205,{"$f":"'Expenditures 16-24'!F17","v":0},null,"Error?"]
[7206,{"$f":"'Expenditures 16-24'!G17","v":0},null,"Error?"]
[7207,{"$f":"'Expenditures 16-24'!H17","v":0},null,"Error?"]
[7208,null,null,"OK","ARRA Schedule"]
[7209,null,null,"OK","ARRA Schedule"]
[7210,null,null,"OK","ARRA Schedule"]
[7211,null,null,"OK","ARRA Schedule"]
[7212,null,null,"OK","ARRA Schedule"]
[7213,null,null,"OK","ARRA Schedule"]
[7214,null,null,"OK","ARRA Schedule"]
[7215,null,null,"OK","ARRA Schedule"]
[7216,null,null,"OK","ARRA Schedule"]
[7217,null,null,"OK","ARRA Schedule"]
[7218,null,null,"OK","ARRA Schedule"]
[7219,null,null,"OK","ARRA Schedule"]
[7220,null,null,"OK","ARRA Schedule"]
[7221,null,null,"OK","ARRA Schedule"]
[7222,null,null,"OK","ARRA Schedule"]
[7223,null,null,"OK","ARRA Schedule"]
[7224,null,null,"OK","ARRA Schedule"]
[7225,null,null,"OK","ARRA Schedule"]
[7226,null,null,"OK","ARRA Schedule"]
[7227,null,null,"OK","ARRA Schedule"]
[7228,null,null,"OK","ARRA Schedule"]
[7229,null,null,"OK","ARRA Schedule"]
[7230,null,null,"OK","ARRA Schedule"]
[7231,null,null,"OK","ARRA Schedule"]
[7232,null,null,"OK","ARRA Schedule"]
[7233,null,null,"OK","ARRA Schedule"]
[7234,null,null,{"$f":"IF(ISBLANK(B7293),\"OK\",IF(A7293-B7293=0,\"OK\",\"Error?\"))","v":"OK"},"ARRA Schedule"]
[7235,null,null,"OK","ARRA Schedule"]
[7236,null,null,"OK","ARRA Schedule"]
[7237,null,null,"OK","ARRA Schedule"]
[7238,null,null,"OK","ARRA Schedule"]
[7239,null,null,"OK","ARRA Schedule"]
[7240,null,null,"OK","ARRA Schedule"]
[7241,null,null,"OK","ARRA Schedule"]
[7242,null,null,"OK","ARRA Schedule"]
[7243,null,null,"OK","ARRA Schedule"]
[7244,null,null,"OK","ARRA Schedule"]
[7245,null,null,"OK","ARRA Schedule"]
[7246,null,null,"OK","ARRA Schedule"]
[7247,null,null,"OK","ARRA Schedule"]
[7248,null,null,"OK","ARRA Schedule"]
[{"$f":"A7307+1","v":7249},null,null,"OK","ARRA Schedule"]
[7250,null,null,"OK","ARRA Schedule"]
[7251,null,null,"OK","ARRA Schedule"]
[7252,null,null,"OK","ARRA Schedule"]
[7253,null,null,"OK","ARRA Schedule"]
[7254,null,null,"OK","ARRA Schedule"]
[7255,null,null,"OK","ARRA Schedule"]
[7256,null,null,"OK","ARRA Schedule"]
[7257,null,null,"OK","ARRA Schedule"]
[7258,null,null,"OK","ARRA Schedule"]
[7259,null,null,"OK","ARRA Schedule"]
[7260,null,null,"OK","ARRA Schedule"]
[7261,null,null,"OK","ARRA Schedule"]
[7262,null,null,"OK","ARRA Schedule"]
[7263,null,null,"OK","ARRA Schedule"]
[7264,null,null,"OK","ARRA Schedule"]
[7265,null,null,"OK","ARRA Schedule"]
[7266,null,null,"OK","ARRA Schedule"]
[7267,null,null,"OK","ARRA Schedule"]
[7268,null,null,"OK","ARRA Schedule"]
[7269,null,null,"OK","ARRA Schedule"]
[7270,null,null,"OK","ARRA Schedule"]
[7271,null,null,"OK","ARRA Schedule"]
[7272,null,null,"OK","ARRA Schedule"]
[7273,null,null,"OK","ARRA Schedule"]
[7274,null,null,"OK","ARRA Schedule"]
[7275,null,null,"OK","ARRA Schedule"]
[7276,null,null,"OK","ARRA Schedule"]
[7277,null,null,"OK","ARRA Schedule"]
[7278,null,null,"OK","ARRA Schedule"]
[7279,null,null,"OK","ARRA Schedule"]
[7280,null,null,"OK","ARRA Schedule"]
[7281,null,null,"OK","ARRA Schedule"]
[7282,null,null,"OK","ARRA Schedule"]
[7283,null,null,"OK","ARRA Schedule"]
[7284,null,null,"OK","ARRA Schedule"]
[7285,null,null,"OK","ARRA Schedule"]
[7286,null,null,"OK","ARRA Schedule"]
[7287,null,null,"OK","ARRA Schedule"]
[7288,null,null,"OK","ARRA Schedule"]
[7289,null,null,"OK","ARRA Schedule"]
[7290,null,null,"OK","ARRA Schedule"]
[7291,null,null,"OK","ARRA Schedule"]
[7292,null,null,"OK","ARRA Schedule"]
[7293,null,null,"OK","ARRA Schedule"]
[7294,null,null,"OK","ARRA Schedule"]
[7295,null,null,"OK","ARRA Schedule"]
[7296,null,null,"OK","ARRA Schedule"]
[7297,null,null,"OK","ARRA Schedule"]
[7298,null,null,{"$f":"IF(ISBLANK(B7357),\"OK\",IF(A7357-B7357=0,\"OK\",\"Error?\"))","v":"OK"},"ARRA Schedule"]
[7299,null,null,"OK","ARRA Schedule"]
[7300,null,null,"OK","ARRA Schedule"]
[7301,null,null,"OK","ARRA Schedule"]
[7302,null,null,"OK","ARRA Schedule"]
[7303,null,null,"OK","ARRA Schedule"]
[7304,null,null,"OK","ARRA Schedule"]
[7305,null,null,"OK","ARRA Schedule"]
[7306,null,null,"OK","ARRA Schedule"]
[7307,null,null,"OK","ARRA Schedule"]
[7308,null,null,"OK","ARRA Schedule"]
[7309,null,null,"OK","ARRA Schedule"]
[7310,null,null,"OK","ARRA Schedule"]
[7311,null,null,"OK","ARRA Schedule"]
[7312,null,null,"OK","ARRA Schedule"]
[{"$f":"A7371+1","v":7313},null,null,"OK","ARRA Schedule"]
[7314,null,null,"OK","ARRA Schedule"]
[7315,null,null,"OK","ARRA Schedule"]
[7316,null,null,"OK","ARRA Schedule"]
[7317,null,null,"OK","ARRA Schedule"]
[7318,null,null,"OK","ARRA Schedule"]
[7319,null,null,"OK","ARRA Schedule"]
[7320,null,null,"OK","ARRA Schedule"]
[7321,null,null,"OK","ARRA Schedule"]
[7322,null,null,"OK","ARRA Schedule"]
[7323,null,null,"OK","ARRA Schedule"]
[7324,null,null,"OK","ARRA Schedule"]
[7325,null,null,"OK","ARRA Schedule"]
[7326,null,null,"OK","ARRA Schedule"]
[7327,null,null,"OK","ARRA Schedule"]
[7328,null,null,"OK","ARRA Schedule"]
[7329,null,null,"OK","ARRA Schedule"]
[7330,null,null,"OK","ARRA Schedule"]
[7331,null,null,"OK","ARRA Schedule"]
[7332,null,null,"OK","ARRA Schedule"]
[7333,null,null,"OK","ARRA Schedule"]
[7334,null,null,"OK","ARRA Schedule"]
[7335,null,null,"OK","ARRA Schedule"]
[7336,null,null,"OK","ARRA Schedule"]
[7337,null,null,"OK","ARRA Schedule"]
[7338,null,null,"OK","ARRA Schedule"]
[7339,null,null,"OK","ARRA Schedule"]
[7340,null,null,"OK","ARRA Schedule"]
[7341,null,null,"OK","ARRA Schedule"]
[7342,null,null,"OK","ARRA Schedule"]
[7343,null,null,"OK","ARRA Schedule"]
[7344,null,null,"OK","ARRA Schedule"]
[7345,null,null,"OK","ARRA Schedule"]
[7346,null,null,"OK","ARRA Schedule"]
[7347,null,null,"OK","ARRA Schedule"]
[7348,null,null,"OK","ARRA Schedule"]
[7349,null,null,"OK","ARRA Schedule"]
[7350,null,null,"OK","ARRA Schedule"]
[7351,null,null,"OK","ARRA Schedule"]
[7352,null,null,"OK","ARRA Schedule"]
[7353,null,null,"OK","ARRA Schedule"]
[7354,null,null,"OK","ARRA Schedule"]
[7355,null,null,"OK","ARRA Schedule"]
[7356,null,null,"OK","ARRA Schedule"]
[7357,null,null,"OK","ARRA Schedule"]
[7358,null,null,"OK","ARRA Schedule"]
[7359,null,null,"OK","ARRA Schedule"]
[7360,null,null,"OK","ARRA Schedule"]
[7361,null,null,"OK","ARRA Schedule"]
[7362,null,null,{"$f":"IF(ISBLANK(B7421),\"OK\",IF(A7421-B7421=0,\"OK\",\"Error?\"))","v":"OK"},"ARRA Schedule"]
[7363,null,null,"OK","ARRA Schedule"]
[7364,null,null,"OK","ARRA Schedule"]
[7365,null,null,"OK","ARRA Schedule"]
[7366,null,null,"OK","ARRA Schedule"]
[7367,null,null,"OK","ARRA Schedule"]
[7368,null,null,"OK","ARRA Schedule"]
[7369,null,null,"OK","ARRA Schedule"]
[7370,null,null,"OK","ARRA Schedule"]
[7371,null,null,"OK","ARRA Schedule"]
[7372,null,null,"OK","ARRA Schedule"]
[7373,null,null,"OK","ARRA Schedule"]
[7374,null,null,"OK","ARRA Schedule"]
[7375,null,null,"OK","ARRA Schedule"]
[7376,null,null,"OK","ARRA Schedule"]
[{"$f":"A7435+1","v":7377},null,null,"OK","ARRA Schedule"]
[7378,null,null,"OK","ARRA Schedule"]
[7379,null,null,"OK","ARRA Schedule"]
[7380,null,null,"OK","ARRA Schedule"]
[7381,null,null,"OK","ARRA Schedule"]
[7382,null,null,"OK","ARRA Schedule"]
[7383,null,null,"OK","ARRA Schedule"]
[7384,null,null,"OK","ARRA Schedule"]
[7385,null,null,"OK","ARRA Schedule"]
[7386,null,null,"OK","ARRA Schedule"]
[7387,null,null,"OK","ARRA Schedule"]
[7388,null,null,"OK","ARRA Schedule"]
[7389,null,null,"OK","ARRA Schedule"]
[7390,null,null,"OK","ARRA Schedule"]
[7391,null,null,"OK","ARRA Schedule"]
[7392,null,null,"OK","ARRA Schedule"]
[7393,null,null,"OK","ARRA Schedule"]
[7394,null,null,"OK","ARRA Schedule"]
[7395,null,null,"OK","ARRA Schedule"]
[7396,null,null,"OK","ARRA Schedule"]
[7397,null,null,"OK","ARRA Schedule"]
[7398,null,null,"OK","ARRA Schedule"]
[7399,null,null,"OK","ARRA Schedule"]
[7400,null,null,"OK","ARRA Schedule"]
[7401,null,null,"OK","ARRA Schedule"]
[7402,null,null,"OK","ARRA Schedule"]
[7403,null,null,"OK","ARRA Schedule"]
[7404,null,null,"OK","ARRA Schedule"]
[7405,null,null,"OK","ARRA Schedule"]
[7406,null,null,"OK","ARRA Schedule"]
[7407,null,null,"OK","ARRA Schedule"]
[7408,null,null,"OK","ARRA Schedule"]
[7409,null,null,"OK","ARRA Schedule"]
[7410,null,null,"OK","ARRA Schedule"]
[7411,null,null,"OK","ARRA Schedule"]
[7412,null,null,"OK","ARRA Schedule"]
[7413,null,null,"OK","ARRA Schedule"]
[7414,null,null,"OK","ARRA Schedule"]
[7415,null,null,"OK","ARRA Schedule"]
[7416,null,null,"OK","ARRA Schedule"]
[7417,null,null,"OK","ARRA Schedule"]
[7418,null,null,"OK","ARRA Schedule"]
[7419,null,null,"OK","ARRA Schedule"]
[7420,null,null,"OK","ARRA Schedule"]
[7421,null,null,"OK","ARRA Schedule"]
[7422,null,null,"OK","ARRA Schedule"]
[7423,null,null,"OK","ARRA Schedule"]
[7424,null,null,"OK","ARRA Schedule"]
[7425,null,null,"OK","ARRA Schedule"]
[7426,null,null,{"$f":"IF(ISBLANK(B7485),\"OK\",IF(A7485-B7485=0,\"OK\",\"Error?\"))","v":"OK"},"ARRA Schedule"]
[7427,null,null,"OK","ARRA Schedule"]
[7428,null,null,"OK","ARRA Schedule"]
[7429,null,null,"OK","ARRA Schedule"]
[7430,null,null,"OK","ARRA Schedule"]
[7431,null,null,"OK","ARRA Schedule"]
[7432,null,null,"OK","ARRA Schedule"]
[7433,null,null,"OK","ARRA Schedule"]
[7434,null,null,"OK","ARRA Schedule"]
[7435,null,null,"OK","ARRA Schedule"]
[7436,null,null,"OK","ARRA Schedule"]
[7437,null,null,"OK","ARRA Schedule"]
[7438,null,null,"OK","ARRA Schedule"]
[7439,null,null,"OK","ARRA Schedule"]
[7440,null,null,"OK","ARRA Schedule"]
[{"$f":"A7499+1","v":7441},null,null,"OK","ARRA Schedule"]
[7442,null,null,"OK","ARRA Schedule"]
[7443,null,null,"OK","ARRA Schedule"]
[7444,null,null,"OK","ARRA Schedule"]
[7445,null,null,"OK","ARRA Schedule"]
[7446,null,null,"OK","ARRA Schedule"]
[7447,null,null,"OK","ARRA Schedule"]
[7448,null,null,"OK","ARRA Schedule"]
[7449,null,null,"OK","ARRA Schedule"]
[7450,null,null,"OK","ARRA Schedule"]
[7451,null,null,"OK","ARRA Schedule"]
[7452,null,null,"OK","ARRA Schedule"]
[7453,null,null,"OK","ARRA Schedule"]
[7454,null,null,"OK","ARRA Schedule"]
[7455,null,null,"OK","ARRA Schedule"]
[7456,null,null,"OK","ARRA Schedule"]
[7457,null,null,"OK","ARRA Schedule"]
[7458,null,null,"OK","ARRA Schedule"]
[7459,null,null,"OK","ARRA Schedule"]
[7460,null,null,"OK","ARRA Schedule"]
[7461,null,null,"OK","ARRA Schedule"]
[7462,null,null,"OK","ARRA Schedule"]
[7463,null,null,"OK","ARRA Schedule"]
[7464,null,null,"OK","ARRA Schedule"]
[7465,null,null,"OK","ARRA Schedule"]
[7466,null,null,"OK","ARRA Schedule"]
[7467,null,null,"OK","ARRA Schedule"]
[7468,null,null,"OK","ARRA Schedule"]
[7469,null,null,"OK","ARRA Schedule"]
[7470,null,null,"OK","ARRA Schedule"]
[7471,null,null,"OK","ARRA Schedule"]
[7472,null,null,"OK","ARRA Schedule"]
[7473,null,null,"OK","ARRA Schedule"]
[7474,null,null,"OK","ARRA Schedule"]
[7475,null,null,"OK","ARRA Schedule"]
[7476,null,null,"OK","ARRA Schedule"]
[7477,null,null,"OK","ARRA Schedule"]
[7478,null,null,"OK","ARRA Schedule"]
[7479,null,null,"OK","ARRA Schedule"]
[7480,null,null,"OK","ARRA Schedule"]
[7481,null,null,"OK","ARRA Schedule"]
[7482,null,null,"OK","ARRA Schedule"]
[7483,null,null,"OK","ARRA Schedule"]
[7484,null,null,"OK","ARRA Schedule"]
[7485,null,null,"OK","ARRA Schedule"]
[7486,null,null,"OK","ARRA Schedule"]
[7487,null,null,"OK","ARRA Schedule"]
[7488,null,null,"OK","ARRA Schedule"]
[7489,null,null,"OK","ARRA Schedule"]
[7490,null,null,{"$f":"IF(ISBLANK(B7549),\"OK\",IF(A7549-B7549=0,\"OK\",\"Error?\"))","v":"OK"},"ARRA Schedule"]
[7491,null,null,"OK","ARRA Schedule"]
[7492,null,null,"OK","ARRA Schedule"]
[7493,null,null,"OK","ARRA Schedule"]
[7494,null,null,"OK","ARRA Schedule"]
[7495,null,null,"OK","ARRA Schedule"]
[7496,null,null,"OK","ARRA Schedule"]
[7497,null,null,"OK","ARRA Schedule"]
[7498,null,null,"OK","ARRA Schedule"]
[7499,null,null,"OK","ARRA Schedule"]
[7500,null,null,"OK","ARRA Schedule"]
[7501,null,null,"OK","ARRA Schedule"]
[7502,null,null,"OK","ARRA Schedule"]
[7503,null,null,"OK","ARRA Schedule"]
[7504,null,null,"OK","ARRA Schedule"]
[{"$f":"A7563+1","v":7505},null,null,"OK","ARRA Schedule"]
[7506,null,null,"OK","ARRA Schedule"]
[7507,null,null,"OK","ARRA Schedule"]
[7508,null,null,"OK","ARRA Schedule"]
[7509,null,null,"OK","ARRA Schedule"]
[7510,null,null,"OK","ARRA Schedule"]
[7511,null,null,"OK","ARRA Schedule"]
[7512,null,null,"OK","ARRA Schedule"]
[7513,null,null,"OK","ARRA Schedule"]
[7514,null,null,"OK","ARRA Schedule"]
[7515,null,null,"OK","ARRA Schedule"]
[7516,null,null,"OK","ARRA Schedule"]
[7517,null,null,"OK","ARRA Schedule"]
[7518,null,null,"OK","ARRA Schedule"]
[7519,null,null,"OK","ARRA Schedule"]
[7520,null,null,"OK","ARRA Schedule"]
[7521,null,null,"OK","ARRA Schedule"]
[7522,null,null,"OK","ARRA Schedule"]
[7523,null,null,"OK","ARRA Schedule"]
[7524,null,null,"OK","ARRA Schedule"]
[7525,null,null,"OK","ARRA Schedule"]
[7526,null,null,"OK","ARRA Schedule"]
[7527,null,null,"OK","ARRA Schedule"]
[7528,null,null,"OK","ARRA Schedule"]
[7529,{"$f":"'Cap Outlay Deprec 32'!E3","v":0},null,"Error?","Cap Outlay Deprec"]
[7530,{"$f":"'Cap Outlay Deprec 32'!F3","v":0},null,"Error?","Cap Outlay Deprec"]
[7531,{"$f":"'Cap Outlay Deprec 32'!H3","v":0},null,"Error?","Cap Outlay Deprec"]
[7532,{"$f":"'Cap Outlay Deprec 32'!I3","v":0},null,"Error?","Cap Outlay Deprec"]
[7533,{"$f":"'Cap Outlay Deprec 32'!J3","v":0},null,"Error?","Cap Outlay Deprec"]
[7534,{"$f":"'Cap Outlay Deprec 32'!K3","v":0},null,"Error?","Cap Outlay Deprec"]
[7535,{"$f":"'Cap Outlay Deprec 32'!L3","v":0},null,"Error?","Cap Outlay Deprec"]
[7536,{"$f":"'Cap Outlay Deprec 32'!C6","v":0},null,"Error?","Cap Outlay Deprec"]
[7537,{"$f":"'Cap Outlay Deprec 32'!D6","v":0},null,"Error?","Cap Outlay Deprec"]
[7538,{"$f":"'Cap Outlay Deprec 32'!E6","v":0},null,"Error?","Cap Outlay Deprec"]
[7539,{"$f":"'Cap Outlay Deprec 32'!F6","v":0},null,"Error?","Cap Outlay Deprec"]
[7540,{"$f":"'Cap Outlay Deprec 32'!H6","v":0},null,"Error?","Cap Outlay Deprec"]
[7541,{"$f":"'Cap Outlay Deprec 32'!I6","v":0},null,"Error?","Cap Outlay Deprec"]
[7542,{"$f":"'Cap Outlay Deprec 32'!J6","v":0},null,"Error?","Cap Outlay Deprec"]
[7543,{"$f":"'Cap Outlay Deprec 32'!K6","v":0},null,"Error?","Cap Outlay Deprec"]
[7544,{"$f":"'Cap Outlay Deprec 32'!L6","v":0},null,"Error?","Cap Outlay Deprec"]
[7545,{"$f":"'Cap Outlay Deprec 32'!C9","v":0},null,"Error?","Cap Outlay Deprec"]
[7546,{"$f":"'Cap Outlay Deprec 32'!D9","v":0},null,"Error?","Cap Outlay Deprec"]
[7547,{"$f":"'Cap Outlay Deprec 32'!E9","v":0},null,"Error?","Cap Outlay Deprec"]
[7548,{"$f":"'Cap Outlay Deprec 32'!F9","v":0},null,"Error?","Cap Outlay Deprec"]
[7549,{"$f":"'Cap Outlay Deprec 32'!H9","v":0},null,"Error?","Cap Outlay Deprec"]
[7550,{"$f":"'Cap Outlay Deprec 32'!I9","v":0},null,"Error?","Cap Outlay Deprec"]
[7551,{"$f":"'Cap Outlay Deprec 32'!J9","v":0},null,"Error?","Cap Outlay Deprec"]
[7552,{"$f":"'Cap Outlay Deprec 32'!K9","v":0},null,"Error?","Cap Outlay Deprec"]
[7553,{"$f":"'Cap Outlay Deprec 32'!L9","v":0},null,"Error?","Cap Outlay Deprec"]
[7554,{"$f":"'Cap Outlay Deprec 32'!C14","v":{"v":3827,"d":"3,827"}},null,{"$f":"IF(ISBLANK(B7613),\"OK\",IF(A7613-B7613=0,\"OK\",\"Error?\"))","v":"Error?"},"Cap Outlay Deprec"]
[7555,{"$f":"'Cap Outlay Deprec 32'!D14","v":0},null,"Error?","Cap Outlay Deprec"]
[7556,{"$f":"'Cap Outlay Deprec 32'!E14","v":0},null,"Error?","Cap Outlay Deprec"]
[7557,{"$f":"'Cap Outlay Deprec 32'!F14","v":{"v":3827,"d":"3,827"}},null,"Error?","Cap Outlay Deprec"]
[7558,{"$f":"'Cap Outlay Deprec 32'!H14","v":{"v":3827,"d":"3,827"}},null,"Error?","Cap Outlay Deprec"]
[7559,{"$f":"'Cap Outlay Deprec 32'!I14","v":0},null,"Error?","Cap Outlay Deprec"]
[7560,{"$f":"'Cap Outlay Deprec 32'!J14","v":0},null,"Error?","Cap Outlay Deprec"]
[7561,{"$f":"'Cap Outlay Deprec 32'!K14","v":{"v":3827,"d":"3,827"}},null,"Error?","Cap Outlay Deprec"]
[7562,{"$f":"'Cap Outlay Deprec 32'!L14","v":0},null,"Error?","Cap Outlay Deprec"]
[7563,{"$f":"'Cap Outlay Deprec 32'!F17","v":0},null,"Error?","Cap Outlay Deprec"]
[7564,{"$f":"'Cap Outlay Deprec 32'!I17","v":0},null,"Error?","Cap Outlay Deprec"]
[7565,null,null,"OK","Closed 2011"]
[7566,null,null,"OK","Closed 2011"]
[7567,null,null,"OK","Cap Outlay Deprec"]
[7568,null,null,"OK","Closed 2011"]
[{"$f":"A7627+1","v":7569},null,null,"OK","Closed 2011"]
[7570,{"$f":"'Cap Outlay Deprec 32'!I18","v":{"v":153221,"d":"153,221"}},null,"Error?","Cap Outlay Deprec"]
[7571,null,null,"OK","Cap Outlay Deprec"]
[7572,null,null,"OK","Closed 2011"]
[7573,null,null,"OK","Closed 2011"]
[7574,null,null,"OK","ARRA Schedule, closed"]
[7575,{"$f":"'Revenues 10-15'!G108","v":0},null,"Error?","Revenue"]
[7576,{"$f":"'Revenues 10-15'!H108","v":0},null,"Error?","Revenue"]
[7577,{"$f":"'Revenues 10-15'!J108","v":0},null,"Error?","Revenue"]
[7578,{"$f":"'Revenues 10-15'!K108","v":0},null,"Error?","Revenue"]
[7579,null,null,"OK","ARRA Schedule, closed"]
[7580,null,null,"OK","ARRA Schedule, closed"]
[7581,null,null,"OK","ARRA Schedule, closed"]
[7582,null,null,"OK","ARRA Schedule, closed"]
[7583,null,null,"OK","ARRA Schedule, closed"]
[7584,null,null,"OK","ARRA Schedule, closed"]
[7585,null,null,"OK","ARRA Schedule, closed"]
[7586,null,null,"OK","ARRA Schedule, closed"]
[7587,null,null,"OK","ARRA Schedule, closed"]
[7588,null,null,"OK","ARRA Schedule, closed"]
[7589,null,null,"OK","ARRA Schedule, closed"]
[7590,{"$f":"'Acct Summary 7-9'!C55","v":0},null,"Error?","New 2010"]
[7591,{"$f":"'Acct Summary 7-9'!D55","v":0},null,"Error?","New 2010"]
[7592,{"$f":"'Acct Summary 7-9'!H55","v":0},null,"Error?","New 2010"]
[7593,{"$f":"'Acct Summary 7-9'!C56","v":0},null,"Error?","New 2010"]
[7594,{"$f":"'Acct Summary 7-9'!D56","v":0},null,"Error?","New 2010"]
[7595,{"$f":"'Acct Summary 7-9'!H56","v":0},null,"Error?","New 2010"]
[7596,{"$f":"'Acct Summary 7-9'!C57","v":0},null,"Error?","New 2010"]
[7597,{"$f":"'Acct Summary 7-9'!D57","v":0},null,"Error?","New 2010"]
[7598,{"$f":"'Acct Summary 7-9'!H57","v":0},null,"Error?","New 2010"]
[7599,{"$f":"'Acct Summary 7-9'!C59","v":0},null,"Error?","New 2010"]
[7600,{"$f":"'Acct Summary 7-9'!D59","v":0},null,"Error?","New 2010"]
[7601,{"$f":"'Acct Summary 7-9'!H59","v":0},null,"Error?","New 2010"]
[7602,{"$f":"'Acct Summary 7-9'!C60","v":0},null,"Error?","New 2010"]
[7603,{"$f":"'Acct Summary 7-9'!D60","v":0},null,"Error?","New 2010"]
[7604,{"$f":"'Acct Summary 7-9'!H60","v":0},null,"Error?","New 2010"]
[7605,{"$f":"'Acct Summary 7-9'!C61","v":0},null,"Error?","New 2010"]
[7606,{"$f":"'Acct Summary 7-9'!D61","v":0},null,"Error?","New 2010"]
[7607,{"$f":"'Acct Summary 7-9'!H61","v":0},null,"Error?","New 2010"]
[7608,{"$f":"'Acct Summary 7-9'!C63","v":0},null,"Error?","New 2010"]
[7609,{"$f":"'Acct Summary 7-9'!D63","v":0},null,"Error?","New 2010"]
[7610,{"$f":"'Acct Summary 7-9'!C64","v":0},null,"Error?","New 2010"]
[7611,{"$f":"'Acct Summary 7-9'!D64","v":0},null,"Error?","New 2010"]
[7612,{"$f":"'Acct Summary 7-9'!C65","v":0},null,"Error?","New 2010"]
[7613,{"$f":"'Acct Summary 7-9'!D65","v":0},null,"Error?","New 2010"]
[7614,{"$f":"'Acct Summary 7-9'!C67","v":0},null,"Error?","New 2010"]
[7615,{"$f":"'Acct Summary 7-9'!D67","v":0},null,"Error?","New 2010"]
[7616,{"$f":"'Acct Summary 7-9'!C68","v":0},null,"Error?","New 2010"]
[7617,{"$f":"'Acct Summary 7-9'!D68","v":0},null,"Error?","New 2010"]
[7618,{"$f":"'Acct Summary 7-9'!C69","v":0},null,{"$f":"IF(ISBLANK(B7677),\"OK\",IF(A7677-B7677=0,\"OK\",\"Error?\"))","v":"Error?"},"New 2010"]
[7619,{"$f":"'Acct Summary 7-9'!D69","v":0},null,"Error?","New 2010"]
[7620,{"$f":"'Acct Summary 7-9'!C71","v":0},null,"Error?","New 2010"]
[7621,{"$f":"'Acct Summary 7-9'!D71","v":0},null,"Error?","New 2010"]
[7622,{"$f":"'Acct Summary 7-9'!C72","v":0},null,"Error?","New 2010"]
[7623,{"$f":"'Acct Summary 7-9'!D72","v":0},null,"Error?","New 2010"]
[7624,{"$f":"'Acct Summary 7-9'!C73","v":0},null,"Error?","New 2010"]
[7625,{"$f":"'Acct Summary 7-9'!D73","v":0},null,"Error?","New 2010"]
[7626,{"$f":"'Revenues 10-15'!C198","v":0},null,"Error?","New 2010"]
[7627,null,null,"OK","New 2010"]
[7628,null,null,"OK","New 2010"]
[7629,null,null,"OK","New 2010"]
[7630,null,null,"OK","New 2010"]
[7631,null,null,"OK","New 2010"]
[7632,null,null,"OK","New 2010"]
[7633,null,null,"OK","New 2010"]
[7634,null,null,"OK","New 2010"]
[7635,null,null,"OK","New 2010"]
[7636,null,null,"OK","New 2010"]
[7637,null,null,"OK","New 2010"]
[7638,null,null,"OK","New 2010"]
[7639,null,null,"OK","New 2010"]
[7640,null,null,"OK","New 2010"]
[7641,null,null,"OK","New 2010"]
[7642,null,null,"OK","New 2010"]
[7643,null,null,"OK","New 2010"]
[7644,null,null,"OK","New 2010"]
[7645,{"$f":"'Revenues 10-15'!H169","v":0},null,"Error?","New 2010"]
[7646,{"$f":"'Expenditures 16-24'!I66","v":0},null,"Error?","New 2010"]
[7647,{"$f":"'Rest Tax Levies-Tort Im 27'!J3","v":0},null,"Error?","New 2010"]
[7648,{"$f":"'Rest Tax Levies-Tort Im 27'!K3","v":0},null,"Error?","New 2010"]
[7649,{"$f":"'Rest Tax Levies-Tort Im 27'!J6","v":0},null,"Error?","New 2010"]
[7650,{"$f":"'Rest Tax Levies-Tort Im 27'!K6","v":0},null,"Error?","New 2010"]
[7651,{"$f":"'Rest Tax Levies-Tort Im 27'!K7","v":0},null,"Error?","New 2010"]
[7652,{"$f":"'Rest Tax Levies-Tort Im 27'!J8","v":0},null,"Error?","New 2010"]
[7653,{"$f":"'Rest Tax Levies-Tort Im 27'!K9","v":0},null,"Error?","New 2010"]
[7654,{"$f":"'Rest Tax Levies-Tort Im 27'!J10","v":0},null,"Error?","New 2010"]
[7655,{"$f":"'Rest Tax Levies-Tort Im 27'!K10","v":0},null,"Error?","New 2010"]
[7656,{"$f":"'Rest Tax Levies-Tort Im 27'!J11","v":0},null,"Error?","New 2010"]
[7657,{"$f":"'Rest Tax Levies-Tort Im 27'!J12","v":0},null,"Error?","New 2010"]
[7658,{"$f":"'Rest Tax Levies-Tort Im 27'!K12","v":0},null,"Error?","New 2010"]
[7659,{"$f":"'Rest Tax Levies-Tort Im 27'!H14","v":{"v":9678,"d":"9,678"}},null,"Error?","New 2010"]
[7660,{"$f":"'Rest Tax Levies-Tort Im 27'!K14","v":0},null,"Error?","New 2010"]
[7661,{"$f":"'Rest Tax Levies-Tort Im 27'!J15","v":0},null,"Error?","New 2010"]
[7662,{"$f":"'Rest Tax Levies-Tort Im 27'!K15","v":0},null,"Error?","New 2010"]
[7663,{"$f":"'Rest Tax Levies-Tort Im 27'!J18","v":0},null,"Error?","New 2010"]
[7664,{"$f":"'Rest Tax Levies-Tort Im 27'!J19","v":0},null,"Error?","New 2010"]
[7665,{"$f":"'Rest Tax Levies-Tort Im 27'!J20","v":0},null,"Error?","New 2010"]
[7666,{"$f":"'Rest Tax Levies-Tort Im 27'!J21","v":0},null,"Error?","New 2010"]
[7667,{"$f":"'Revenues 10-15'!E105","v":0},null,"Error?","New 2010"]
[7668,{"$f":"'Rest Tax Levies-Tort Im 27'!K22","v":0},null,"Error?","New 2010"]
[7669,{"$f":"'Rest Tax Levies-Tort Im 27'!J23","v":0},null,"Error?","New 2010"]
[7670,{"$f":"'Revenues 10-15'!H105","v":0},null,"Error?","New 2010"]
[7671,{"$f":"'Rest Tax Levies-Tort Im 27'!J24","v":0},null,"Error?","New 2010"]
[7672,{"$f":"'Rest Tax Levies-Tort Im 27'!K24","v":0},null,"Error?","New 2010"]
[7673,{"$f":"'Rest Tax Levies-Tort Im 27'!G25","v":0},null,"Error?","New 2010"]
[7674,{"$f":"'Rest Tax Levies-Tort Im 27'!H25","v":0},null,"Error?","New 2010"]
[7675,{"$f":"'Rest Tax Levies-Tort Im 27'!I25","v":0},null,"Error?","New 2010"]
[7676,{"$f":"'Rest Tax Levies-Tort Im 27'!J25","v":0},null,"Error?","New 2010"]
[7677,{"$f":"'Rest Tax Levies-Tort Im 27'!K25","v":0},null,"Error?","New 2010"]
[7678,{"$f":"'Rest Tax Levies-Tort Im 27'!G26","v":{"v":189300,"d":"189,300"}},null,"Error?","New 2010"]
[7679,{"$f":"'Rest Tax Levies-Tort Im 27'!H26","v":{"v":0.38085666260667494,"d":"0"}},null,"Error?","New 2010"]
[7680,{"$f":"'Rest Tax Levies-Tort Im 27'!I26","v":0},null,"Error?","New 2010"]
[7681,{"$f":"'Rest Tax Levies-Tort Im 27'!J26","v":0},null,"Error?","New 2010"]
[7682,{"$f":"'Rest Tax Levies-Tort Im 27'!K26","v":0},null,{"$f":"IF(ISBLANK(B7741),\"OK\",IF(A7741-B7741=0,\"OK\",\"Error?\"))","v":"Error?"},"New 2010"]
[7683,null,null,"OK","Closed 2011"]
[7684,{"$f":"'Expenditures 16-24'!H444","v":0},null,"Error?","New 2010"]
[7685,{"$f":"'Expenditures 16-24'!K444","v":0},null,"Error?","New 2010"]
[7686,{"$f":"'Revenues 10-15'!E268","v":0},null,"Error?","New 2010"]
[7687,{"$f":"'Acct Summary 7-9'!C25","v":0},null,"Error?","New 2011"]
[7688,{"$f":"'Acct Summary 7-9'!D25","v":0},null,"Error?","New 2011","Last new cells for fy2010"]
[7689,{"$f":"'Acct Summary 7-9'!E25","v":0},null,"Error?","New 2011"]
[7690,{"$f":"'Acct Summary 7-9'!F25","v":0},null,"Error?","New 2011"]
[7691,{"$f":"'Acct Summary 7-9'!G25","v":0},null,"Error?","New 2011"]
[7692,{"$f":"'Acct Summary 7-9'!H25","v":0},null,"Error?","New 2011"]
[7693,{"$f":"'Acct Summary 7-9'!J25","v":0},null,"Error?","New 2011"]
[7694,{"$f":"'Acct Summary 7-9'!K25","v":0},null,"Error?","New 2011"]
[7695,null,null,"OK","New 2011"]
[7696,null,null,"OK","New 2011"]
[7697,{"$f":"'Aud Quest 2'!J83","v":0},null,"Error?","New 2011","closed"]
[7698,{"$f":"'Aud Quest 2'!J86","v":0},null,"Error?","New 2011","closed"]
[7699,{"$f":"'Aud Quest 2'!J88","v":0},null,"Error?","New 2011"]
[7700,{"$f":"'Revenues 10-15'!C255","v":0},null,"Error?","New 2013 Race to Top"]
[7701,{"$f":"'Expenditures 16-24'!E6","v":0},null,"Error?","New 2014 Charter School Tuition Payment"]
[7702,{"$f":"'Expenditures 16-24'!K6","v":0},null,"Error?"]
[7703,{"$f":"'Revenues 10-15'!F58","v":0},null,"Error?","To correct error in 6076 (line 58 1444 rev)"]
[7704,{"$f":"'Revenues 10-15'!C256","v":0},null,"Error?","New 2015 Race to the Top - Preschool Expansion Grant #4902"]
[7705,{"$f":"'Revenues 10-15'!D256","v":0},null,"Error?","New 2015 Race to the Top - Preschool Expansion Grant #4902"]
[7706,null,null,"OK"]
[7707,{"$f":"'Revenues 10-15'!F256","v":0},null,"Error?","New 2015 Race to the Top - Preschool Expansion Grant #4902"]
[7708,{"$f":"'Revenues 10-15'!G256","v":0},null,"Error?","New 2015 Race to the Top - Preschool Expansion Grant #4902"]
[7709,null,null,"OK"]
[7710,null,null,"OK"]
[7711,null,null,"OK","End 2015"]
[7712,{"$f":"'Rest Tax Levies-Tort Im 27'!J22","v":0},null,"Error?","End 2016"]
[7713,{"$f":"'Expenditures 16-24'!E137","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7714,{"$f":"'Expenditures 16-24'!H137","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7715,{"$f":"'Expenditures 16-24'!K137","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7716,{"$f":"'Expenditures 16-24'!H161","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7717,{"$f":"'Expenditures 16-24'!K161","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7718,{"$f":"'Expenditures 16-24'!H162","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7719,{"$f":"'Expenditures 16-24'!K162","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7720,{"$f":"'Expenditures 16-24'!H163","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7721,{"$f":"'Expenditures 16-24'!K163","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7722,{"$f":"'Expenditures 16-24'!D279","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7723,{"$f":"'Expenditures 16-24'!K279","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7724,{"$f":"'Expenditures 16-24'!H390","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7725,{"$f":"'Expenditures 16-24'!K390","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7726,{"$f":"'Expenditures 16-24'!H391","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7727,{"$f":"'Expenditures 16-24'!K391","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7728,{"$f":"'Expenditures 16-24'!H414","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7729,{"$f":"'Expenditures 16-24'!K414","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7730,{"$f":"'Expenditures 16-24'!H434","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7731,{"$f":"'Expenditures 16-24'!K434","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7732,{"$f":"'Expenditures 16-24'!H435","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7733,{"$f":"'Expenditures 16-24'!K435","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7734,{"$f":"'Expenditures 16-24'!E142","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7735,{"$f":"'Acct Summary 7-9'!J15","v":0},null,"Error?","Added 4000 accounts to all funds in 2018"]
[7736,null,null,"OK","To add contracts paid in cy AFR18, deleted AFR20"]
[7737,null,null,"OK","To add contracts paid in cy AFR18, deleted AFR20"]
[7738,null,null,"OK","To add contracts paid in cy AFR18, deleted AFR20"]
[7739,{"$f":"'Rest Tax Levies-Tort Im 27'!K23","v":0},null,"Error?","new 2019"]
[7740,{"$f":"'Revenues 10-15'!C122","v":0},null,"Error?","To add function 3030 to revenue to AFR 2019"]
[7741,{"$f":"'Revenues 10-15'!D122","v":0},null,"Error?","To add function 3030 to revenue to AFR 2019"]
[7742,{"$f":"'Revenues 10-15'!E122","v":0},null,"Error?","To add function 3030 to revenue to AFR 2019"]
[7743,{"$f":"'Revenues 10-15'!F122","v":0},null,"Error?","To add function 3030 to revenue to AFR 2019"]
[7744,{"$f":"'Revenues 10-15'!G122","v":0},null,"Error?","To add function 3030 to revenue to AFR 2019"]
[7745,{"$f":"'Revenues 10-15'!H122","v":0},null,"Error?","To add function 3030 to revenue to AFR 2019"]
[7746,{"$f":"'Revenues 10-15'!J122","v":0},null,{"$f":"IF(ISBLANK(B7805),\"OK\",IF(A7805-B7805=0,\"OK\",\"Error?\"))","v":"Error?"},"To add function 3030 to revenue to AFR 2019"]
[7747,{"$f":"'Revenues 10-15'!K122","v":0},null,"Error?","To add function 3030 to revenue to AFR 2019"]
[7748,{"$f":"'Revenues 10-15'!C263","v":0},null,"Error?","To add function 4981 to revenue to AFR 2019"]
[7749,{"$f":"'Revenues 10-15'!D263","v":0},null,"Error?","To add function 4981 to revenue to AFR 2019"]
[7750,{"$f":"'Revenues 10-15'!F263","v":0},null,"Error?","To add function 4981 to revenue to AFR 2019"]
[7751,{"$f":"'Revenues 10-15'!G263","v":0},null,"Error?","To add function 4981 to revenue to AFR 2019"]
[7752,{"$f":"'Revenues 10-15'!C264","v":0},null,"Error?","To add function 4982 to revenue to AFR 2019"]
[7753,{"$f":"'Revenues 10-15'!D264","v":0},null,"Error?","To add function 4982 to revenue to AFR 2019"]
[7754,{"$f":"'Revenues 10-15'!F264","v":0},null,"Error?","To add function 4982 to revenue to AFR 2019"]
[7755,{"$f":"'Revenues 10-15'!G264","v":0},null,"Error?","To add function 4982 to revenue to AFR 2019"]
[7756,{"$f":"'Short-Term Long-Term Debt 26'!C49","v":{"v":1320000,"d":"1,320,000"}},null,"Error?","new 2019"]
[7757,{"$f":"'PCTC-OEPP 33-35'!F192","v":{"v":253208.5,"d":"253,209"}},null,"Error?","PCTC tab "]
[7758,{"$f":"'PCTC-OEPP 33-35'!F193","v":0},null,"Error?","PCTC tab "]
[7759,{"$f":"'ICR Computation 37'!E40","v":{"v":-598732,"d":"(598,732)"}},null,"Error?"]
[7760,{"$f":"'ICR Computation 37'!G40","v":{"v":-598732,"d":"(598,732)"}},null,"Error?"]
[7761,{"$f":"'PCTC-OEPP 33-35'!F14","v":{"v":6519717,"d":"6,519,717"}},null,"Error?","PCTC OEPP tab 2020"]
[7762,{"$f":"'PCTC-OEPP 33-35'!F30","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7763,{"$f":"'PCTC-OEPP 33-35'!F31","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7764,{"$f":"'PCTC-OEPP 33-35'!F32","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7765,{"$f":"'PCTC-OEPP 33-35'!F34","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7766,{"$f":"'PCTC-OEPP 33-35'!F35","v":{"v":68890,"d":"68,890"}},null,"Error?","PCTC OEPP tab 2020"]
[7767,{"$f":"'PCTC-OEPP 33-35'!F36","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7768,{"$f":"'PCTC-OEPP 33-35'!F37","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7769,{"$f":"'PCTC-OEPP 33-35'!F38","v":{"v":21861,"d":"21,861"}},null,"Error?","PCTC OEPP tab 2020"]
[7770,{"$f":"'PCTC-OEPP 33-35'!F52","v":368},null,"Error?","PCTC OEPP tab 2020"]
[7771,{"$f":"'PCTC-OEPP 33-35'!F56","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7772,{"$f":"'PCTC-OEPP 33-35'!F62","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7773,{"$f":"'PCTC-OEPP 33-35'!F96","v":{"v":957263,"d":"957,263"}},null,"Error?","PCTC OEPP tab 2020"]
[7774,{"$f":"'PCTC-OEPP 33-35'!F97","v":{"v":5562454,"d":"5,562,454"}},null,"Error?","PCTC OEPP tab 2020"]
[7775,null,null,"OK","PCTC OEPP tab 2020, closed 2020"]
[7776,{"$f":"'PCTC-OEPP 33-35'!F99","v":{"v":12463.486444095899,"d":"12,463"}},null,"Error?","PCTC OEPP tab 2020"]
[7777,{"$f":"'PCTC-OEPP 33-35'!F115","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7778,{"$f":"'PCTC-OEPP 33-35'!F121","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7779,{"$f":"'PCTC-OEPP 33-35'!F122","v":{"v":15716,"d":"15,716"}},null,"Error?","PCTC OEPP tab 2020"]
[7780,{"$f":"'PCTC-OEPP 33-35'!F123","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7781,{"$f":"'PCTC-OEPP 33-35'!F125","v":{"v":79565,"d":"79,565"}},null,"Error?","PCTC OEPP tab 2020"]
[7782,{"$f":"'PCTC-OEPP 33-35'!F126","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7783,{"$f":"'PCTC-OEPP 33-35'!F127","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7784,{"$f":"'PCTC-OEPP 33-35'!F129","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7785,{"$f":"'PCTC-OEPP 33-35'!F130","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7786,{"$f":"'PCTC-OEPP 33-35'!F131","v":{"v":218673,"d":"218,673"}},null,"Error?","PCTC OEPP tab 2020"]
[7787,{"$f":"'PCTC-OEPP 33-35'!F133","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7788,{"$f":"'PCTC-OEPP 33-35'!F134","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7789,{"$f":"'PCTC-OEPP 33-35'!F135","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7790,{"$f":"'PCTC-OEPP 33-35'!F136","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7791,{"$f":"'PCTC-OEPP 33-35'!F137","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7792,{"$f":"'PCTC-OEPP 33-35'!F138","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7793,{"$f":"'PCTC-OEPP 33-35'!F139","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7794,{"$f":"'PCTC-OEPP 33-35'!F141","v":{"v":47208,"d":"47,208"}},null,"Error?","PCTC OEPP tab 2020"]
[7795,{"$f":"'PCTC-OEPP 33-35'!F143","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7796,{"$f":"'PCTC-OEPP 33-35'!F144","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7797,{"$f":"'PCTC-OEPP 33-35'!F145","v":{"v":200678,"d":"200,678"}},null,"Error?","PCTC OEPP tab 2020"]
[7798,{"$f":"'PCTC-OEPP 33-35'!F146","v":{"v":318430,"d":"318,430"}},null,"Error?","PCTC OEPP tab 2020"]
[7799,{"$f":"'PCTC-OEPP 33-35'!F147","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7800,{"$f":"'PCTC-OEPP 33-35'!F148","v":{"v":158837,"d":"158,837"}},null,"Error?","PCTC OEPP tab 2020"]
[7801,{"$f":"'PCTC-OEPP 33-35'!F149","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7802,{"$f":"'PCTC-OEPP 33-35'!F150","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7803,{"$f":"'PCTC-OEPP 33-35'!F151","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7804,{"$f":"'PCTC-OEPP 33-35'!F152","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7805,{"$f":"'PCTC-OEPP 33-35'!F177","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7806,{"$f":"'PCTC-OEPP 33-35'!F179","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7807,{"$f":"'PCTC-OEPP 33-35'!F180","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7808,{"$f":"'PCTC-OEPP 33-35'!F181","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7809,{"$f":"'PCTC-OEPP 33-35'!F182","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7810,{"$f":"'PCTC-OEPP 33-35'!F183","v":0},null,{"$f":"IF(ISBLANK(B7869),\"OK\",IF(A7869-B7869=0,\"OK\",\"Error?\"))","v":"Error?"},"PCTC OEPP tab 2020"]
[7811,{"$f":"'PCTC-OEPP 33-35'!F184","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7812,{"$f":"'PCTC-OEPP 33-35'!F185","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7813,{"$f":"'PCTC-OEPP 33-35'!F188","v":{"v":17915,"d":"17,915"}},null,"Error?","PCTC OEPP tab 2020"]
[7814,{"$f":"'PCTC-OEPP 33-35'!F189","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7815,{"$f":"'PCTC-OEPP 33-35'!F190","v":{"v":242753,"d":"242,753"}},null,"Error?","PCTC OEPP tab 2020"]
[7816,{"$f":"'PCTC-OEPP 33-35'!F195","v":{"v":1564910.5,"d":"1,564,911"}},null,"Error?","PCTC OEPP tab 2020"]
[7817,{"$f":"'PCTC-OEPP 33-35'!F196","v":{"v":3997543.5,"d":"3,997,544"}},null,"Error?","PCTC OEPP tab 2020"]
[7818,{"$f":"'PCTC-OEPP 33-35'!F198","v":{"v":4150764.5,"d":"4,150,765"}},null,"Error?","PCTC OEPP tab 2020"]
[7819,{"$f":"'PCTC-OEPP 33-35'!F200","v":{"v":9300.39099260587,"d":"9,300"}},null,"Error?","PCTC OEPP tab 2020"]
[7820,{"$f":"'PCTC-OEPP 33-35'!F29","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7821,{"$f":"'Revenues 10-15'!H120","v":0},null,"Error?","Revenue 2020"]
[7822,null,null,"OK","Revenue 2020"]
[7823,{"$f":"'Revenues 10-15'!H121","v":0},null,"Error?","Revenue 2020"]
[7824,{"$f":"'Revenues 10-15'!H123","v":0},null,"Error?","Revenue 2020"]
[7825,{"$f":"'PCTC-OEPP 33-35'!F94","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7826,{"$f":"'PCTC-OEPP 33-35'!F95","v":0},null,"Error?","PCTC OEPP tab 2020"]
[7827,{"$f":"'Assets-Liab 5-6'!C45","v":53857},null,"Error?","Assest - Liab 2021"]
[7828,{"$f":"'Assets-Liab 5-6'!C46","v":53857},null,"Error?","Assest - Liab 2021"]
[7829,{"$f":"'Assets-Liab 5-6'!C53","v":4961007},null,"Error?","Assest - Liab 2021"]
[7830,{"$f":"'Assets-Liab 5-6'!D53","v":874960},null,"Error?","Assest - Liab 2021"]
[7831,{"$f":"'Assets-Liab 5-6'!E53","v":148647},null,"Error?","Assest - Liab 2021"]
[7832,{"$f":"'Assets-Liab 5-6'!F53","v":338119},null,"Error?","Assest - Liab 2021"]
[7833,{"$f":"'Assets-Liab 5-6'!G53","v":315393},null,"Error?","Assest - Liab 2021"]
[7834,{"$f":"'Assets-Liab 5-6'!H53","v":72473},null,"Error?","Assest - Liab 2021"]
[7835,{"$f":"'Assets-Liab 5-6'!I53","v":928085},null,"Error?","Assest - Liab 2021"]
[7836,{"$f":"'Assets-Liab 5-6'!J53","v":189300},null,"Error?","Assest - Liab 2021"]
[7837,{"$f":"'Assets-Liab 5-6'!K53","v":306394},null,"Error?","Assest - Liab 2021"]
[7838,{"$f":"'Assets-Liab 5-6'!L53","v":13525},null,"Error?","Assest - Liab 2021"]
[7839,{"$f":"'Assets-Liab 5-6'!M54","v":7465917},null,"Error?","Assest - Liab 2021"]
[7840,{"$f":"'Assets-Liab 5-6'!N54","v":209000},null,"Error?","Assest - Liab 2021"]
[7841,{"$f":"'Assets-Liab 5-6'!C56","v":3622},null,"Error?","Assest - Liab 2021"]
[7842,{"$f":"'Assets-Liab 5-6'!D56","v":0},null,"Error?","Assest - Liab 2021"]
[7843,{"$f":"'Assets-Liab 5-6'!E56","v":0},null,"Error?","Assest - Liab 2021"]
[7844,{"$f":"'Assets-Liab 5-6'!F56","v":0},null,"Error?","Assest - Liab 2021"]
[7845,{"$f":"'Assets-Liab 5-6'!G56","v":0},null,"Error?","Assest - Liab 2021"]
[7846,{"$f":"'Assets-Liab 5-6'!H56","v":0},null,"Error?","Assest - Liab 2021"]
[7847,{"$f":"'Assets-Liab 5-6'!I56","v":0},null,"Error?","Assest - Liab 2021"]
[7848,{"$f":"'Assets-Liab 5-6'!J56","v":0},null,"Error?","Assest - Liab 2021"]
[7849,{"$f":"'Assets-Liab 5-6'!K56","v":0},null,"Error?","Assest - Liab 2021"]
[7850,{"$f":"'Assets-Liab 5-6'!L56","v":0},null,"Error?","Assest - Liab 2021"]
[7851,{"$f":"'Assets-Liab 5-6'!N58","v":209000},null,"Error?","Assest - Liab 2021"]
[7852,{"$f":"'Assets-Liab 5-6'!C59","v":55982},null,"Error?","Assest - Liab 2021"]
[7853,{"$f":"'Assets-Liab 5-6'!D59","v":0},null,"Error?","Assest - Liab 2021"]
[7854,{"$f":"'Assets-Liab 5-6'!E59","v":0},null,"Error?","Assest - Liab 2021"]
[7855,{"$f":"'Assets-Liab 5-6'!F59","v":0},null,"Error?","Assest - Liab 2021"]
[7856,{"$f":"'Assets-Liab 5-6'!G59","v":124298},null,"Error?","Assest - Liab 2021"]
[7857,{"$f":"'Assets-Liab 5-6'!H59","v":0},null,"Error?","Assest - Liab 2021"]
[7858,{"$f":"'Assets-Liab 5-6'!I59","v":0},null,"Error?","Assest - Liab 2021"]
[7859,{"$f":"'Assets-Liab 5-6'!J59","v":0},null,"Error?","Assest - Liab 2021"]
[7860,{"$f":"'Assets-Liab 5-6'!K59","v":0},null,"Error?","Assest - Liab 2021"]
[7861,{"$f":"'Assets-Liab 5-6'!L59","v":13525},null,"Error?","Assest - Liab 2021"]
[7862,{"$f":"'Assets-Liab 5-6'!C60","v":4901403},null,"Error?","Assest - Liab 2021"]
[7863,{"$f":"'Assets-Liab 5-6'!D60","v":874960},null,"Error?","Assest - Liab 2021"]
[7864,{"$f":"'Assets-Liab 5-6'!E60","v":148647},null,"Error?","Assest - Liab 2021"]
[7865,{"$f":"'Assets-Liab 5-6'!F60","v":338119},null,"Error?","Assest - Liab 2021"]
[7866,{"$f":"'Assets-Liab 5-6'!G60","v":191095},null,"Error?","Assest - Liab 2021"]
[7867,{"$f":"'Assets-Liab 5-6'!H60","v":72473},null,"Error?","Assest - Liab 2021"]
[7868,{"$f":"'Assets-Liab 5-6'!I60","v":928085},null,"Error?","Assest - Liab 2021"]
[7869,{"$f":"'Assets-Liab 5-6'!J60","v":189300},null,"Error?","Assest - Liab 2021"]
[7870,{"$f":"'Assets-Liab 5-6'!K60","v":306394},null,"Error?","Assest - Liab 2021"]
[7871,{"$f":"'Assets-Liab 5-6'!L60","v":0},null,"Error?","Assest - Liab 2021"]
[7872,{"$f":"'Assets-Liab 5-6'!C62","v":4961007},null,"Error?","Assest - Liab 2021"]
[7873,{"$f":"'Assets-Liab 5-6'!D62","v":874960},null,"Error?","Assest - Liab 2021"]
[7874,{"$f":"'Assets-Liab 5-6'!E62","v":148647},null,{"$f":"IF(ISBLANK(B7933),\"OK\",IF(A7933-B7933=0,\"OK\",\"Error?\"))","v":"Error?"},"Assest - Liab 2021"]
[7875,{"$f":"'Assets-Liab 5-6'!F62","v":338119},null,"Error?","Assest - Liab 2021"]
[7876,{"$f":"'Assets-Liab 5-6'!G62","v":315393},null,"Error?","Assest - Liab 2021"]
[7877,{"$f":"'Assets-Liab 5-6'!H62","v":72473},null,"Error?","Assest - Liab 2021"]
[7878,{"$f":"'Assets-Liab 5-6'!I62","v":928085},null,"Error?","Assest - Liab 2021"]
[7879,{"$f":"'Assets-Liab 5-6'!J62","v":189300},null,"Error?","Assest - Liab 2021"]
[7880,{"$f":"'Assets-Liab 5-6'!K62","v":306394},null,"Error?","Assest - Liab 2021"]
[7881,{"$f":"'Assets-Liab 5-6'!L62","v":13525},null,"Error?","Assest - Liab 2021"]
[7882,{"$f":"'Assets-Liab 5-6'!M62","v":7465917},null,"Error?","Assest - Liab 2021"]
[7883,{"$f":"'Assets-Liab 5-6'!N62","v":209000},null,"Error?","Assest - Liab 2021"]
[7884,{"$f":"'Acct Summary 7-9'!C85","v":53909},null,"Error?","Acct Sum 2021"]
[7885,{"$f":"'Acct Summary 7-9'!C87","v":6814},null,"Error?","Acct Sum 2021"]
[7886,{"$f":"'Acct Summary 7-9'!C89","v":6866},null,"Error?","Acct Sum 2021"]
[7887,{"$f":"'Acct Summary 7-9'!C90","v":-52},null,"Error?","Acct Sum 2021"]
[7888,{"$f":"'Acct Summary 7-9'!C91","v":53857},null,"Error?","Acct Sum 2021"]
[7889,{"$f":"'Acct Summary 7-9'!C94","v":1240801},null,"Error?","Acct Sum 2021"]
[7890,{"$f":"'Acct Summary 7-9'!C95","v":0},null,"Error?","Acct Sum 2021"]
[7891,{"$f":"'Acct Summary 7-9'!C96","v":3888543},null,"Error?","Acct Sum 2021"]
[7892,{"$f":"'Acct Summary 7-9'!C97","v":931393},null,"Error?","Acct Sum 2021"]
[7893,{"$f":"'Acct Summary 7-9'!C98","v":6060737},null,"Error?","Acct Sum 2021"]
[7894,{"$f":"'Acct Summary 7-9'!C99","v":2404361},null,"Error?","Acct Sum 2021"]
[7895,{"$f":"'Acct Summary 7-9'!C100","v":8465098},null,"Error?","Acct Sum 2021"]
[7896,{"$f":"'Acct Summary 7-9'!C102","v":3791148},null,"Error?","Acct Sum 2021"]
[7897,{"$f":"'Acct Summary 7-9'!C103","v":1439510},null,"Error?","Acct Sum 2021"]
[7898,{"$f":"'Acct Summary 7-9'!C104","v":368},null,"Error?","Acct Sum 2021"]
[7899,{"$f":"'Acct Summary 7-9'!C105","v":415135},null,"Error?","Acct Sum 2021"]
[7900,{"$f":"'Acct Summary 7-9'!C106","v":0},null,"Error?","Acct Sum 2021"]
[7901,{"$f":"'Acct Summary 7-9'!C107","v":5646161},null,"Error?","Acct Sum 2021"]
[7902,{"$f":"'Acct Summary 7-9'!C108","v":2404361},null,"Error?","Acct Sum 2021"]
[7903,{"$f":"'Acct Summary 7-9'!C109","v":8050522},null,"Error?","Acct Sum 2021"]
[7904,{"$f":"'Acct Summary 7-9'!C110","v":414576},null,"Error?","Acct Sum 2021"]
[7905,{"$f":"'Acct Summary 7-9'!C113","v":0},null,"Error?","Acct Sum 2021"]
[7906,{"$f":"'Acct Summary 7-9'!C115","v":0},null,"Error?","Acct Sum 2021"]
[7907,{"$f":"'Acct Summary 7-9'!C116","v":0},null,"Error?","Acct Sum 2021"]
[7908,{"$f":"'Acct Summary 7-9'!C117","v":4957385},null,"Error?","Acct Sum 2021"]
[7909,{"$f":"'Acct Summary 7-9'!D94","v":122635},null,"Error?","Acct Sum 2021"]
[7910,{"$f":"'Acct Summary 7-9'!D95","v":0},null,"Error?","Acct Sum 2021"]
[7911,{"$f":"'Acct Summary 7-9'!D96","v":0},null,"Error?","Acct Sum 2021"]
[7912,{"$f":"'Acct Summary 7-9'!D97","v":16008},null,"Error?","Acct Sum 2021"]
[7913,{"$f":"'Acct Summary 7-9'!D98","v":138643},null,"Error?","Acct Sum 2021"]
[7914,{"$f":"'Acct Summary 7-9'!D99","v":0},null,"Error?","Acct Sum 2021"]
[7915,{"$f":"'Acct Summary 7-9'!D100","v":138643},null,"Error?","Acct Sum 2021"]
[7916,{"$f":"'Acct Summary 7-9'!D103","v":136162},null,"Error?","Acct Sum 2021"]
[7917,{"$f":"'Acct Summary 7-9'!D104","v":0},null,"Error?","Acct Sum 2021"]
[7918,{"$f":"'Acct Summary 7-9'!D105","v":0},null,"Error?","Acct Sum 2021"]
[7919,{"$f":"'Acct Summary 7-9'!D106","v":0},null,"Error?","Acct Sum 2021"]
[7920,{"$f":"'Acct Summary 7-9'!D107","v":136162},null,"Error?","Acct Sum 2021"]
[7921,{"$f":"'Acct Summary 7-9'!D108","v":0},null,"Error?","Acct Sum 2021"]
[7922,{"$f":"'Acct Summary 7-9'!D109","v":136162},null,"Error?","Acct Sum 2021"]
[7923,{"$f":"'Acct Summary 7-9'!D110","v":2481},null,"Error?","Acct Sum 2021"]
[7924,{"$f":"'Acct Summary 7-9'!D113","v":120365},null,"Error?","Acct Sum 2021"]
[7925,{"$f":"'Acct Summary 7-9'!D115","v":0},null,"Error?","Acct Sum 2021"]
[7926,{"$f":"'Acct Summary 7-9'!D116","v":120365},null,"Error?","Acct Sum 2021"]
[7927,{"$f":"'Acct Summary 7-9'!D117","v":874960},null,"Error?","Acct Sum 2021"]
[7928,{"$f":"'Acct Summary 7-9'!E94","v":212941},null,"Error?","Acct Sum 2021"]
[7929,{"$f":"'Acct Summary 7-9'!E96","v":0},null,"Error?","Acct Sum 2021"]
[7930,{"$f":"'Acct Summary 7-9'!E97","v":0},null,"Error?","Acct Sum 2021"]
[7931,{"$f":"'Acct Summary 7-9'!E98","v":212941},null,"Error?","Acct Sum 2021"]
[7932,{"$f":"'Acct Summary 7-9'!E99","v":0},null,"Error?","Acct Sum 2021"]
[7933,{"$f":"'Acct Summary 7-9'!E100","v":212941},null,"Error?","Acct Sum 2021"]
[7934,{"$f":"'Acct Summary 7-9'!E105","v":0},null,"Error?","Acct Sum 2021"]
[7935,{"$f":"'Acct Summary 7-9'!E106","v":211659},null,"Error?","Acct Sum 2021"]
[7936,{"$f":"'Acct Summary 7-9'!E107","v":211659},null,"Error?","Acct Sum 2021"]
[7937,{"$f":"'Acct Summary 7-9'!E108","v":0},null,"Error?","Acct Sum 2021"]
[7938,{"$f":"'Acct Summary 7-9'!E109","v":211659},null,{"$f":"IF(ISBLANK(B7997),\"OK\",IF(A7997-B7997=0,\"OK\",\"Error?\"))","v":"Error?"},"Acct Sum 2021"]
[7939,{"$f":"'Acct Summary 7-9'!E110","v":1282},null,"Error?","Acct Sum 2021"]
[7940,{"$f":"'Acct Summary 7-9'!E113","v":0},null,"Error?","Acct Sum 2021"]
[7941,{"$f":"'Acct Summary 7-9'!E115","v":0},null,"Error?","Acct Sum 2021"]
[7942,{"$f":"'Acct Summary 7-9'!E116","v":0},null,"Error?","Acct Sum 2021"]
[7943,{"$f":"'Acct Summary 7-9'!E117","v":148647},null,"Error?","Acct Sum 2021"]
[7944,{"$f":"'Acct Summary 7-9'!F94","v":121796},null,"Error?","Acct Sum 2021"]
[7945,{"$f":"'Acct Summary 7-9'!F95","v":0},null,"Error?","Acct Sum 2021"]
[7946,{"$f":"'Acct Summary 7-9'!F96","v":268673},null,"Error?","Acct Sum 2021"]
[7947,{"$f":"'Acct Summary 7-9'!F97","v":0},null,"Error?","Acct Sum 2021"]
[7948,{"$f":"'Acct Summary 7-9'!F98","v":390469},null,"Error?","Acct Sum 2021"]
[7949,{"$f":"'Acct Summary 7-9'!F99","v":0},null,"Error?","Acct Sum 2021"]
[7950,{"$f":"'Acct Summary 7-9'!F100","v":390469},null,"Error?","Acct Sum 2021"]
[7951,{"$f":"'Acct Summary 7-9'!F103","v":196435},null,"Error?","Acct Sum 2021"]
[7952,{"$f":"'Acct Summary 7-9'!F104","v":0},null,"Error?","Acct Sum 2021"]
[7953,{"$f":"'Acct Summary 7-9'!F105","v":0},null,"Error?","Acct Sum 2021"]
[7954,{"$f":"'Acct Summary 7-9'!F106","v":0},null,"Error?","Acct Sum 2021"]
[7955,{"$f":"'Acct Summary 7-9'!F107","v":196435},null,"Error?","Acct Sum 2021"]
[7956,{"$f":"'Acct Summary 7-9'!F108","v":0},null,"Error?","Acct Sum 2021"]
[7957,{"$f":"'Acct Summary 7-9'!F109","v":196435},null,"Error?","Acct Sum 2021"]
[7958,{"$f":"'Acct Summary 7-9'!F110","v":194034},null,"Error?","Acct Sum 2021"]
[7959,{"$f":"'Acct Summary 7-9'!F113","v":0},null,"Error?","Acct Sum 2021"]
[7960,{"$f":"'Acct Summary 7-9'!F115","v":0},null,"Error?","Acct Sum 2021"]
[7961,{"$f":"'Acct Summary 7-9'!F116","v":0},null,"Error?","Acct Sum 2021"]
[7962,{"$f":"'Acct Summary 7-9'!F117","v":338119},null,"Error?","Acct Sum 2021"]
[7963,{"$f":"'Acct Summary 7-9'!G94","v":27561},null,"Error?","Acct Sum 2021"]
[7964,{"$f":"'Acct Summary 7-9'!G95","v":0},null,"Error?","Acct Sum 2021"]
[7965,{"$f":"'Acct Summary 7-9'!G96","v":0},null,"Error?","Acct Sum 2021"]
[7966,{"$f":"'Acct Summary 7-9'!G97","v":0},null,"Error?","Acct Sum 2021"]
[7967,{"$f":"'Acct Summary 7-9'!G98","v":27561},null,"Error?","Acct Sum 2021"]
[7968,{"$f":"'Acct Summary 7-9'!G99","v":0},null,"Error?","Acct Sum 2021"]
[7969,{"$f":"'Acct Summary 7-9'!G100","v":27561},null,"Error?","Acct Sum 2021"]
[7970,{"$f":"'Acct Summary 7-9'!G102","v":76035},null,"Error?","Acct Sum 2021"]
[7971,{"$f":"'Acct Summary 7-9'!G103","v":104649},null,"Error?","Acct Sum 2021"]
[7972,{"$f":"'Acct Summary 7-9'!G104","v":61},null,"Error?","Acct Sum 2021"]
[7973,{"$f":"'Acct Summary 7-9'!G105","v":0},null,"Error?","Acct Sum 2021"]
[7974,{"$f":"'Acct Summary 7-9'!G106","v":0},null,"Error?","Acct Sum 2021"]
[7975,{"$f":"'Acct Summary 7-9'!G107","v":180745},null,"Error?","Acct Sum 2021"]
[7976,{"$f":"'Acct Summary 7-9'!G108","v":0},null,"Error?","Acct Sum 2021"]
[7977,{"$f":"'Acct Summary 7-9'!G109","v":180745},null,"Error?","Acct Sum 2021"]
[7978,{"$f":"'Acct Summary 7-9'!G110","v":-153184},null,"Error?","Acct Sum 2021"]
[7979,{"$f":"'Acct Summary 7-9'!G113","v":0},null,"Error?","Acct Sum 2021"]
[7980,{"$f":"'Acct Summary 7-9'!G115","v":0},null,"Error?","Acct Sum 2021"]
[7981,{"$f":"'Acct Summary 7-9'!G116","v":0},null,"Error?","Acct Sum 2021"]
[7982,{"$f":"'Acct Summary 7-9'!G117","v":315393},null,"Error?","Acct Sum 2021"]
[7983,{"$f":"'Acct Summary 7-9'!H94","v":78},null,"Error?","Acct Sum 2021"]
[7984,{"$f":"'Acct Summary 7-9'!H96","v":0},null,"Error?","Acct Sum 2021"]
[7985,{"$f":"'Acct Summary 7-9'!H97","v":0},null,"Error?","Acct Sum 2021"]
[7986,{"$f":"'Acct Summary 7-9'!H98","v":78},null,"Error?","Acct Sum 2021"]
[7987,{"$f":"'Acct Summary 7-9'!H99","v":0},null,"Error?","Acct Sum 2021"]
[7988,{"$f":"'Acct Summary 7-9'!H100","v":78},null,"Error?","Acct Sum 2021"]
[7989,{"$f":"'Acct Summary 7-9'!H103","v":98304},null,"Error?","Acct Sum 2021"]
[7990,{"$f":"'Acct Summary 7-9'!H105","v":0},null,"Error?","Acct Sum 2021"]
[7991,{"$f":"'Acct Summary 7-9'!H107","v":98304},null,"Error?","Acct Sum 2021"]
[7992,{"$f":"'Acct Summary 7-9'!H108","v":0},null,"Error?","Acct Sum 2021"]
[7993,{"$f":"'Acct Summary 7-9'!H109","v":98304},null,"Error?","Acct Sum 2021"]
[7994,{"$f":"'Acct Summary 7-9'!H110","v":-98226},null,"Error?","Acct Sum 2021"]
[7995,{"$f":"'Acct Summary 7-9'!H113","v":0},null,"Error?","Acct Sum 2021"]
[7996,{"$f":"'Acct Summary 7-9'!H115","v":0},null,"Error?","Acct Sum 2021"]
[7997,{"$f":"'Acct Summary 7-9'!H116","v":0},null,"Error?","Acct Sum 2021"]
[7998,{"$f":"'Acct Summary 7-9'!H117","v":72473},null,"Error?","Acct Sum 2021"]
[7999,{"$f":"'Acct Summary 7-9'!I94","v":27602},null,"Error?","Acct Sum 2021"]
[8000,{"$f":"'Acct Summary 7-9'!I96","v":0},null,"Error?","Acct Sum 2021"]
[8001,{"$f":"'Acct Summary 7-9'!I97","v":0},null,"Error?","Acct Sum 2021"]
[8002,{"$f":"'Acct Summary 7-9'!I98","v":27602},null,{"$f":"IF(ISBLANK(B8061),\"OK\",IF(A8061-B8061=0,\"OK\",\"Error?\"))","v":"Error?"},"Acct Sum 2021"]
[8003,{"$f":"'Acct Summary 7-9'!I100","v":27602},null,"Error?","Acct Sum 2021"]
[8004,{"$f":"'Acct Summary 7-9'!I110","v":27602},null,"Error?","Acct Sum 2021"]
[8005,{"$f":"'Acct Summary 7-9'!I113","v":0},null,"Error?","Acct Sum 2021"]
[8006,{"$f":"'Acct Summary 7-9'!I115","v":0},null,"Error?","Acct Sum 2021"]
[8007,{"$f":"'Acct Summary 7-9'!I116","v":0},null,"Error?","Acct Sum 2021"]
[8008,{"$f":"'Acct Summary 7-9'!I117","v":928085},null,"Error?","Acct Sum 2021"]
[8009,{"$f":"'Acct Summary 7-9'!J94","v":197238},null,"Error?","Acct Sum 2021"]
[8010,{"$f":"'Acct Summary 7-9'!J96","v":0},null,"Error?","Acct Sum 2021"]
[8011,{"$f":"'Acct Summary 7-9'!J97","v":0},null,"Error?","Acct Sum 2021"]
[8012,{"$f":"'Acct Summary 7-9'!J98","v":197238},null,"Error?","Acct Sum 2021"]
[8013,{"$f":"'Acct Summary 7-9'!J99","v":0},null,"Error?","Acct Sum 2021"]
[8014,{"$f":"'Acct Summary 7-9'!J100","v":197238},null,"Error?","Acct Sum 2021"]
[8015,{"$f":"'Acct Summary 7-9'!J103","v":155421},null,"Error?","Acct Sum 2021"]
[8016,{"$f":"'Acct Summary 7-9'!J105","v":0},null,"Error?","Acct Sum 2021"]
[8017,{"$f":"'Acct Summary 7-9'!J106","v":0},null,"Error?","Acct Sum 2021"]
[8018,{"$f":"'Acct Summary 7-9'!J107","v":155421},null,"Error?","Acct Sum 2021"]
[8019,{"$f":"'Acct Summary 7-9'!J108","v":0},null,"Error?","Acct Sum 2021"]
[8020,{"$f":"'Acct Summary 7-9'!J109","v":155421},null,"Error?","Acct Sum 2021"]
[8021,{"$f":"'Acct Summary 7-9'!J110","v":41817},null,"Error?","Acct Sum 2021"]
[8022,{"$f":"'Acct Summary 7-9'!J113","v":0},null,"Error?","Acct Sum 2021"]
[8023,{"$f":"'Acct Summary 7-9'!J115","v":0},null,"Error?","Acct Sum 2021"]
[8024,{"$f":"'Acct Summary 7-9'!J116","v":0},null,"Error?","Acct Sum 2021"]
[8025,{"$f":"'Acct Summary 7-9'!J117","v":189300},null,"Error?","Acct Sum 2021"]
[8026,{"$f":"'Acct Summary 7-9'!K94","v":24321},null,"Error?","Acct Sum 2021"]
[8027,{"$f":"'Acct Summary 7-9'!K96","v":0},null,"Error?","Acct Sum 2021"]
[8028,{"$f":"'Acct Summary 7-9'!K97","v":0},null,"Error?","Acct Sum 2021"]
[8029,{"$f":"'Acct Summary 7-9'!K98","v":24321},null,"Error?","Acct Sum 2021"]
[8030,{"$f":"'Acct Summary 7-9'!K99","v":0},null,"Error?","Acct Sum 2021"]
[8031,{"$f":"'Acct Summary 7-9'!K100","v":24321},null,"Error?","Acct Sum 2021"]
[8032,{"$f":"'Acct Summary 7-9'!K103","v":11252},null,"Error?","Acct Sum 2021"]
[8033,{"$f":"'Acct Summary 7-9'!K105","v":0},null,"Error?","Acct Sum 2021"]
[8034,{"$f":"'Acct Summary 7-9'!K106","v":0},null,"Error?","Acct Sum 2021"]
[8035,{"$f":"'Acct Summary 7-9'!K107","v":11252},null,"Error?","Acct Sum 2021"]
[8036,{"$f":"'Acct Summary 7-9'!K108","v":0},null,"Error?","Acct Sum 2021"]
[8037,{"$f":"'Acct Summary 7-9'!K109","v":11252},null,"Error?","Acct Sum 2021"]
[8038,{"$f":"'Acct Summary 7-9'!K110","v":13069},null,"Error?","Acct Sum 2021"]
[8039,{"$f":"'Acct Summary 7-9'!K113","v":0},null,"Error?","Acct Sum 2021"]
[8040,{"$f":"'Acct Summary 7-9'!K115","v":0},null,"Error?","Acct Sum 2021"]
[8041,{"$f":"'Acct Summary 7-9'!K116","v":0},null,"Error?","Acct Sum 2021"]
[8042,{"$f":"'Acct Summary 7-9'!K117","v":306394},null,"Error?","Acct Sum 2021"]
[8043,{"$f":"'Revenues 10-15'!C82","v":6814},null,"Error?","Rev 2021"]
[8044,{"$f":"'Revenues 10-15'!C84","v":6814},null,"Error?","Rev 2021"]
[8045,{"$f":"'Revenues 10-15'!C112","v":1240801},null,"Error?","Rev 2021"]
[8046,{"$f":"'Revenues 10-15'!C271","v":6060737},null,"Error?","Rev 2021"]
[8047,{"$f":"'Revenues 10-15'!D271","v":138643},null,"Error?","Rev 2021"]
[8048,{"$f":"'Revenues 10-15'!E271","v":212941},null,"Error?","Rev 2021"]
[8049,{"$f":"'Revenues 10-15'!F271","v":390469},null,"Error?","Rev 2021"]
[8050,{"$f":"'Revenues 10-15'!G271","v":27561},null,"Error?","Rev 2021"]
[8051,{"$f":"'Revenues 10-15'!H271","v":78},null,"Error?","Rev 2021"]
[8052,{"$f":"'Revenues 10-15'!I271","v":27602},null,"Error?","Rev 2021"]
[8053,{"$f":"'Revenues 10-15'!J271","v":197238},null,"Error?","Rev 2021"]
[8054,{"$f":"'Revenues 10-15'!K271","v":24321},null,"Error?","Rev 2021"]
[8055,{"$f":"'Expenditures 16-24'!H33","v":6866},null,"Error?","Exp 2021"]
[8056,{"$f":"'Expenditures 16-24'!K33","v":6866},null,"Error?","Exp 2021"]
[8057,{"$f":"'Expenditures 16-24'!C35","v":2334013},null,"Error?","Exp 2021"]
[8058,{"$f":"'Expenditures 16-24'!D35","v":718703},null,"Error?","Exp 2021"]
[8059,{"$f":"'Expenditures 16-24'!E35","v":161932},null,"Error?","Exp 2021"]
[8060,{"$f":"'Expenditures 16-24'!F35","v":343662},null,"Error?","Exp 2021"]
[8061,{"$f":"'Expenditures 16-24'!G35","v":12927},null,"Error?","Exp 2021"]
[8062,{"$f":"'Expenditures 16-24'!H35","v":219911},null,"Error?","Exp 2021"]
[8063,{"$f":"'Expenditures 16-24'!I35","v":0},null,"Error?","Exp 2021"]
[8064,{"$f":"'Expenditures 16-24'!J35","v":0},null,"Error?","Exp 2021"]
[8065,{"$f":"'Expenditures 16-24'!K35","v":3791148},null,"Error?","Exp 2021"]
[8066,{"$f":"'Expenditures 16-24'!L35","v":4180401},null,{"$f":"IF(ISBLANK(B8125),\"OK\",IF(A8125-B8125=0,\"OK\",\"Error?\"))","v":"Error?"},"Exp 2021"]
[8067,{"$f":"'Expenditures 16-24'!C117","v":3274591},null,"Error?","Exp 2021"]
[8068,{"$f":"'Expenditures 16-24'!D117","v":910206},null,"Error?","Exp 2021"]
[8069,{"$f":"'Expenditures 16-24'!E117","v":593287},null,"Error?","Exp 2021"]
[8070,{"$f":"'Expenditures 16-24'!F117","v":500570},null,"Error?","Exp 2021"]
[8071,{"$f":"'Expenditures 16-24'!G117","v":13638},null,"Error?","Exp 2021"]
[8072,{"$f":"'Expenditures 16-24'!H117","v":353869},null,"Error?","Exp 2021"]
[8073,{"$f":"'Expenditures 16-24'!I117","v":0},null,"Error?","Exp 2021"]
[8074,{"$f":"'Expenditures 16-24'!J117","v":0},null,"Error?","Exp 2021"]
[8075,{"$f":"'Expenditures 16-24'!K117","v":5646161},null,"Error?","Exp 2021"]
[8076,{"$f":"'Expenditures 16-24'!L117","v":6339056},null,"Error?","Exp 2021"]
[8077,{"$f":"'Expenditures 16-24'!K119","v":414576},null,"Error?","Exp 2021"]
[8078,{"$f":"'Expenditures 16-24'!C316","v":0},null,"Error?","Exp 2021"]
[8079,{"$f":"'Expenditures 16-24'!C318","v":0},null,"Error?","Exp 2021"]
[8080,{"$f":"'Expenditures 16-24'!C319","v":0},null,"Error?","Exp 2021"]
[8081,{"$f":"'Expenditures 16-24'!C320","v":0},null,"Error?","Exp 2021"]
[8082,{"$f":"'Expenditures 16-24'!C321","v":0},null,"Error?","Exp 2021"]
[8083,{"$f":"'Expenditures 16-24'!C322","v":0},null,"Error?","Exp 2021"]
[8084,{"$f":"'Expenditures 16-24'!C323","v":0},null,"Error?","Exp 2021"]
[8085,{"$f":"'Expenditures 16-24'!C324","v":0},null,"Error?","Exp 2021"]
[8086,{"$f":"'Expenditures 16-24'!C325","v":0},null,"Error?","Exp 2021"]
[8087,{"$f":"'Expenditures 16-24'!C326","v":0},null,"Error?","Exp 2021"]
[8088,{"$f":"'Expenditures 16-24'!C327","v":0},null,"Error?","Exp 2021"]
[8089,{"$f":"'Expenditures 16-24'!C328","v":0},null,"Error?","Exp 2021"]
[8090,{"$f":"'Expenditures 16-24'!C329","v":0},null,"Error?","Exp 2021"]
[8091,{"$f":"'Expenditures 16-24'!C330","v":0},null,"Error?","Exp 2021"]
[8092,{"$f":"'Expenditures 16-24'!C344","v":0},null,"Error?","Exp 2021"]
[8093,{"$f":"'Expenditures 16-24'!C347","v":0},null,"Error?","Exp 2021"]
[8094,{"$f":"'Expenditures 16-24'!C348","v":0},null,"Error?","Exp 2021"]
[8095,{"$f":"'Expenditures 16-24'!C349","v":0},null,"Error?","Exp 2021"]
[8096,{"$f":"'Expenditures 16-24'!C350","v":0},null,"Error?","Exp 2021"]
[8097,{"$f":"'Expenditures 16-24'!C351","v":0},null,"Error?","Exp 2021"]
[8098,{"$f":"'Expenditures 16-24'!C352","v":18598},null,"Error?","Exp 2021"]
[8099,{"$f":"'Expenditures 16-24'!C353","v":18598},null,"Error?","Exp 2021"]
[8100,{"$f":"'Expenditures 16-24'!C355","v":0},null,"Error?","Exp 2021"]
[8101,{"$f":"'Expenditures 16-24'!C356","v":0},null,"Error?","Exp 2021"]
[8102,{"$f":"'Expenditures 16-24'!C357","v":0},null,"Error?","Exp 2021"]
[8103,{"$f":"'Expenditures 16-24'!C358","v":0},null,"Error?","Exp 2021"]
[8104,{"$f":"'Expenditures 16-24'!C360","v":0},null,"Error?","Exp 2021"]
[8105,{"$f":"'Expenditures 16-24'!C361","v":0},null,"Error?","Exp 2021"]
[8106,{"$f":"'Expenditures 16-24'!C362","v":0},null,"Error?","Exp 2021"]
[8107,null,null,"OK","Exp 2021"]
[8108,null,null,"OK","Exp 2021"]
[8109,null,null,"OK","Exp 2021"]
[8110,{"$f":"'Expenditures 16-24'!C367","v":0},null,"Error?","Exp 2021"]
[8111,{"$f":"'Expenditures 16-24'!C368","v":0},null,"Error?","Exp 2021"]
[8112,{"$f":"'Expenditures 16-24'!C369","v":0},null,"Error?","Exp 2021"]
[8113,{"$f":"'Expenditures 16-24'!C371","v":0},null,"Error?","Exp 2021"]
[8114,{"$f":"'Expenditures 16-24'!C372","v":0},null,"Error?","Exp 2021"]
[8115,{"$f":"'Expenditures 16-24'!C373","v":0},null,"Error?","Exp 2021"]
[8116,{"$f":"'Expenditures 16-24'!C374","v":0},null,"Error?","Exp 2021"]
[8117,{"$f":"'Expenditures 16-24'!C375","v":0},null,"Error?","Exp 2021"]
[8118,{"$f":"'Expenditures 16-24'!C376","v":0},null,"Error?","Exp 2021"]
[8119,{"$f":"'Expenditures 16-24'!C377","v":0},null,"Error?","Exp 2021"]
[8120,{"$f":"'Expenditures 16-24'!C379","v":0},null,"Error?","Exp 2021"]
[8121,{"$f":"'Expenditures 16-24'!C380","v":0},null,"Error?","Exp 2021"]
[8122,{"$f":"'Expenditures 16-24'!C381","v":0},null,"Error?","Exp 2021"]
[8123,{"$f":"'Expenditures 16-24'!C382","v":0},null,"Error?","Exp 2021"]
[8124,{"$f":"'Expenditures 16-24'!C383","v":0},null,"Error?","Exp 2021"]
[8125,{"$f":"'Expenditures 16-24'!C384","v":0},null,"Error?","Exp 2021"]
[8126,{"$f":"'Expenditures 16-24'!C385","v":0},null,"Error?","Exp 2021"]
[8127,{"$f":"'Expenditures 16-24'!C386","v":18598},null,"Error?","Exp 2021"]
[8128,{"$f":"'Expenditures 16-24'!C387","v":0},null,"Error?","Exp 2021"]
[8129,{"$f":"'Expenditures 16-24'!D316","v":0},null,"Error?","Exp 2021"]
[8130,{"$f":"'Expenditures 16-24'!D318","v":0},null,{"$f":"IF(ISBLANK(B8189),\"OK\",IF(A8189-B8189=0,\"OK\",\"Error?\"))","v":"Error?"},"Exp 2021"]
[8131,{"$f":"'Expenditures 16-24'!D319","v":0},null,"Error?","Exp 2021"]
[8132,{"$f":"'Expenditures 16-24'!D320","v":0},null,"Error?","Exp 2021"]
[8133,{"$f":"'Expenditures 16-24'!D321","v":0},null,"Error?","Exp 2021"]
[8134,{"$f":"'Expenditures 16-24'!D322","v":0},null,"Error?","Exp 2021"]
[8135,{"$f":"'Expenditures 16-24'!D323","v":0},null,"Error?","Exp 2021"]
[8136,{"$f":"'Expenditures 16-24'!D324","v":0},null,"Error?","Exp 2021"]
[8137,{"$f":"'Expenditures 16-24'!D325","v":0},null,"Error?","Exp 2021"]
[8138,{"$f":"'Expenditures 16-24'!D326","v":0},null,"Error?","Exp 2021"]
[8139,{"$f":"'Expenditures 16-24'!D327","v":0},null,"Error?","Exp 2021"]
[8140,{"$f":"'Expenditures 16-24'!D328","v":0},null,"Error?","Exp 2021"]
[8141,{"$f":"'Expenditures 16-24'!D329","v":0},null,"Error?","Exp 2021"]
[8142,{"$f":"'Expenditures 16-24'!D330","v":0},null,"Error?","Exp 2021"]
[8143,{"$f":"'Expenditures 16-24'!D344","v":0},null,"Error?","Exp 2021"]
[8144,{"$f":"'Expenditures 16-24'!D347","v":0},null,"Error?","Exp 2021"]
[8145,{"$f":"'Expenditures 16-24'!D348","v":0},null,"Error?","Exp 2021"]
[8146,{"$f":"'Expenditures 16-24'!D349","v":0},null,"Error?","Exp 2021"]
[8147,{"$f":"'Expenditures 16-24'!D350","v":0},null,"Error?","Exp 2021"]
[8148,{"$f":"'Expenditures 16-24'!D351","v":0},null,"Error?","Exp 2021"]
[8149,{"$f":"'Expenditures 16-24'!D352","v":0},null,"Error?","Exp 2021"]
[8150,{"$f":"'Expenditures 16-24'!D353","v":0},null,"Error?","Exp 2021"]
[8151,{"$f":"'Expenditures 16-24'!D355","v":0},null,"Error?","Exp 2021"]
[8152,{"$f":"'Expenditures 16-24'!D356","v":0},null,"Error?","Exp 2021"]
[8153,{"$f":"'Expenditures 16-24'!D357","v":0},null,"Error?","Exp 2021"]
[8154,{"$f":"'Expenditures 16-24'!D358","v":0},null,"Error?","Exp 2021"]
[8155,{"$f":"'Expenditures 16-24'!D360","v":0},null,"Error?","Exp 2021"]
[8156,{"$f":"'Expenditures 16-24'!D361","v":0},null,"Error?","Exp 2021"]
[8157,{"$f":"'Expenditures 16-24'!D362","v":0},null,"Error?","Exp 2021"]
[8158,null,null,"OK","Exp 2021"]
[8159,null,null,"OK","Exp 2021"]
[8160,null,null,"OK","Exp 2021"]
[8161,{"$f":"'Expenditures 16-24'!D367","v":0},null,"Error?","Exp 2021"]
[8162,{"$f":"'Expenditures 16-24'!D368","v":0},null,"Error?","Exp 2021"]
[8163,{"$f":"'Expenditures 16-24'!D369","v":0},null,"Error?","Exp 2021"]
[8164,{"$f":"'Expenditures 16-24'!D371","v":0},null,"Error?","Exp 2021"]
[8165,{"$f":"'Expenditures 16-24'!D372","v":0},null,"Error?","Exp 2021"]
[8166,{"$f":"'Expenditures 16-24'!D373","v":0},null,"Error?","Exp 2021"]
[8167,{"$f":"'Expenditures 16-24'!D374","v":0},null,"Error?","Exp 2021"]
[8168,{"$f":"'Expenditures 16-24'!D375","v":0},null,"Error?","Exp 2021"]
[8169,{"$f":"'Expenditures 16-24'!D376","v":0},null,"Error?","Exp 2021"]
[8170,{"$f":"'Expenditures 16-24'!D377","v":0},null,"Error?","Exp 2021"]
[8171,{"$f":"'Expenditures 16-24'!D379","v":0},null,"Error?","Exp 2021"]
[8172,{"$f":"'Expenditures 16-24'!D380","v":0},null,"Error?","Exp 2021"]
[8173,{"$f":"'Expenditures 16-24'!D381","v":0},null,"Error?","Exp 2021"]
[8174,{"$f":"'Expenditures 16-24'!D382","v":0},null,"Error?","Exp 2021"]
[8175,{"$f":"'Expenditures 16-24'!D383","v":0},null,"Error?","Exp 2021"]
[8176,{"$f":"'Expenditures 16-24'!D384","v":0},null,"Error?","Exp 2021"]
[8177,{"$f":"'Expenditures 16-24'!D385","v":0},null,"Error?","Exp 2021"]
[8178,{"$f":"'Expenditures 16-24'!D386","v":0},null,"Error?","Exp 2021"]
[8179,{"$f":"'Expenditures 16-24'!D387","v":0},null,"Error?","Exp 2021"]
[8180,{"$f":"'Expenditures 16-24'!E316","v":0},null,"Error?","Exp 2021"]
[8181,{"$f":"'Expenditures 16-24'!E317","v":0},null,"Error?","Exp 2021"]
[8182,{"$f":"'Expenditures 16-24'!E318","v":0},null,"Error?","Exp 2021"]
[8183,{"$f":"'Expenditures 16-24'!E319","v":0},null,"Error?","Exp 2021"]
[8184,{"$f":"'Expenditures 16-24'!E320","v":0},null,"Error?","Exp 2021"]
[8185,{"$f":"'Expenditures 16-24'!E321","v":0},null,"Error?","Exp 2021"]
[8186,{"$f":"'Expenditures 16-24'!E322","v":0},null,"Error?","Exp 2021"]
[8187,{"$f":"'Expenditures 16-24'!E323","v":0},null,"Error?","Exp 2021"]
[8188,{"$f":"'Expenditures 16-24'!E324","v":0},null,"Error?","Exp 2021"]
[8189,{"$f":"'Expenditures 16-24'!E325","v":0},null,"Error?","Exp 2021"]
[8190,{"$f":"'Expenditures 16-24'!E326","v":0},null,"Error?","Exp 2021"]
[8191,{"$f":"'Expenditures 16-24'!E327","v":0},null,"Error?","Exp 2021"]
[8192,{"$f":"'Expenditures 16-24'!E328","v":0},null,"Error?","Exp 2021"]
[8193,{"$f":"'Expenditures 16-24'!E329","v":0},null,"Error?","Exp 2021"]
[8194,{"$f":"'Expenditures 16-24'!E330","v":0},null,{"$f":"IF(ISBLANK(B8253),\"OK\",IF(A8253-B8253=0,\"OK\",\"Error?\"))","v":"Error?"},"Exp 2021"]
[8195,{"$f":"'Expenditures 16-24'!E344","v":0},null,"Error?","Exp 2021"]
[8196,{"$f":"'Expenditures 16-24'!E347","v":0},null,"Error?","Exp 2021"]
[8197,{"$f":"'Expenditures 16-24'!E348","v":0},null,"Error?","Exp 2021"]
[8198,{"$f":"'Expenditures 16-24'!E349","v":0},null,"Error?","Exp 2021"]
[8199,{"$f":"'Expenditures 16-24'!E350","v":0},null,"Error?","Exp 2021"]
[8200,{"$f":"'Expenditures 16-24'!E351","v":0},null,"Error?","Exp 2021"]
[8201,{"$f":"'Expenditures 16-24'!E352","v":0},null,"Error?","Exp 2021"]
[8202,{"$f":"'Expenditures 16-24'!E353","v":0},null,"Error?","Exp 2021"]
[8203,{"$f":"'Expenditures 16-24'!E355","v":0},null,"Error?","Exp 2021"]
[8204,{"$f":"'Expenditures 16-24'!E356","v":0},null,"Error?","Exp 2021"]
[8205,{"$f":"'Expenditures 16-24'!E357","v":0},null,"Error?","Exp 2021"]
[8206,{"$f":"'Expenditures 16-24'!E358","v":0},null,"Error?","Exp 2021"]
[8207,{"$f":"'Expenditures 16-24'!E360","v":136823},null,"Error?","Exp 2021"]
[8208,{"$f":"'Expenditures 16-24'!E361","v":0},null,"Error?","Exp 2021"]
[8209,{"$f":"'Expenditures 16-24'!E362","v":0},null,"Error?","Exp 2021"]
[8210,null,null,"OK","Exp 2021"]
[8211,null,null,"OK","Exp 2021"]
[8212,{"$f":"'Expenditures 16-24'!E367","v":0},null,"Error?","Exp 2021"]
[8213,{"$f":"'Expenditures 16-24'!E368","v":0},null,"Error?","Exp 2021"]
[8214,{"$f":"'Expenditures 16-24'!E369","v":0},null,"Error?","Exp 2021"]
[8215,{"$f":"'Expenditures 16-24'!E371","v":0},null,"Error?","Exp 2021"]
[8216,{"$f":"'Expenditures 16-24'!E372","v":0},null,"Error?","Exp 2021"]
[8217,{"$f":"'Expenditures 16-24'!E373","v":0},null,"Error?","Exp 2021"]
[8218,{"$f":"'Expenditures 16-24'!E374","v":0},null,"Error?","Exp 2021"]
[8219,{"$f":"'Expenditures 16-24'!E375","v":0},null,"Error?","Exp 2021"]
[8220,{"$f":"'Expenditures 16-24'!E376","v":0},null,"Error?","Exp 2021"]
[8221,{"$f":"'Expenditures 16-24'!E377","v":0},null,"Error?","Exp 2021"]
[8222,{"$f":"'Expenditures 16-24'!E379","v":0},null,"Error?","Exp 2021"]
[8223,{"$f":"'Expenditures 16-24'!E380","v":0},null,"Error?","Exp 2021"]
[8224,{"$f":"'Expenditures 16-24'!E381","v":0},null,"Error?","Exp 2021"]
[8225,{"$f":"'Expenditures 16-24'!E382","v":0},null,"Error?","Exp 2021"]
[8226,{"$f":"'Expenditures 16-24'!E383","v":0},null,"Error?","Exp 2021"]
[8227,{"$f":"'Expenditures 16-24'!E384","v":0},null,"Error?","Exp 2021"]
[8228,{"$f":"'Expenditures 16-24'!E385","v":0},null,"Error?","Exp 2021"]
[8229,{"$f":"'Expenditures 16-24'!E386","v":136823},null,"Error?","Exp 2021"]
[8230,{"$f":"'Expenditures 16-24'!E387","v":0},null,"Error?","Exp 2021"]
[8231,{"$f":"'Expenditures 16-24'!E392","v":0},null,"Error?","Exp 2021"]
[8232,{"$f":"'Expenditures 16-24'!E393","v":0},null,"Error?","Exp 2021"]
[8233,{"$f":"'Expenditures 16-24'!E394","v":0},null,"Error?","Exp 2021"]
[8234,{"$f":"'Expenditures 16-24'!E395","v":0},null,"Error?","Exp 2021"]
[8235,{"$f":"'Expenditures 16-24'!E396","v":0},null,"Error?","Exp 2021"]
[8236,{"$f":"'Expenditures 16-24'!E411","v":0},null,"Error?","Exp 2021"]
[8237,{"$f":"'Expenditures 16-24'!E412","v":0},null,"Error?","Exp 2021"]
[8238,{"$f":"'Expenditures 16-24'!E413","v":0},null,"Error?","Exp 2021"]
[8239,{"$f":"'Expenditures 16-24'!F316","v":0},null,"Error?","Exp 2021"]
[8240,{"$f":"'Expenditures 16-24'!F318","v":0},null,"Error?","Exp 2021"]
[8241,{"$f":"'Expenditures 16-24'!F319","v":0},null,"Error?","Exp 2021"]
[8242,{"$f":"'Expenditures 16-24'!F320","v":0},null,"Error?","Exp 2021"]
[8243,{"$f":"'Expenditures 16-24'!F321","v":0},null,"Error?","Exp 2021"]
[8244,{"$f":"'Expenditures 16-24'!F322","v":0},null,"Error?","Exp 2021"]
[8245,{"$f":"'Expenditures 16-24'!F323","v":0},null,"Error?","Exp 2021"]
[8246,{"$f":"'Expenditures 16-24'!F324","v":0},null,"Error?","Exp 2021"]
[8247,{"$f":"'Expenditures 16-24'!F325","v":0},null,"Error?","Exp 2021"]
[8248,{"$f":"'Expenditures 16-24'!F326","v":0},null,"Error?","Exp 2021"]
[8249,{"$f":"'Expenditures 16-24'!F327","v":0},null,"Error?","Exp 2021"]
[8250,{"$f":"'Expenditures 16-24'!F328","v":0},null,"Error?","Exp 2021"]
[8251,{"$f":"'Expenditures 16-24'!F329","v":0},null,"Error?","Exp 2021"]
[8252,{"$f":"'Expenditures 16-24'!F330","v":0},null,"Error?","Exp 2021"]
[8253,{"$f":"'Expenditures 16-24'!F344","v":0},null,"Error?","Exp 2021"]
[8254,{"$f":"'Expenditures 16-24'!F347","v":0},null,"Error?","Exp 2021"]
[8255,{"$f":"'Expenditures 16-24'!F348","v":0},null,"Error?","Exp 2021"]
[8256,{"$f":"'Expenditures 16-24'!F349","v":0},null,"Error?","Exp 2021"]
[8257,{"$f":"'Expenditures 16-24'!F350","v":0},null,"Error?","Exp 2021"]
[8258,{"$f":"'Expenditures 16-24'!F351","v":0},null,{"$f":"IF(ISBLANK(B8317),\"OK\",IF(A8317-B8317=0,\"OK\",\"Error?\"))","v":"Error?"},"Exp 2021"]
[8259,{"$f":"'Expenditures 16-24'!F352","v":0},null,"Error?","Exp 2021"]
[8260,{"$f":"'Expenditures 16-24'!F353","v":0},null,"Error?","Exp 2021"]
[8261,{"$f":"'Expenditures 16-24'!F355","v":0},null,"Error?","Exp 2021"]
[8262,{"$f":"'Expenditures 16-24'!F356","v":0},null,"Error?","Exp 2021"]
[8263,{"$f":"'Expenditures 16-24'!F357","v":0},null,"Error?","Exp 2021"]
[8264,{"$f":"'Expenditures 16-24'!F358","v":0},null,"Error?","Exp 2021"]
[8265,{"$f":"'Expenditures 16-24'!F360","v":0},null,"Error?","Exp 2021"]
[8266,{"$f":"'Expenditures 16-24'!F361","v":0},null,"Error?","Exp 2021"]
[8267,{"$f":"'Expenditures 16-24'!F362","v":0},null,"Error?","Exp 2021"]
[8268,null,null,"OK","Exp 2021"]
[8269,null,null,"OK","Exp 2021"]
[8270,{"$f":"'Expenditures 16-24'!F367","v":0},null,"Error?","Exp 2021"]
[8271,{"$f":"'Expenditures 16-24'!F368","v":0},null,"Error?","Exp 2021"]
[8272,{"$f":"'Expenditures 16-24'!F371","v":0},null,"Error?","Exp 2021"]
[8273,{"$f":"'Expenditures 16-24'!F372","v":0},null,"Error?","Exp 2021"]
[8274,{"$f":"'Expenditures 16-24'!F373","v":0},null,"Error?","Exp 2021"]
[8275,{"$f":"'Expenditures 16-24'!F374","v":0},null,"Error?","Exp 2021"]
[8276,{"$f":"'Expenditures 16-24'!F375","v":0},null,"Error?","Exp 2021"]
[8277,{"$f":"'Expenditures 16-24'!F376","v":0},null,"Error?","Exp 2021"]
[8278,{"$f":"'Expenditures 16-24'!F377","v":0},null,"Error?","Exp 2021"]
[8279,{"$f":"'Expenditures 16-24'!F379","v":0},null,"Error?","Exp 2021"]
[8280,{"$f":"'Expenditures 16-24'!F380","v":0},null,"Error?","Exp 2021"]
[8281,{"$f":"'Expenditures 16-24'!F381","v":0},null,"Error?","Exp 2021"]
[8282,{"$f":"'Expenditures 16-24'!F382","v":0},null,"Error?","Exp 2021"]
[8283,{"$f":"'Expenditures 16-24'!F383","v":0},null,"Error?","Exp 2021"]
[8284,{"$f":"'Expenditures 16-24'!F384","v":0},null,"Error?","Exp 2021"]
[8285,{"$f":"'Expenditures 16-24'!F385","v":0},null,"Error?","Exp 2021"]
[8286,{"$f":"'Expenditures 16-24'!F386","v":0},null,"Error?","Exp 2021"]
[8287,{"$f":"'Expenditures 16-24'!F387","v":0},null,"Error?","Exp 2021"]
[8288,{"$f":"'Expenditures 16-24'!F369","v":0},null,"Error?","Exp 2021"]
[8289,{"$f":"'Expenditures 16-24'!G316","v":0},null,"Error?","Exp 2021"]
[8290,{"$f":"'Expenditures 16-24'!G318","v":0},null,"Error?","Exp 2021"]
[8291,{"$f":"'Expenditures 16-24'!G319","v":0},null,"Error?","Exp 2021"]
[8292,{"$f":"'Expenditures 16-24'!G320","v":0},null,"Error?","Exp 2021"]
[8293,{"$f":"'Expenditures 16-24'!G321","v":0},null,"Error?","Exp 2021"]
[8294,{"$f":"'Expenditures 16-24'!G322","v":0},null,"Error?","Exp 2021"]
[8295,{"$f":"'Expenditures 16-24'!G323","v":0},null,"Error?","Exp 2021"]
[8296,{"$f":"'Expenditures 16-24'!G324","v":0},null,"Error?","Exp 2021"]
[8297,{"$f":"'Expenditures 16-24'!G325","v":0},null,"Error?","Exp 2021"]
[8298,{"$f":"'Expenditures 16-24'!G326","v":0},null,"Error?","Exp 2021"]
[8299,{"$f":"'Expenditures 16-24'!G327","v":0},null,"Error?","Exp 2021"]
[8300,{"$f":"'Expenditures 16-24'!G328","v":0},null,"Error?","Exp 2021"]
[8301,{"$f":"'Expenditures 16-24'!G329","v":0},null,"Error?","Exp 2021"]
[8302,{"$f":"'Expenditures 16-24'!G330","v":0},null,"Error?","Exp 2021"]
[8303,{"$f":"'Expenditures 16-24'!G344","v":0},null,"Error?","Exp 2021"]
[8304,{"$f":"'Expenditures 16-24'!G347","v":0},null,"Error?","Exp 2021"]
[8305,{"$f":"'Expenditures 16-24'!G348","v":0},null,"Error?","Exp 2021"]
[8306,{"$f":"'Expenditures 16-24'!G349","v":0},null,"Error?","Exp 2021"]
[8307,{"$f":"'Expenditures 16-24'!G350","v":0},null,"Error?","Exp 2021"]
[8308,{"$f":"'Expenditures 16-24'!G351","v":0},null,"Error?","Exp 2021"]
[8309,{"$f":"'Expenditures 16-24'!G352","v":0},null,"Error?","Exp 2021"]
[8310,{"$f":"'Expenditures 16-24'!G353","v":0},null,"Error?","Exp 2021"]
[8311,{"$f":"'Expenditures 16-24'!G355","v":0},null,"Error?","Exp 2021"]
[8312,{"$f":"'Expenditures 16-24'!G356","v":0},null,"Error?","Exp 2021"]
[8313,{"$f":"'Expenditures 16-24'!G357","v":0},null,"Error?","Exp 2021"]
[8314,{"$f":"'Expenditures 16-24'!G358","v":0},null,"Error?","Exp 2021"]
[8315,{"$f":"'Expenditures 16-24'!G360","v":0},null,"Error?","Exp 2021"]
[8316,{"$f":"'Expenditures 16-24'!G361","v":0},null,"Error?","Exp 2021"]
[8317,{"$f":"'Expenditures 16-24'!G362","v":0},null,"Error?","Exp 2021"]
[8318,null,null,"OK","Exp 2021"]
[8319,null,null,"OK","Exp 2021"]
[8320,{"$f":"'Expenditures 16-24'!G367","v":0},null,"Error?","Exp 2021"]
[8321,{"$f":"'Expenditures 16-24'!G368","v":0},null,"Error?","Exp 2021"]
[8322,{"$f":"'Expenditures 16-24'!G369","v":0},null,{"$f":"IF(ISBLANK(B8381),\"OK\",IF(A8381-B8381=0,\"OK\",\"Error?\"))","v":"Error?"},"Exp 2021"]
[8323,{"$f":"'Expenditures 16-24'!G371","v":0},null,"Error?","Exp 2021"]
[8324,{"$f":"'Expenditures 16-24'!G372","v":0},null,"Error?","Exp 2021"]
[8325,{"$f":"'Expenditures 16-24'!G373","v":0},null,"Error?","Exp 2021"]
[8326,{"$f":"'Expenditures 16-24'!G374","v":0},null,"Error?","Exp 2021"]
[8327,{"$f":"'Expenditures 16-24'!G375","v":0},null,"Error?","Exp 2021"]
[8328,{"$f":"'Expenditures 16-24'!G376","v":0},null,"Error?","Exp 2021"]
[8329,{"$f":"'Expenditures 16-24'!G377","v":0},null,"Error?","Exp 2021"]
[8330,{"$f":"'Expenditures 16-24'!G379","v":0},null,"Error?","Exp 2021"]
[8331,{"$f":"'Expenditures 16-24'!G380","v":0},null,"Error?","Exp 2021"]
[8332,{"$f":"'Expenditures 16-24'!G381","v":0},null,"Error?","Exp 2021"]
[8333,{"$f":"'Expenditures 16-24'!G382","v":0},null,"Error?","Exp 2021"]
[8334,{"$f":"'Expenditures 16-24'!G383","v":0},null,"Error?","Exp 2021"]
[8335,{"$f":"'Expenditures 16-24'!G384","v":0},null,"Error?","Exp 2021"]
[8336,{"$f":"'Expenditures 16-24'!G385","v":0},null,"Error?","Exp 2021"]
[8337,{"$f":"'Expenditures 16-24'!G386","v":0},null,"Error?","Exp 2021"]
[8338,{"$f":"'Expenditures 16-24'!G387","v":0},null,"Error?","Exp 2021"]
[8339,{"$f":"'Expenditures 16-24'!H316","v":{"v":0,"d":"0 "}},null,"Error?","Exp 2021"]
[8340,{"$f":"'Expenditures 16-24'!H318","v":{"v":0,"d":"0 "}},null,"Error?","Exp 2021"]
[8341,{"$f":"'Expenditures 16-24'!H319","v":{"v":0,"d":"0 "}},null,"Error?","Exp 2021"]
[8342,{"$f":"'Expenditures 16-24'!H320","v":{"v":0,"d":"0 "}},null,"Error?","Exp 2021"]
[8343,{"$f":"'Expenditures 16-24'!H321","v":{"v":0,"d":"0 "}},null,"Error?","Exp 2021"]
[8344,{"$f":"'Expenditures 16-24'!H322","v":0},null,"Error?","Exp 2021"]
[8345,{"$f":"'Expenditures 16-24'!H323","v":0},null,"Error?","Exp 2021"]
[8346,{"$f":"'Expenditures 16-24'!H324","v":0},null,"Error?","Exp 2021"]
[8347,{"$f":"'Expenditures 16-24'!H325","v":0},null,"Error?","Exp 2021"]
[8348,{"$f":"'Expenditures 16-24'!H326","v":0},null,"Error?","Exp 2021"]
[8349,{"$f":"'Expenditures 16-24'!H327","v":0},null,"Error?","Exp 2021"]
[8350,{"$f":"'Expenditures 16-24'!H328","v":0},null,"Error?","Exp 2021"]
[8351,{"$f":"'Expenditures 16-24'!H329","v":0},null,"Error?","Exp 2021"]
[8352,{"$f":"'Expenditures 16-24'!H330","v":0},null,"Error?","Exp 2021"]
[8353,{"$f":"'Expenditures 16-24'!H331","v":0},null,"Error?","Exp 2021"]
[8354,{"$f":"'Expenditures 16-24'!H332","v":0},null,"Error?","Exp 2021"]
[8355,{"$f":"'Expenditures 16-24'!H333","v":0},null,"Error?","Exp 2021"]
[8356,{"$f":"'Expenditures 16-24'!H334","v":0},null,"Error?","Exp 2021"]
[8357,{"$f":"'Expenditures 16-24'!H335","v":0},null,"Error?","Exp 2021"]
[8358,{"$f":"'Expenditures 16-24'!H336","v":0},null,"Error?","Exp 2021"]
[8359,{"$f":"'Expenditures 16-24'!H337","v":0},null,"Error?","Exp 2021"]
[8360,{"$f":"'Expenditures 16-24'!H338","v":0},null,"Error?","Exp 2021"]
[8361,{"$f":"'Expenditures 16-24'!H339","v":0},null,"Error?","Exp 2021"]
[8362,{"$f":"'Expenditures 16-24'!H340","v":0},null,"Error?","Exp 2021"]
[8363,{"$f":"'Expenditures 16-24'!H341","v":0},null,"Error?","Exp 2021"]
[8364,{"$f":"'Expenditures 16-24'!H342","v":0},null,"Error?","Exp 2021"]
[8365,{"$f":"'Expenditures 16-24'!H343","v":0},null,"Error?","Exp 2021"]
[8366,{"$f":"'Expenditures 16-24'!H344","v":0},null,"Error?","Exp 2021"]
[8367,{"$f":"'Expenditures 16-24'!H347","v":0},null,"Error?","Exp 2021"]
[8368,{"$f":"'Expenditures 16-24'!H348","v":0},null,"Error?","Exp 2021"]
[8369,{"$f":"'Expenditures 16-24'!H349","v":0},null,"Error?","Exp 2021"]
[8370,{"$f":"'Expenditures 16-24'!H350","v":0},null,"Error?","Exp 2021"]
[8371,{"$f":"'Expenditures 16-24'!H351","v":0},null,"Error?","Exp 2021"]
[8372,{"$f":"'Expenditures 16-24'!H352","v":0},null,"Error?","Exp 2021"]
[8373,{"$f":"'Expenditures 16-24'!H353","v":0},null,"Error?","Exp 2021"]
[8374,{"$f":"'Expenditures 16-24'!H355","v":0},null,"Error?","Exp 2021"]
[8375,{"$f":"'Expenditures 16-24'!H356","v":0},null,"Error?","Exp 2021"]
[8376,{"$f":"'Expenditures 16-24'!H357","v":0},null,"Error?","Exp 2021"]
[8377,{"$f":"'Expenditures 16-24'!H358","v":0},null,"Error?","Exp 2021"]
[8378,{"$f":"'Expenditures 16-24'!H360","v":0},null,"Error?","Exp 2021"]
[8379,{"$f":"'Expenditures 16-24'!H361","v":0},null,"Error?","Exp 2021"]
[8380,{"$f":"'Expenditures 16-24'!H362","v":0},null,"Error?","Exp 2021"]
[8381,null,null,"OK","Exp 2021"]
[8382,null,null,"OK","Exp 2021"]
[8383,{"$f":"'Expenditures 16-24'!H367","v":0},null,"Error?","Exp 2021"]
[8384,{"$f":"'Expenditures 16-24'!H368","v":0},null,"Error?","Exp 2021"]
[8385,{"$f":"'Expenditures 16-24'!H369","v":0},null,"Error?","Exp 2021"]
[8386,{"$f":"'Expenditures 16-24'!H371","v":0},null,{"$f":"IF(ISBLANK(B8445),\"OK\",IF(A8445-B8445=0,\"OK\",\"Error?\"))","v":"Error?"},"Exp 2021"]
[8387,{"$f":"'Expenditures 16-24'!H372","v":0},null,"Error?","Exp 2021"]
[8388,{"$f":"'Expenditures 16-24'!H373","v":0},null,"Error?","Exp 2021"]
[8389,{"$f":"'Expenditures 16-24'!H374","v":0},null,"Error?","Exp 2021"]
[8390,{"$f":"'Expenditures 16-24'!H375","v":0},null,"Error?","Exp 2021"]
[8391,{"$f":"'Expenditures 16-24'!H376","v":0},null,"Error?","Exp 2021"]
[8392,{"$f":"'Expenditures 16-24'!H377","v":0},null,"Error?","Exp 2021"]
[8393,{"$f":"'Expenditures 16-24'!H379","v":0},null,"Error?","Exp 2021"]
[8394,{"$f":"'Expenditures 16-24'!H380","v":0},null,"Error?","Exp 2021"]
[8395,{"$f":"'Expenditures 16-24'!H381","v":0},null,"Error?","Exp 2021"]
[8396,{"$f":"'Expenditures 16-24'!H382","v":0},null,"Error?","Exp 2021"]
[8397,{"$f":"'Expenditures 16-24'!H383","v":0},null,"Error?","Exp 2021"]
[8398,{"$f":"'Expenditures 16-24'!H384","v":0},null,"Error?","Exp 2021"]
[8399,{"$f":"'Expenditures 16-24'!H385","v":0},null,"Error?","Exp 2021"]
[8400,{"$f":"'Expenditures 16-24'!H386","v":0},null,"Error?","Exp 2021"]
[8401,{"$f":"'Expenditures 16-24'!H387","v":0},null,"Error?","Exp 2021"]
[8402,null,null,"OK","Exp 2021"]
[8403,null,null,"OK","Exp 2021"]
[8404,{"$f":"'Expenditures 16-24'!H392","v":0},null,"Error?","Exp 2021"]
[8405,{"$f":"'Expenditures 16-24'!H393","v":0},null,"Error?","Exp 2021"]
[8406,{"$f":"'Expenditures 16-24'!H394","v":0},null,"Error?","Exp 2021"]
[8407,{"$f":"'Expenditures 16-24'!H395","v":0},null,"Error?","Exp 2021"]
[8408,null,null,"OK","Exp 2021"]
[8409,{"$f":"'Expenditures 16-24'!H397","v":0},null,"Error?","Exp 2021"]
[8410,{"$f":"'Expenditures 16-24'!H398","v":0},null,"Error?","Exp 2021"]
[8411,{"$f":"'Expenditures 16-24'!H399","v":0},null,"Error?","Exp 2021"]
[8412,{"$f":"'Expenditures 16-24'!H400","v":0},null,"Error?","Exp 2021"]
[8413,{"$f":"'Expenditures 16-24'!H401","v":0},null,"Error?","Exp 2021"]
[8414,{"$f":"'Expenditures 16-24'!H402","v":0},null,"Error?","Exp 2021"]
[8415,{"$f":"'Expenditures 16-24'!H403","v":0},null,"Error?","Exp 2021"]
[8416,{"$f":"'Expenditures 16-24'!H404","v":0},null,"Error?","Exp 2021"]
[8417,{"$f":"'Expenditures 16-24'!H405","v":0},null,"Error?","Exp 2021"]
[8418,{"$f":"'Expenditures 16-24'!H406","v":0},null,"Error?","Exp 2021"]
[8419,{"$f":"'Expenditures 16-24'!H407","v":0},null,"Error?","Exp 2021"]
[8420,{"$f":"'Expenditures 16-24'!H408","v":0},null,"Error?","Exp 2021"]
[8421,{"$f":"'Expenditures 16-24'!H409","v":0},null,"Error?","Exp 2021"]
[8422,{"$f":"'Expenditures 16-24'!H410","v":0},null,"Error?","Exp 2021"]
[8423,{"$f":"'Expenditures 16-24'!H411","v":0},null,"Error?","Exp 2021"]
[8424,{"$f":"'Expenditures 16-24'!H412","v":0},null,"Error?","Exp 2021"]
[8425,{"$f":"'Expenditures 16-24'!H413","v":0},null,"Error?","Exp 2021"]
[8426,null,null,"OK","Exp 2021"]
[8427,null,null,"OK","Exp 2021"]
[8428,null,null,"OK","Exp 2021"]
[8429,{"$f":"'Expenditures 16-24'!I316","v":0},null,"Error?","Exp 2021"]
[8430,{"$f":"'Expenditures 16-24'!I318","v":0},null,"Error?","Exp 2021"]
[8431,{"$f":"'Expenditures 16-24'!I319","v":0},null,"Error?","Exp 2021"]
[8432,{"$f":"'Expenditures 16-24'!I320","v":0},null,"Error?","Exp 2021"]
[8433,{"$f":"'Expenditures 16-24'!I321","v":0},null,"Error?","Exp 2021"]
[8434,{"$f":"'Expenditures 16-24'!I322","v":0},null,"Error?","Exp 2021"]
[8435,{"$f":"'Expenditures 16-24'!I323","v":0},null,"Error?","Exp 2021"]
[8436,{"$f":"'Expenditures 16-24'!I324","v":0},null,"Error?","Exp 2021"]
[8437,{"$f":"'Expenditures 16-24'!I325","v":0},null,"Error?","Exp 2021"]
[8438,{"$f":"'Expenditures 16-24'!I326","v":0},null,"Error?","Exp 2021"]
[8439,{"$f":"'Expenditures 16-24'!I327","v":0},null,"Error?","Exp 2021"]
[8440,{"$f":"'Expenditures 16-24'!I328","v":0},null,"Error?","Exp 2021"]
[8441,{"$f":"'Expenditures 16-24'!I329","v":0},null,"Error?","Exp 2021"]
[8442,{"$f":"'Expenditures 16-24'!I330","v":0},null,"Error?","Exp 2021"]
[8443,{"$f":"'Expenditures 16-24'!I344","v":0},null,"Error?","Exp 2021"]
[8444,{"$f":"'Expenditures 16-24'!I347","v":0},null,"Error?","Exp 2021"]
[8445,{"$f":"'Expenditures 16-24'!I348","v":0},null,"Error?","Exp 2021"]
[8446,{"$f":"'Expenditures 16-24'!I349","v":0},null,"Error?","Exp 2021"]
[8447,{"$f":"'Expenditures 16-24'!I350","v":0},null,"Error?","Exp 2021"]
[8448,{"$f":"'Expenditures 16-24'!I351","v":0},null,"Error?","Exp 2021"]
[8449,{"$f":"'Expenditures 16-24'!I352","v":0},null,"Error?","Exp 2021"]
[8450,{"$f":"'Expenditures 16-24'!I353","v":0},null,{"$f":"IF(ISBLANK(B8509),\"OK\",IF(A8509-B8509=0,\"OK\",\"Error?\"))","v":"Error?"},"Exp 2021"]
[8451,{"$f":"'Expenditures 16-24'!I355","v":0},null,"Error?","Exp 2021"]
[8452,{"$f":"'Expenditures 16-24'!I356","v":0},null,"Error?","Exp 2021"]
[8453,{"$f":"'Expenditures 16-24'!I357","v":0},null,"Error?","Exp 2021"]
[8454,{"$f":"'Expenditures 16-24'!I358","v":0},null,"Error?","Exp 2021"]
[8455,{"$f":"'Expenditures 16-24'!I360","v":0},null,"Error?","Exp 2021"]
[8456,{"$f":"'Expenditures 16-24'!I361","v":0},null,"Error?","Exp 2021"]
[8457,{"$f":"'Expenditures 16-24'!I362","v":0},null,"Error?","Exp 2021"]
[8458,{"$f":"'Expenditures 16-24'!I367","v":0},null,"Error?","Exp 2021"]
[8459,{"$f":"'Expenditures 16-24'!I368","v":0},null,"Error?","Exp 2021"]
[8460,{"$f":"'Expenditures 16-24'!I369","v":0},null,"Error?","Exp 2021"]
[8461,{"$f":"'Expenditures 16-24'!I371","v":0},null,"Error?","Exp 2021"]
[8462,{"$f":"'Expenditures 16-24'!I372","v":0},null,"Error?","Exp 2021"]
[8463,{"$f":"'Expenditures 16-24'!I373","v":0},null,"Error?","Exp 2021"]
[8464,{"$f":"'Expenditures 16-24'!I374","v":0},null,"Error?","Exp 2021"]
[8465,{"$f":"'Expenditures 16-24'!I375","v":0},null,"Error?","Exp 2021"]
[8466,{"$f":"'Expenditures 16-24'!I376","v":0},null,"Error?","Exp 2021"]
[8467,{"$f":"'Expenditures 16-24'!I377","v":0},null,"Error?","Exp 2021"]
[8468,{"$f":"'Expenditures 16-24'!I379","v":0},null,"Error?","Exp 2021"]
[8469,{"$f":"'Expenditures 16-24'!I380","v":0},null,"Error?","Exp 2021"]
[8470,{"$f":"'Expenditures 16-24'!I381","v":0},null,"Error?","Exp 2021"]
[8471,{"$f":"'Expenditures 16-24'!I382","v":0},null,"Error?","Exp 2021"]
[8472,{"$f":"'Expenditures 16-24'!I383","v":0},null,"Error?","Exp 2021"]
[8473,{"$f":"'Expenditures 16-24'!I384","v":0},null,"Error?","Exp 2021"]
[8474,{"$f":"'Expenditures 16-24'!I385","v":0},null,"Error?","Exp 2021"]
[8475,{"$f":"'Expenditures 16-24'!I386","v":0},null,"Error?","Exp 2021"]
[8476,{"$f":"'Expenditures 16-24'!I387","v":0},null,"Error?","Exp 2021"]
[8477,{"$f":"'Expenditures 16-24'!J316","v":0},null,"Error?","Exp 2021"]
[8478,{"$f":"'Expenditures 16-24'!J318","v":0},null,"Error?","Exp 2021"]
[8479,{"$f":"'Expenditures 16-24'!J319","v":0},null,"Error?","Exp 2021"]
[8480,{"$f":"'Expenditures 16-24'!J320","v":0},null,"Error?","Exp 2021"]
[8481,{"$f":"'Expenditures 16-24'!J321","v":0},null,"Error?","Exp 2021"]
[8482,{"$f":"'Expenditures 16-24'!J322","v":0},null,"Error?","Exp 2021"]
[8483,{"$f":"'Expenditures 16-24'!J323","v":0},null,"Error?","Exp 2021"]
[8484,{"$f":"'Expenditures 16-24'!J324","v":0},null,"Error?","Exp 2021"]
[8485,{"$f":"'Expenditures 16-24'!J325","v":0},null,"Error?","Exp 2021"]
[8486,{"$f":"'Expenditures 16-24'!J326","v":0},null,"Error?","Exp 2021"]
[8487,{"$f":"'Expenditures 16-24'!J327","v":0},null,"Error?","Exp 2021"]
[8488,{"$f":"'Expenditures 16-24'!J328","v":0},null,"Error?","Exp 2021"]
[8489,{"$f":"'Expenditures 16-24'!J329","v":0},null,"Error?","Exp 2021"]
[8490,{"$f":"'Expenditures 16-24'!J330","v":0},null,"Error?","Exp 2021"]
[8491,{"$f":"'Expenditures 16-24'!J344","v":0},null,"Error?","Exp 2021"]
[8492,{"$f":"'Expenditures 16-24'!J347","v":0},null,"Error?","Exp 2021"]
[8493,{"$f":"'Expenditures 16-24'!J348","v":0},null,"Error?","Exp 2021"]
[8494,{"$f":"'Expenditures 16-24'!J349","v":0},null,"Error?","Exp 2021"]
[8495,{"$f":"'Expenditures 16-24'!J350","v":0},null,"Error?","Exp 2021"]
[8496,{"$f":"'Expenditures 16-24'!J351","v":0},null,"Error?","Exp 2021"]
[8497,{"$f":"'Expenditures 16-24'!J352","v":0},null,"Error?","Exp 2021"]
[8498,{"$f":"'Expenditures 16-24'!J353","v":0},null,"Error?","Exp 2021"]
[8499,{"$f":"'Expenditures 16-24'!J355","v":0},null,"Error?","Exp 2021"]
[8500,{"$f":"'Expenditures 16-24'!J356","v":0},null,"Error?","Exp 2021"]
[8501,{"$f":"'Expenditures 16-24'!J357","v":0},null,"Error?","Exp 2021"]
[8502,{"$f":"'Expenditures 16-24'!J358","v":0},null,"Error?","Exp 2021"]
[8503,{"$f":"'Expenditures 16-24'!J360","v":0},null,"Error?","Exp 2021"]
[8504,{"$f":"'Expenditures 16-24'!J361","v":0},null,"Error?","Exp 2021"]
[8505,{"$f":"'Expenditures 16-24'!J362","v":0},null,"Error?","Exp 2021"]
[8506,{"$f":"'Expenditures 16-24'!J367","v":0},null,"Error?","Exp 2021"]
[8507,{"$f":"'Expenditures 16-24'!J368","v":0},null,"Error?","Exp 2021"]
[8508,{"$f":"'Expenditures 16-24'!J369","v":0},null,"Error?","Exp 2021"]
[8509,{"$f":"'Expenditures 16-24'!J371","v":0},null,"Error?","Exp 2021"]
[8510,{"$f":"'Expenditures 16-24'!J372","v":0},null,"Error?","Exp 2021"]
[8511,{"$f":"'Expenditures 16-24'!J373","v":0},null,"Error?","Exp 2021"]
[8512,{"$f":"'Expenditures 16-24'!J374","v":0},null,"Error?","Exp 2021"]
[8513,{"$f":"'Expenditures 16-24'!J375","v":0},null,"Error?","Exp 2021"]
[8514,{"$f":"'Expenditures 16-24'!J376","v":0},null,{"$f":"IF(ISBLANK(B8573),\"OK\",IF(A8573-B8573=0,\"OK\",\"Error?\"))","v":"Error?"},"Exp 2021"]
[8515,{"$f":"'Expenditures 16-24'!J377","v":0},null,"Error?","Exp 2021"]
[8516,{"$f":"'Expenditures 16-24'!J379","v":0},null,"Error?","Exp 2021"]
[8517,{"$f":"'Expenditures 16-24'!J380","v":0},null,"Error?","Exp 2021"]
[8518,{"$f":"'Expenditures 16-24'!J381","v":0},null,"Error?","Exp 2021"]
[8519,{"$f":"'Expenditures 16-24'!J382","v":0},null,"Error?","Exp 2021"]
[8520,{"$f":"'Expenditures 16-24'!J383","v":0},null,"Error?","Exp 2021"]
[8521,{"$f":"'Expenditures 16-24'!J384","v":0},null,"Error?","Exp 2021"]
[8522,{"$f":"'Expenditures 16-24'!J385","v":0},null,"Error?","Exp 2021"]
[8523,{"$f":"'Expenditures 16-24'!J386","v":0},null,"Error?","Exp 2021"]
[8524,{"$f":"'Expenditures 16-24'!J387","v":0},null,"Error?","Exp 2021"]
[8525,{"$f":"'Expenditures 16-24'!K316","v":0},null,"Error?","Exp 2021"]
[8526,{"$f":"'Expenditures 16-24'!K317","v":0},null,"Error?","Exp 2021"]
[8527,{"$f":"'Expenditures 16-24'!K318","v":0},null,"Error?","Exp 2021"]
[8528,{"$f":"'Expenditures 16-24'!K319","v":0},null,"Error?","Exp 2021"]
[8529,{"$f":"'Expenditures 16-24'!K320","v":0},null,"Error?","Exp 2021"]
[8530,{"$f":"'Expenditures 16-24'!K321","v":0},null,"Error?","Exp 2021"]
[8531,{"$f":"'Expenditures 16-24'!K322","v":0},null,"Error?","Exp 2021"]
[8532,{"$f":"'Expenditures 16-24'!K323","v":0},null,"Error?","Exp 2021"]
[8533,{"$f":"'Expenditures 16-24'!K324","v":0},null,"Error?","Exp 2021"]
[8534,{"$f":"'Expenditures 16-24'!K325","v":0},null,"Error?","Exp 2021"]
[8535,{"$f":"'Expenditures 16-24'!K326","v":0},null,"Error?","Exp 2021"]
[8536,{"$f":"'Expenditures 16-24'!K327","v":0},null,"Error?","Exp 2021"]
[8537,{"$f":"'Expenditures 16-24'!K328","v":0},null,"Error?","Exp 2021"]
[8538,{"$f":"'Expenditures 16-24'!K329","v":0},null,"Error?","Exp 2021"]
[8539,{"$f":"'Expenditures 16-24'!K330","v":0},null,"Error?","Exp 2021"]
[8540,{"$f":"'Expenditures 16-24'!K331","v":0},null,"Error?","Exp 2021"]
[8541,{"$f":"'Expenditures 16-24'!K332","v":0},null,"Error?","Exp 2021"]
[8542,{"$f":"'Expenditures 16-24'!K333","v":0},null,"Error?","Exp 2021"]
[8543,{"$f":"'Expenditures 16-24'!K334","v":0},null,"Error?","Exp 2021"]
[8544,{"$f":"'Expenditures 16-24'!K335","v":0},null,"Error?","Exp 2021"]
[8545,{"$f":"'Expenditures 16-24'!K336","v":0},null,"Error?","Exp 2021"]
[8546,{"$f":"'Expenditures 16-24'!K337","v":0},null,"Error?","Exp 2021"]
[8547,{"$f":"'Expenditures 16-24'!K338","v":0},null,"Error?","Exp 2021"]
[8548,{"$f":"'Expenditures 16-24'!K339","v":0},null,"Error?","Exp 2021"]
[8549,{"$f":"'Expenditures 16-24'!K340","v":0},null,"Error?","Exp 2021"]
[8550,{"$f":"'Expenditures 16-24'!K341","v":0},null,"Error?","Exp 2021"]
[8551,{"$f":"'Expenditures 16-24'!K342","v":0},null,"Error?","Exp 2021"]
[8552,{"$f":"'Expenditures 16-24'!K343","v":0},null,"Error?","Exp 2021"]
[8553,{"$f":"'Expenditures 16-24'!K344","v":0},null,"Error?","Exp 2021"]
[8554,{"$f":"'Expenditures 16-24'!K347","v":0},null,"Error?","Exp 2021"]
[8555,{"$f":"'Expenditures 16-24'!K348","v":0},null,"Error?","Exp 2021"]
[8556,{"$f":"'Expenditures 16-24'!K349","v":0},null,"Error?","Exp 2021"]
[8557,{"$f":"'Expenditures 16-24'!K350","v":0},null,"Error?","Exp 2021"]
[8558,{"$f":"'Expenditures 16-24'!K351","v":0},null,"Error?","Exp 2021"]
[8559,{"$f":"'Expenditures 16-24'!K352","v":18598},null,"Error?","Exp 2021"]
[8560,{"$f":"'Expenditures 16-24'!K353","v":18598},null,"Error?","Exp 2021"]
[8561,{"$f":"'Expenditures 16-24'!K355","v":0},null,"Error?","Exp 2021"]
[8562,{"$f":"'Expenditures 16-24'!K356","v":0},null,"Error?","Exp 2021"]
[8563,{"$f":"'Expenditures 16-24'!K357","v":0},null,"Error?","Exp 2021"]
[8564,{"$f":"'Expenditures 16-24'!K358","v":0},null,"Error?","Exp 2021"]
[8565,{"$f":"'Expenditures 16-24'!K360","v":136823},null,"Error?","Exp 2021"]
[8566,{"$f":"'Expenditures 16-24'!K361","v":0},null,"Error?","Exp 2021"]
[8567,{"$f":"'Expenditures 16-24'!K362","v":0},null,"Error?","Exp 2021"]
[8568,{"$f":"'Expenditures 16-24'!K367","v":0},null,"Error?","Exp 2021"]
[8569,{"$f":"'Expenditures 16-24'!K368","v":0},null,"Error?","Exp 2021"]
[8570,{"$f":"'Expenditures 16-24'!K369","v":0},null,"Error?","Exp 2021"]
[8571,{"$f":"'Expenditures 16-24'!K371","v":0},null,"Error?","Exp 2021"]
[8572,{"$f":"'Expenditures 16-24'!K372","v":0},null,"Error?","Exp 2021"]
[8573,{"$f":"'Expenditures 16-24'!K373","v":0},null,"Error?","Exp 2021"]
[8574,{"$f":"'Expenditures 16-24'!K374","v":0},null,"Error?","Exp 2021"]
[8575,{"$f":"'Expenditures 16-24'!K375","v":0},null,"Error?","Exp 2021"]
[8576,{"$f":"'Expenditures 16-24'!K376","v":0},null,"Error?","Exp 2021"]
[8577,{"$f":"'Expenditures 16-24'!K377","v":0},null,"Error?","Exp 2021"]
[8578,{"$f":"'Expenditures 16-24'!K379","v":0},null,{"$f":"IF(ISBLANK(B8637),\"OK\",IF(A8637-B8637=0,\"OK\",\"Error?\"))","v":"Error?"},"Exp 2021"]
[8579,{"$f":"'Expenditures 16-24'!K380","v":0},null,"Error?","Exp 2021"]
[8580,{"$f":"'Expenditures 16-24'!K381","v":0},null,"Error?","Exp 2021"]
[8581,{"$f":"'Expenditures 16-24'!K382","v":0},null,"Error?","Exp 2021"]
[8582,{"$f":"'Expenditures 16-24'!K383","v":0},null,"Error?","Exp 2021"]
[8583,{"$f":"'Expenditures 16-24'!K384","v":0},null,"Error?","Exp 2021"]
[8584,{"$f":"'Expenditures 16-24'!K385","v":0},null,"Error?","Exp 2021"]
[8585,{"$f":"'Expenditures 16-24'!K386","v":155421},null,"Error?","Exp 2021"]
[8586,{"$f":"'Expenditures 16-24'!K387","v":0},null,"Error?","Exp 2021"]
[8587,{"$f":"'Expenditures 16-24'!K392","v":0},null,"Error?","Exp 2021"]
[8588,{"$f":"'Expenditures 16-24'!K393","v":0},null,"Error?","Exp 2021"]
[8589,{"$f":"'Expenditures 16-24'!K394","v":0},null,"Error?","Exp 2021"]
[8590,{"$f":"'Expenditures 16-24'!K395","v":0},null,"Error?","Exp 2021"]
[8591,{"$f":"'Expenditures 16-24'!K397","v":0},null,"Error?","Exp 2021"]
[8592,{"$f":"'Expenditures 16-24'!K398","v":0},null,"Error?","Exp 2021"]
[8593,{"$f":"'Expenditures 16-24'!K399","v":0},null,"Error?","Exp 2021"]
[8594,{"$f":"'Expenditures 16-24'!K400","v":0},null,"Error?","Exp 2021"]
[8595,{"$f":"'Expenditures 16-24'!K401","v":0},null,"Error?","Exp 2021"]
[8596,{"$f":"'Expenditures 16-24'!K402","v":0},null,"Error?","Exp 2021"]
[8597,{"$f":"'Expenditures 16-24'!K403","v":0},null,"Error?","Exp 2021"]
[8598,{"$f":"'Expenditures 16-24'!K404","v":0},null,"Error?","Exp 2021"]
[8599,{"$f":"'Expenditures 16-24'!K405","v":0},null,"Error?","Exp 2021"]
[8600,{"$f":"'Expenditures 16-24'!K406","v":0},null,"Error?","Exp 2021"]
[8601,{"$f":"'Expenditures 16-24'!K407","v":0},null,"Error?","Exp 2021"]
[8602,{"$f":"'Expenditures 16-24'!K408","v":0},null,"Error?","Exp 2021"]
[8603,{"$f":"'Expenditures 16-24'!K409","v":0},null,"Error?","Exp 2021"]
[8604,{"$f":"'Expenditures 16-24'!K410","v":0},null,"Error?","Exp 2021"]
[8605,{"$f":"'Expenditures 16-24'!K411","v":0},null,"Error?","Exp 2021"]
[8606,{"$f":"'Expenditures 16-24'!K412","v":0},null,"Error?","Exp 2021"]
[8607,{"$f":"'Expenditures 16-24'!K413","v":0},null,"Error?","Exp 2021"]
[8608,{"$f":"'PCTC-OEPP 33-35'!F74","v":0},null,"Error?","PCTC OEPP 2021"]
[8609,{"$f":"'PCTC-OEPP 33-35'!F75","v":0},null,"Error?","PCTC OEPP 2021"]
[8610,{"$f":"'PCTC-OEPP 33-35'!F76","v":0},null,"Error?","PCTC OEPP 2021"]
[8611,{"$f":"'PCTC-OEPP 33-35'!F77","v":0},null,"Error?","PCTC OEPP 2021"]
[8612,{"$f":"'PCTC-OEPP 33-35'!F78","v":0},null,"Error?","PCTC OEPP 2021"]
[8613,{"$f":"'PCTC-OEPP 33-35'!F79","v":0},null,"Error?","PCTC OEPP 2021"]
[8614,{"$f":"'PCTC-OEPP 33-35'!F80","v":0},null,"Error?","PCTC OEPP 2021"]
[8615,{"$f":"'PCTC-OEPP 33-35'!F81","v":0},null,"Error?","PCTC OEPP 2021"]
[8616,{"$f":"'PCTC-OEPP 33-35'!F82","v":0},null,"Error?","PCTC OEPP 2021"]
[8617,{"$f":"'PCTC-OEPP 33-35'!F83","v":0},null,"Error?","PCTC OEPP 2021"]
[8618,{"$f":"'PCTC-OEPP 33-35'!F84","v":0},null,"Error?","PCTC OEPP 2021"]
[8619,{"$f":"'PCTC-OEPP 33-35'!F85","v":0},null,"Error?","PCTC OEPP 2021"]
[8620,{"$f":"'PCTC-OEPP 33-35'!F86","v":0},null,"Error?","PCTC OEPP 2021"]
[8621,{"$f":"'PCTC-OEPP 33-35'!F87","v":0},null,"Error?","PCTC OEPP 2021"]
[8622,{"$f":"'PCTC-OEPP 33-35'!F88","v":0},null,"Error?","PCTC OEPP 2021"]
[8623,{"$f":"'PCTC-OEPP 33-35'!F89","v":0},null,"Error?","PCTC OEPP 2021"]
[8624,{"$f":"'PCTC-OEPP 33-35'!F90","v":0},null,"Error?","PCTC OEPP 2021"]
[8625,{"$f":"'PCTC-OEPP 33-35'!F91","v":0},null,"Error?","PCTC OEPP 2021"]
[8626,{"$f":"'PCTC-OEPP 33-35'!F92","v":0},null,"Error?","PCTC OEPP 2021"]
[8627,{"$f":"'PCTC-OEPP 33-35'!F186","v":0},null,"Error?","PCTC OEPP 2021"]
[8628,{"$f":"'PCTC-OEPP 33-35'!F187","v":0},null,"Error?","PCTC OEPP 2021"]
[8629,{"$f":"'Assets-Liab 5-6'!C48","v":0},null,"Error?","Assets-Liab 2021"]
[8630,{"$f":"'Assets-Liab 5-6'!C49","v":53857},null,"Error?","Assets-Liab 2021"]
[8631,{"$f":"'Assets-Liab 5-6'!C50","v":53857},null,"Error?","Assets-Liab 2021"]
[8632,{"$f":"'Assets-Liab 5-6'!M61","v":7465917},null,"Error?","Assets-Liab 2021"]
[8633,{"$f":"'PCTC-OEPP 33-35'!F191","v":0},null,"Error?","PCTC OEPP 2021"]
[8634,{"$f":"'CARES CRRSA ARP 28-31'!C12","v":0},null,"Error?","CARES CRRSA 2021"]
[8635,{"$f":"'CARES CRRSA ARP 28-31'!C13","v":0},null,"Error?","CARES CRRSA 2021"]
[8636,{"$f":"'CARES CRRSA ARP 28-31'!C14","v":0},null,"Error?","CARES CRRSA 2021"]
[8637,{"$f":"'CARES CRRSA ARP 28-31'!C15","v":0},null,"Error?","CARES CRRSA 2021"]
[8638,{"$f":"'CARES CRRSA ARP 28-31'!C16","v":0},null,"Error?","CARES CRRSA 2021"]
[8639,{"$f":"'CARES CRRSA ARP 28-31'!C21","v":226745},null,"Error?","CARES CRRSA 2021"]
[8640,{"$f":"'CARES CRRSA ARP 28-31'!C22","v":{"v":18528.66,"d":"18529"}},null,"Error?","CARES CRRSA 2021"]
[8641,{"$f":"'CARES CRRSA ARP 28-31'!C24","v":0},null,"Error?","CARES CRRSA 2021"]
[8642,{"$f":"'CARES CRRSA ARP 28-31'!C25","v":0},null,{"$f":"IF(ISBLANK(B8701),\"OK\",IF(A8701-B8701=0,\"OK\",\"Error?\"))","v":"Error?"},"CARES CRRSA 2021"]
[8643,{"$f":"'CARES CRRSA ARP 28-31'!C26","v":0},null,"Error?","CARES CRRSA 2021"]
[8644,{"$f":"'CARES CRRSA ARP 28-31'!C27","v":0},null,"Error?","CARES CRRSA 2021"]
[8645,{"$f":"'CARES CRRSA ARP 28-31'!C28","v":{"v":245273.66,"d":"245274"}},null,"Error?","CARES CRRSA 2021"]
[8646,{"$f":"'CARES CRRSA ARP 28-31'!C30","v":226745},null,"Error?","CARES CRRSA 2021"]
[8647,{"$f":"'CARES CRRSA ARP 28-31'!C31","v":226745},null,"Error?","CARES CRRSA 2021"]
[8648,{"$f":"'CARES CRRSA ARP 28-31'!C32","v":0},null,"Error?","CARES CRRSA 2021"]
[8649,{"$f":"'CARES CRRSA ARP 28-31'!D12","v":0},null,"Error?","CARES CRRSA 2021"]
[8650,{"$f":"'CARES CRRSA ARP 28-31'!D13","v":0},null,"Error?","CARES CRRSA 2021"]
[8651,{"$f":"'CARES CRRSA ARP 28-31'!D14","v":0},null,"Error?","CARES CRRSA 2021"]
[8652,{"$f":"'CARES CRRSA ARP 28-31'!D15","v":0},null,"Error?","CARES CRRSA 2021"]
[8653,{"$f":"'CARES CRRSA ARP 28-31'!D16","v":0},null,"Error?","CARES CRRSA 2021"]
[8654,{"$f":"'CARES CRRSA ARP 28-31'!D21","v":16008},null,"Error?","CARES CRRSA 2021"]
[8655,{"$f":"'CARES CRRSA ARP 28-31'!D22","v":0},null,"Error?","CARES CRRSA 2021"]
[8656,{"$f":"'CARES CRRSA ARP 28-31'!D24","v":0},null,"Error?","CARES CRRSA 2021"]
[8657,{"$f":"'CARES CRRSA ARP 28-31'!D25","v":0},null,"Error?","CARES CRRSA 2021"]
[8658,{"$f":"'CARES CRRSA ARP 28-31'!D26","v":0},null,"Error?","CARES CRRSA 2021"]
[8659,{"$f":"'CARES CRRSA ARP 28-31'!D27","v":0},null,"Error?","CARES CRRSA 2021"]
[8660,{"$f":"'CARES CRRSA ARP 28-31'!D28","v":16008},null,"Error?","CARES CRRSA 2021"]
[8661,{"$f":"'CARES CRRSA ARP 28-31'!D30","v":16008},null,"Error?","CARES CRRSA 2021"]
[8662,{"$f":"'CARES CRRSA ARP 28-31'!D31","v":16008},null,"Error?","CARES CRRSA 2021"]
[8663,{"$f":"'CARES CRRSA ARP 28-31'!D32","v":0},null,"Error?","CARES CRRSA 2021"]
[8664,{"$f":"'CARES CRRSA ARP 28-31'!F12","v":0},null,"Error?","CARES CRRSA 2021"]
[8665,{"$f":"'CARES CRRSA ARP 28-31'!F13","v":0},null,"Error?","CARES CRRSA 2021"]
[8666,{"$f":"'CARES CRRSA ARP 28-31'!F14","v":0},null,"Error?","CARES CRRSA 2021"]
[8667,{"$f":"'CARES CRRSA ARP 28-31'!F15","v":0},null,"Error?","CARES CRRSA 2021"]
[8668,{"$f":"'CARES CRRSA ARP 28-31'!F16","v":0},null,"Error?","CARES CRRSA 2021"]
[8669,{"$f":"'CARES CRRSA ARP 28-31'!F22","v":0},null,"Error?","CARES CRRSA 2021"]
[8670,{"$f":"'CARES CRRSA ARP 28-31'!F24","v":0},null,"Error?","CARES CRRSA 2021"]
[8671,{"$f":"'CARES CRRSA ARP 28-31'!F25","v":0},null,"Error?","CARES CRRSA 2021"]
[8672,{"$f":"'CARES CRRSA ARP 28-31'!F26","v":0},null,"Error?","CARES CRRSA 2021"]
[8673,{"$f":"'CARES CRRSA ARP 28-31'!F27","v":0},null,"Error?","CARES CRRSA 2021"]
[8674,{"$f":"'CARES CRRSA ARP 28-31'!F28","v":0},null,"Error?","CARES CRRSA 2021"]
[8675,{"$f":"'CARES CRRSA ARP 28-31'!F30","v":0},null,"Error?","CARES CRRSA 2021"]
[8676,{"$f":"'CARES CRRSA ARP 28-31'!F31","v":0},null,"Error?","CARES CRRSA 2021"]
[8677,{"$f":"'CARES CRRSA ARP 28-31'!F32","v":0},null,"Error?","CARES CRRSA 2021"]
[8678,{"$f":"'CARES CRRSA ARP 28-31'!G12","v":0},null,"Error?","CARES CRRSA 2021"]
[8679,{"$f":"'CARES CRRSA ARP 28-31'!G13","v":0},null,"Error?","CARES CRRSA 2021"]
[8680,{"$f":"'CARES CRRSA ARP 28-31'!G14","v":0},null,"Error?","CARES CRRSA 2021"]
[8681,{"$f":"'CARES CRRSA ARP 28-31'!G15","v":0},null,"Error?","CARES CRRSA 2021"]
[8682,{"$f":"'CARES CRRSA ARP 28-31'!G16","v":0},null,"Error?","CARES CRRSA 2021"]
[8683,{"$f":"'CARES CRRSA ARP 28-31'!G21","v":0},null,"Error?","CARES CRRSA 2021"]
[8684,{"$f":"'CARES CRRSA ARP 28-31'!G22","v":0},null,"Error?","CARES CRRSA 2021"]
[8685,{"$f":"'CARES CRRSA ARP 28-31'!G24","v":0},null,"Error?","CARES CRRSA 2021"]
[8686,{"$f":"'CARES CRRSA ARP 28-31'!G25","v":0},null,"Error?","CARES CRRSA 2021"]
[8687,{"$f":"'CARES CRRSA ARP 28-31'!G26","v":0},null,"Error?","CARES CRRSA 2021"]
[8688,{"$f":"'CARES CRRSA ARP 28-31'!G27","v":0},null,"Error?","CARES CRRSA 2021"]
[8689,{"$f":"'CARES CRRSA ARP 28-31'!G28","v":0},null,"Error?","CARES CRRSA 2021"]
[8690,{"$f":"'CARES CRRSA ARP 28-31'!G30","v":0},null,"Error?","CARES CRRSA 2021"]
[8691,{"$f":"'CARES CRRSA ARP 28-31'!G31","v":0},null,"Error?","CARES CRRSA 2021"]
[8692,{"$f":"'CARES CRRSA ARP 28-31'!G32","v":0},null,"Error?","CARES CRRSA 2021"]
[8693,{"$f":"'CARES CRRSA ARP 28-31'!H12","v":0},null,"Error?","CARES CRRSA 2021"]
[8694,{"$f":"'CARES CRRSA ARP 28-31'!H13","v":0},null,"Error?","CARES CRRSA 2021"]
[8695,{"$f":"'CARES CRRSA ARP 28-31'!H14","v":0},null,"Error?","CARES CRRSA 2021"]
[8696,{"$f":"'CARES CRRSA ARP 28-31'!H15","v":0},null,"Error?","CARES CRRSA 2021"]
[8697,{"$f":"'CARES CRRSA ARP 28-31'!H21","v":0},null,"Error?","CARES CRRSA 2021"]
[8698,{"$f":"'CARES CRRSA ARP 28-31'!H22","v":0},null,"Error?","CARES CRRSA 2021"]
[8699,{"$f":"'CARES CRRSA ARP 28-31'!H24","v":0},null,"Error?","CARES CRRSA 2021"]
[8700,{"$f":"'CARES CRRSA ARP 28-31'!H25","v":0},null,"Error?","CARES CRRSA 2021"]
[8701,{"$f":"'CARES CRRSA ARP 28-31'!H26","v":0},null,"Error?","CARES CRRSA 2021"]
[8702,{"$f":"'CARES CRRSA ARP 28-31'!H27","v":0},null,"Error?","CARES CRRSA 2021"]
[8703,{"$f":"'CARES CRRSA ARP 28-31'!H28","v":0},null,"Error?","CARES CRRSA 2021"]
[8704,{"$f":"'CARES CRRSA ARP 28-31'!H30","v":0},null,"Error?","CARES CRRSA 2021"]
[8705,{"$f":"'CARES CRRSA ARP 28-31'!H31","v":0},null,"Error?","CARES CRRSA 2021"]
[8706,{"$f":"'CARES CRRSA ARP 28-31'!H32","v":0},null,{"$f":"IF(ISBLANK(B8765),\"OK\",IF(A8765-B8765=0,\"OK\",\"Error?\"))","v":"Error?"},"CARES CRRSA 2021"]
[8707,{"$f":"'CARES CRRSA ARP 28-31'!K12","v":0},null,"Error?","CARES CRRSA 2021"]
[8708,{"$f":"'CARES CRRSA ARP 28-31'!K13","v":0},null,"Error?","CARES CRRSA 2021"]
[8709,{"$f":"'CARES CRRSA ARP 28-31'!K14","v":0},null,"Error?","CARES CRRSA 2021"]
[8710,{"$f":"'CARES CRRSA ARP 28-31'!K15","v":0},null,"Error?","CARES CRRSA 2021"]
[8711,{"$f":"'CARES CRRSA ARP 28-31'!K21","v":0},null,"Error?","CARES CRRSA 2021"]
[8712,{"$f":"'CARES CRRSA ARP 28-31'!K22","v":0},null,"Error?","CARES CRRSA 2021"]
[8713,{"$f":"'CARES CRRSA ARP 28-31'!K24","v":0},null,"Error?","CARES CRRSA 2021"]
[8714,{"$f":"'CARES CRRSA ARP 28-31'!K25","v":0},null,"Error?","CARES CRRSA 2021"]
[8715,{"$f":"'CARES CRRSA ARP 28-31'!K26","v":0},null,"Error?","CARES CRRSA 2021"]
[8716,{"$f":"'CARES CRRSA ARP 28-31'!K27","v":0},null,"Error?","CARES CRRSA 2021"]
[8717,{"$f":"'CARES CRRSA ARP 28-31'!K28","v":0},null,"Error?","CARES CRRSA 2021"]
[8718,{"$f":"'CARES CRRSA ARP 28-31'!K30","v":0},null,"Error?","CARES CRRSA 2021"]
[8719,{"$f":"'CARES CRRSA ARP 28-31'!K31","v":0},null,"Error?","CARES CRRSA 2021"]
[8720,{"$f":"'CARES CRRSA ARP 28-31'!K32","v":0},null,"Error?","CARES CRRSA 2021"]
[8721,{"$f":"'CARES CRRSA ARP 28-31'!L12","v":0},null,"Error?","CARES CRRSA 2021"]
[8722,{"$f":"'CARES CRRSA ARP 28-31'!L13","v":0},null,"Error?","CARES CRRSA 2021"]
[8723,{"$f":"'CARES CRRSA ARP 28-31'!L14","v":0},null,"Error?","CARES CRRSA 2021"]
[8724,{"$f":"'CARES CRRSA ARP 28-31'!L15","v":0},null,"Error?","CARES CRRSA 2021"]
[8725,{"$f":"'CARES CRRSA ARP 28-31'!L16","v":0},null,"Error?","CARES CRRSA 2021"]
[8726,{"$f":"'CARES CRRSA ARP 28-31'!L21","v":242753},null,"Error?","CARES CRRSA 2021"]
[8727,{"$f":"'CARES CRRSA ARP 28-31'!L22","v":{"v":18528.66,"d":"18529"}},null,"Error?","CARES CRRSA 2021"]
[8728,{"$f":"'CARES CRRSA ARP 28-31'!L24","v":0},null,"Error?","CARES CRRSA 2021"]
[8729,{"$f":"'CARES CRRSA ARP 28-31'!L25","v":0},null,"Error?","CARES CRRSA 2021"]
[8730,{"$f":"'CARES CRRSA ARP 28-31'!L26","v":0},null,"Error?","CARES CRRSA 2021"]
[8731,{"$f":"'CARES CRRSA ARP 28-31'!L27","v":0},null,"Error?","CARES CRRSA 2021"]
[8732,{"$f":"'CARES CRRSA ARP 28-31'!L28","v":{"v":261281.66,"d":"261282"}},null,"Error?","CARES CRRSA 2021"]
[8733,{"$f":"'CARES CRRSA ARP 28-31'!L30","v":242753},null,"Error?","CARES CRRSA 2021"]
[8734,{"$f":"'CARES CRRSA ARP 28-31'!L31","v":242753},null,"Error?","CARES CRRSA 2021"]
[8735,{"$f":"'CARES CRRSA ARP 28-31'!L32","v":0},null,"Error?","CARES CRRSA 2021"]
[8736,{"$f":"'CARES CRRSA ARP 28-31'!F21","v":0},null,"Error?","CARES CRRSA 2021"]
[8737,{"$f":"'CARES CRRSA ARP 28-31'!H16","v":0},null,"Error?","CARES CRRSA 2021"]
[8738,{"$f":"'CARES CRRSA ARP 28-31'!K16","v":0},null,"Error?","CARES CRRSA 2021"]
[8739,{"$f":"'CARES CRRSA ARP 28-31'!D43","v":0},null,"Error?","CARES CRRSA 2021"]
[8740,{"$f":"'CARES CRRSA ARP 28-31'!E43","v":0},null,"Error?","CARES CRRSA 2021"]
[8741,{"$f":"'CARES CRRSA ARP 28-31'!F43","v":17202},null,"Error?","CARES CRRSA 2021"]
[8742,{"$f":"'CARES CRRSA ARP 28-31'!G43","v":160026},null,"Error?","CARES CRRSA 2021"]
[8743,{"$f":"'CARES CRRSA ARP 28-31'!H43","v":0},null,"Error?","CARES CRRSA 2021"]
[8744,{"$f":"'CARES CRRSA ARP 28-31'!I43","v":0},null,"Error?","CARES CRRSA 2021"]
[8745,{"$f":"'CARES CRRSA ARP 28-31'!J43","v":0},null,"Error?","CARES CRRSA 2021"]
[8746,{"$f":"'CARES CRRSA ARP 28-31'!L43","v":177228},null,"Error?","CARES CRRSA 2021"]
[8747,{"$f":"'CARES CRRSA ARP 28-31'!D44","v":4576},null,"Error?","CARES CRRSA 2021"]
[8748,{"$f":"'CARES CRRSA ARP 28-31'!E44","v":1180},null,"Error?","CARES CRRSA 2021"]
[8749,{"$f":"'CARES CRRSA ARP 28-31'!F44","v":49400},null,"Error?","CARES CRRSA 2021"]
[8750,{"$f":"'CARES CRRSA ARP 28-31'!G44","v":12008},null,"Error?","CARES CRRSA 2021"]
[8751,{"$f":"'CARES CRRSA ARP 28-31'!H44","v":4000},null,"Error?","CARES CRRSA 2021"]
[8752,{"$f":"'CARES CRRSA ARP 28-31'!I44","v":0},null,"Error?","CARES CRRSA 2021"]
[8753,{"$f":"'CARES CRRSA ARP 28-31'!J44","v":0},null,"Error?","CARES CRRSA 2021"]
[8754,{"$f":"'CARES CRRSA ARP 28-31'!L44","v":71164},null,"Error?","CARES CRRSA 2021"]
[8755,{"$f":"'CARES CRRSA ARP 28-31'!D47","v":0},null,"Error?","CARES CRRSA 2021"]
[8756,{"$f":"'CARES CRRSA ARP 28-31'!E47","v":0},null,"Error?","CARES CRRSA 2021"]
[8757,{"$f":"'CARES CRRSA ARP 28-31'!F47","v":0},null,"Error?","CARES CRRSA 2021"]
[8758,{"$f":"'CARES CRRSA ARP 28-31'!G47","v":0},null,"Error?","CARES CRRSA 2021"]
[8759,{"$f":"'CARES CRRSA ARP 28-31'!H47","v":0},null,"Error?","CARES CRRSA 2021"]
[8760,{"$f":"'CARES CRRSA ARP 28-31'!I47","v":0},null,"Error?","CARES CRRSA 2021"]
[8761,{"$f":"'CARES CRRSA ARP 28-31'!J47","v":0},null,"Error?","CARES CRRSA 2021"]
[8762,{"$f":"'CARES CRRSA ARP 28-31'!L47","v":0},null,"Error?","CARES CRRSA 2021"]
[8763,{"$f":"'CARES CRRSA ARP 28-31'!D48","v":0},null,"Error?","CARES CRRSA 2021"]
[8764,{"$f":"'CARES CRRSA ARP 28-31'!E48","v":0},null,"Error?","CARES CRRSA 2021"]
[8765,{"$f":"'CARES CRRSA ARP 28-31'!F48","v":0},null,"Error?","CARES CRRSA 2021"]
[8766,{"$f":"'CARES CRRSA ARP 28-31'!G48","v":12008},null,"Error?","CARES CRRSA 2021"]
[8767,{"$f":"'CARES CRRSA ARP 28-31'!H48","v":4000},null,"Error?","CARES CRRSA 2021"]
[8768,{"$f":"'CARES CRRSA ARP 28-31'!I48","v":0},null,"Error?","CARES CRRSA 2021"]
[8769,{"$f":"'CARES CRRSA ARP 28-31'!J48","v":0},null,"Error?","CARES CRRSA 2021"]
[8770,{"$f":"'CARES CRRSA ARP 28-31'!L48","v":16008},null,{"$f":"IF(ISBLANK(B8829),\"OK\",IF(A8829-B8829=0,\"OK\",\"Error?\"))","v":"Error?"},"CARES CRRSA 2021"]
[8771,{"$f":"'CARES CRRSA ARP 28-31'!D49","v":0},null,"Error?","CARES CRRSA 2021"]
[8772,{"$f":"'CARES CRRSA ARP 28-31'!E49","v":0},null,"Error?","CARES CRRSA 2021"]
[8773,{"$f":"'CARES CRRSA ARP 28-31'!F49","v":0},null,"Error?","CARES CRRSA 2021"]
[8774,{"$f":"'CARES CRRSA ARP 28-31'!G49","v":0},null,"Error?","CARES CRRSA 2021"]
[8775,{"$f":"'CARES CRRSA ARP 28-31'!H49","v":0},null,"Error?","CARES CRRSA 2021"]
[8776,{"$f":"'CARES CRRSA ARP 28-31'!I49","v":0},null,"Error?","CARES CRRSA 2021"]
[8777,{"$f":"'CARES CRRSA ARP 28-31'!J49","v":0},null,"Error?","CARES CRRSA 2021"]
[8778,{"$f":"'CARES CRRSA ARP 28-31'!L49","v":0},null,"Error?","CARES CRRSA 2021"]
[8779,{"$f":"'CARES CRRSA ARP 28-31'!F52","v":17202},null,"Error?","CARES CRRSA 2021"]
[8780,{"$f":"'CARES CRRSA ARP 28-31'!G52","v":160026},null,"Error?","CARES CRRSA 2021"]
[8781,{"$f":"'CARES CRRSA ARP 28-31'!H52","v":0},null,"Error?","CARES CRRSA 2021"]
[8782,{"$f":"'CARES CRRSA ARP 28-31'!J52","v":0},null,"Error?","CARES CRRSA 2021"]
[8783,{"$f":"'CARES CRRSA ARP 28-31'!L52","v":177228},null,"Error?","CARES CRRSA 2021"]
[8784,{"$f":"'CARES CRRSA ARP 28-31'!F53","v":49400},null,"Error?","CARES CRRSA 2021"]
[8785,{"$f":"'CARES CRRSA ARP 28-31'!G53","v":0},null,"Error?","CARES CRRSA 2021"]
[8786,{"$f":"'CARES CRRSA ARP 28-31'!H53","v":0},null,"Error?","CARES CRRSA 2021"]
[8787,{"$f":"'CARES CRRSA ARP 28-31'!J53","v":0},null,"Error?","CARES CRRSA 2021"]
[8788,{"$f":"'CARES CRRSA ARP 28-31'!L53","v":49400},null,"Error?","CARES CRRSA 2021"]
[8789,{"$f":"'CARES CRRSA ARP 28-31'!F54","v":66602},null,"Error?","CARES CRRSA 2021"]
[8790,{"$f":"'CARES CRRSA ARP 28-31'!G54","v":160026},null,"Error?","CARES CRRSA 2021"]
[8791,{"$f":"'CARES CRRSA ARP 28-31'!H54","v":0},null,"Error?","CARES CRRSA 2021"]
[8792,{"$f":"'CARES CRRSA ARP 28-31'!J54","v":0},null,"Error?","CARES CRRSA 2021"]
[8793,{"$f":"'CARES CRRSA ARP 28-31'!L54","v":226628},null,"Error?","CARES CRRSA 2021"]
[8794,{"$f":"'CARES CRRSA ARP 28-31'!D61","v":0},null,"Error?","CARES CRRSA 2021"]
[8795,{"$f":"'CARES CRRSA ARP 28-31'!E61","v":0},null,"Error?","CARES CRRSA 2021"]
[8796,{"$f":"'CARES CRRSA ARP 28-31'!F61","v":0},null,"Error?","CARES CRRSA 2021"]
[8797,{"$f":"'CARES CRRSA ARP 28-31'!G61","v":0},null,"Error?","CARES CRRSA 2021"]
[8798,{"$f":"'CARES CRRSA ARP 28-31'!H61","v":0},null,"Error?","CARES CRRSA 2021"]
[8799,{"$f":"'CARES CRRSA ARP 28-31'!I61","v":0},null,"Error?","CARES CRRSA 2021"]
[8800,{"$f":"'CARES CRRSA ARP 28-31'!J61","v":0},null,"Error?","CARES CRRSA 2021"]
[8801,{"$f":"'CARES CRRSA ARP 28-31'!L61","v":0},null,"Error?","CARES CRRSA 2021"]
[8802,{"$f":"'CARES CRRSA ARP 28-31'!D62","v":0},null,"Error?","CARES CRRSA 2021"]
[8803,{"$f":"'CARES CRRSA ARP 28-31'!E62","v":0},null,"Error?","CARES CRRSA 2021"]
[8804,{"$f":"'CARES CRRSA ARP 28-31'!F62","v":0},null,"Error?","CARES CRRSA 2021"]
[8805,{"$f":"'CARES CRRSA ARP 28-31'!G62","v":18529},null,"Error?","CARES CRRSA 2021"]
[8806,{"$f":"'CARES CRRSA ARP 28-31'!H62","v":0},null,"Error?","CARES CRRSA 2021"]
[8807,{"$f":"'CARES CRRSA ARP 28-31'!I62","v":0},null,"Error?","CARES CRRSA 2021"]
[8808,{"$f":"'CARES CRRSA ARP 28-31'!J62","v":0},null,"Error?","CARES CRRSA 2021"]
[8809,{"$f":"'CARES CRRSA ARP 28-31'!L62","v":18529},null,"Error?","CARES CRRSA 2021"]
[8810,{"$f":"'CARES CRRSA ARP 28-31'!D65","v":0},null,"Error?","CARES CRRSA 2021"]
[8811,{"$f":"'CARES CRRSA ARP 28-31'!E65","v":0},null,"Error?","CARES CRRSA 2021"]
[8812,{"$f":"'CARES CRRSA ARP 28-31'!F65","v":0},null,"Error?","CARES CRRSA 2021"]
[8813,{"$f":"'CARES CRRSA ARP 28-31'!G65","v":0},null,"Error?","CARES CRRSA 2021"]
[8814,{"$f":"'CARES CRRSA ARP 28-31'!H65","v":0},null,"Error?","CARES CRRSA 2021"]
[8815,{"$f":"'CARES CRRSA ARP 28-31'!I65","v":0},null,"Error?","CARES CRRSA 2021"]
[8816,{"$f":"'CARES CRRSA ARP 28-31'!J65","v":0},null,"Error?","CARES CRRSA 2021"]
[8817,{"$f":"'CARES CRRSA ARP 28-31'!L65","v":0},null,"Error?","CARES CRRSA 2021"]
[8818,{"$f":"'CARES CRRSA ARP 28-31'!D66","v":0},null,"Error?","CARES CRRSA 2021"]
[8819,{"$f":"'CARES CRRSA ARP 28-31'!E66","v":0},null,"Error?","CARES CRRSA 2021"]
[8820,{"$f":"'CARES CRRSA ARP 28-31'!F66","v":0},null,"Error?","CARES CRRSA 2021"]
[8821,{"$f":"'CARES CRRSA ARP 28-31'!G66","v":0},null,"Error?","CARES CRRSA 2021"]
[8822,{"$f":"'CARES CRRSA ARP 28-31'!H66","v":0},null,"Error?","CARES CRRSA 2021"]
[8823,{"$f":"'CARES CRRSA ARP 28-31'!I66","v":0},null,"Error?","CARES CRRSA 2021"]
[8824,{"$f":"'CARES CRRSA ARP 28-31'!J66","v":0},null,"Error?","CARES CRRSA 2021"]
[8825,{"$f":"'CARES CRRSA ARP 28-31'!L66","v":0},null,"Error?","CARES CRRSA 2021"]
[8826,{"$f":"'CARES CRRSA ARP 28-31'!D67","v":0},null,"Error?","CARES CRRSA 2021"]
[8827,{"$f":"'CARES CRRSA ARP 28-31'!E67","v":0},null,"Error?","CARES CRRSA 2021"]
[8828,{"$f":"'CARES CRRSA ARP 28-31'!F67","v":0},null,"Error?","CARES CRRSA 2021"]
[8829,{"$f":"'CARES CRRSA ARP 28-31'!G67","v":18529},null,"Error?","CARES CRRSA 2021"]
[8830,{"$f":"'CARES CRRSA ARP 28-31'!H67","v":0},null,"Error?","CARES CRRSA 2021"]
[8831,{"$f":"'CARES CRRSA ARP 28-31'!I67","v":0},null,"Error?","CARES CRRSA 2021"]
[8832,{"$f":"'CARES CRRSA ARP 28-31'!J67","v":0},null,"Error?","CARES CRRSA 2021"]
[8833,{"$f":"'CARES CRRSA ARP 28-31'!L67","v":18529},null,"Error?","CARES CRRSA 2021"]
[8834,{"$f":"'CARES CRRSA ARP 28-31'!F70","v":0},null,{"$f":"IF(ISBLANK(B8893),\"OK\",IF(A8893-B8893=0,\"OK\",\"Error?\"))","v":"Error?"},"CARES CRRSA 2021"]
[8835,{"$f":"'CARES CRRSA ARP 28-31'!G70","v":0},null,"Error?","CARES CRRSA 2021"]
[8836,{"$f":"'CARES CRRSA ARP 28-31'!H70","v":0},null,"Error?","CARES CRRSA 2021"]
[8837,{"$f":"'CARES CRRSA ARP 28-31'!J70","v":0},null,"Error?","CARES CRRSA 2021"]
[8838,{"$f":"'CARES CRRSA ARP 28-31'!L70","v":0},null,"Error?","CARES CRRSA 2021"]
[8839,{"$f":"'CARES CRRSA ARP 28-31'!F71","v":0},null,"Error?","CARES CRRSA 2021"]
[8840,{"$f":"'CARES CRRSA ARP 28-31'!G71","v":0},null,"Error?","CARES CRRSA 2021"]
[8841,{"$f":"'CARES CRRSA ARP 28-31'!H71","v":0},null,"Error?","CARES CRRSA 2021"]
[8842,{"$f":"'CARES CRRSA ARP 28-31'!J71","v":0},null,"Error?","CARES CRRSA 2021"]
[8843,{"$f":"'CARES CRRSA ARP 28-31'!L71","v":0},null,"Error?","CARES CRRSA 2021"]
[8844,{"$f":"'CARES CRRSA ARP 28-31'!F72","v":0},null,"Error?","CARES CRRSA 2021"]
[8845,{"$f":"'CARES CRRSA ARP 28-31'!G72","v":0},null,"Error?","CARES CRRSA 2021"]
[8846,{"$f":"'CARES CRRSA ARP 28-31'!H72","v":0},null,"Error?","CARES CRRSA 2021"]
[8847,{"$f":"'CARES CRRSA ARP 28-31'!J72","v":0},null,"Error?","CARES CRRSA 2021"]
[8848,{"$f":"'CARES CRRSA ARP 28-31'!L72","v":0},null,"Error?","CARES CRRSA 2021"]
[8849,{"$f":"'CARES CRRSA ARP 28-31'!D79","v":0},null,"Error?","CARES CRRSA 2021"]
[8850,{"$f":"'CARES CRRSA ARP 28-31'!E79","v":0},null,"Error?","CARES CRRSA 2021"]
[8851,{"$f":"'CARES CRRSA ARP 28-31'!F79","v":0},null,"Error?","CARES CRRSA 2021"]
[8852,{"$f":"'CARES CRRSA ARP 28-31'!G79","v":0},null,"Error?","CARES CRRSA 2021"]
[8853,{"$f":"'CARES CRRSA ARP 28-31'!H79","v":0},null,"Error?","CARES CRRSA 2021"]
[8854,{"$f":"'CARES CRRSA ARP 28-31'!I79","v":0},null,"Error?","CARES CRRSA 2021"]
[8855,{"$f":"'CARES CRRSA ARP 28-31'!J79","v":0},null,"Error?","CARES CRRSA 2021"]
[8856,{"$f":"'CARES CRRSA ARP 28-31'!L79","v":0},null,"Error?","CARES CRRSA 2021"]
[8857,{"$f":"'CARES CRRSA ARP 28-31'!D80","v":0},null,"Error?","CARES CRRSA 2021"]
[8858,{"$f":"'CARES CRRSA ARP 28-31'!E80","v":0},null,"Error?","CARES CRRSA 2021"]
[8859,{"$f":"'CARES CRRSA ARP 28-31'!F80","v":0},null,"Error?","CARES CRRSA 2021"]
[8860,{"$f":"'CARES CRRSA ARP 28-31'!G80","v":0},null,"Error?","CARES CRRSA 2021"]
[8861,{"$f":"'CARES CRRSA ARP 28-31'!H80","v":0},null,"Error?","CARES CRRSA 2021"]
[8862,{"$f":"'CARES CRRSA ARP 28-31'!I80","v":0},null,"Error?","CARES CRRSA 2021"]
[8863,{"$f":"'CARES CRRSA ARP 28-31'!J80","v":0},null,"Error?","CARES CRRSA 2021"]
[8864,{"$f":"'CARES CRRSA ARP 28-31'!L80","v":0},null,"Error?","CARES CRRSA 2021"]
[8865,{"$f":"'CARES CRRSA ARP 28-31'!D83","v":0},null,"Error?","CARES CRRSA 2021"]
[8866,{"$f":"'CARES CRRSA ARP 28-31'!E83","v":0},null,"Error?","CARES CRRSA 2021"]
[8867,{"$f":"'CARES CRRSA ARP 28-31'!F83","v":0},null,"Error?","CARES CRRSA 2021"]
[8868,{"$f":"'CARES CRRSA ARP 28-31'!G83","v":0},null,"Error?","CARES CRRSA 2021"]
[8869,{"$f":"'CARES CRRSA ARP 28-31'!H83","v":0},null,"Error?","CARES CRRSA 2021"]
[8870,{"$f":"'CARES CRRSA ARP 28-31'!I83","v":0},null,"Error?","CARES CRRSA 2021"]
[8871,{"$f":"'CARES CRRSA ARP 28-31'!J83","v":0},null,"Error?","CARES CRRSA 2021"]
[8872,{"$f":"'CARES CRRSA ARP 28-31'!L83","v":0},null,"Error?","CARES CRRSA 2021"]
[8873,{"$f":"'CARES CRRSA ARP 28-31'!D84","v":0},null,"Error?","CARES CRRSA 2021"]
[8874,{"$f":"'CARES CRRSA ARP 28-31'!E84","v":0},null,"Error?","CARES CRRSA 2021"]
[8875,{"$f":"'CARES CRRSA ARP 28-31'!F84","v":0},null,"Error?","CARES CRRSA 2021"]
[8876,{"$f":"'CARES CRRSA ARP 28-31'!G84","v":0},null,"Error?","CARES CRRSA 2021"]
[8877,{"$f":"'CARES CRRSA ARP 28-31'!H84","v":0},null,"Error?","CARES CRRSA 2021"]
[8878,{"$f":"'CARES CRRSA ARP 28-31'!I84","v":0},null,"Error?","CARES CRRSA 2021"]
[8879,{"$f":"'CARES CRRSA ARP 28-31'!J84","v":0},null,"Error?","CARES CRRSA 2021"]
[8880,{"$f":"'CARES CRRSA ARP 28-31'!L84","v":0},null,"Error?","CARES CRRSA 2021"]
[8881,{"$f":"'CARES CRRSA ARP 28-31'!D85","v":0},null,"Error?","CARES CRRSA 2021"]
[8882,{"$f":"'CARES CRRSA ARP 28-31'!E85","v":0},null,"Error?","CARES CRRSA 2021"]
[8883,{"$f":"'CARES CRRSA ARP 28-31'!F85","v":0},null,"Error?","CARES CRRSA 2021"]
[8884,{"$f":"'CARES CRRSA ARP 28-31'!G85","v":0},null,"Error?","CARES CRRSA 2021"]
[8885,{"$f":"'CARES CRRSA ARP 28-31'!H85","v":0},null,"Error?","CARES CRRSA 2021"]
[8886,{"$f":"'CARES CRRSA ARP 28-31'!I85","v":0},null,"Error?","CARES CRRSA 2021"]
[8887,{"$f":"'CARES CRRSA ARP 28-31'!J85","v":0},null,"Error?","CARES CRRSA 2021"]
[8888,{"$f":"'CARES CRRSA ARP 28-31'!L85","v":0},null,"Error?","CARES CRRSA 2021"]
[8889,{"$f":"'CARES CRRSA ARP 28-31'!F88","v":0},null,"Error?","CARES CRRSA 2021"]
[8890,{"$f":"'CARES CRRSA ARP 28-31'!G88","v":0},null,"Error?","CARES CRRSA 2021"]
[8891,{"$f":"'CARES CRRSA ARP 28-31'!H88","v":0},null,"Error?","CARES CRRSA 2021"]
[8892,{"$f":"'CARES CRRSA ARP 28-31'!J88","v":0},null,"Error?","CARES CRRSA 2021"]
[8893,{"$f":"'CARES CRRSA ARP 28-31'!L88","v":0},null,"Error?","CARES CRRSA 2021"]
[8894,{"$f":"'CARES CRRSA ARP 28-31'!F89","v":0},null,"Error?","CARES CRRSA 2021"]
[8895,{"$f":"'CARES CRRSA ARP 28-31'!G89","v":0},null,"Error?","CARES CRRSA 2021"]
[8896,{"$f":"'CARES CRRSA ARP 28-31'!H89","v":0},null,"Error?","CARES CRRSA 2021"]
[8897,{"$f":"'CARES CRRSA ARP 28-31'!J89","v":0},null,"Error?","CARES CRRSA 2021"]
[8898,{"$f":"'CARES CRRSA ARP 28-31'!L89","v":0},null,{"$f":"IF(ISBLANK(B8957),\"OK\",IF(A8957-B8957=0,\"OK\",\"Error?\"))","v":"Error?"},"CARES CRRSA 2021"]
[8899,{"$f":"'CARES CRRSA ARP 28-31'!F90","v":0},null,"Error?","CARES CRRSA 2021"]
[8900,{"$f":"'CARES CRRSA ARP 28-31'!G90","v":0},null,"Error?","CARES CRRSA 2021"]
[8901,{"$f":"'CARES CRRSA ARP 28-31'!H90","v":0},null,"Error?","CARES CRRSA 2021"]
[8902,{"$f":"'CARES CRRSA ARP 28-31'!J90","v":0},null,"Error?","CARES CRRSA 2021"]
[8903,{"$f":"'CARES CRRSA ARP 28-31'!L90","v":0},null,"Error?","CARES CRRSA 2021"]
[8904,{"$f":"'CARES CRRSA ARP 28-31'!D97","v":0},null,"Error?","CARES CRRSA 2021"]
[8905,{"$f":"'CARES CRRSA ARP 28-31'!E97","v":0},null,"Error?","CARES CRRSA 2021"]
[8906,{"$f":"'CARES CRRSA ARP 28-31'!F97","v":0},null,"Error?","CARES CRRSA 2021"]
[8907,{"$f":"'CARES CRRSA ARP 28-31'!G97","v":0},null,"Error?","CARES CRRSA 2021"]
[8908,{"$f":"'CARES CRRSA ARP 28-31'!H97","v":0},null,"Error?","CARES CRRSA 2021"]
[8909,{"$f":"'CARES CRRSA ARP 28-31'!I97","v":0},null,"Error?","CARES CRRSA 2021"]
[8910,{"$f":"'CARES CRRSA ARP 28-31'!J97","v":0},null,"Error?","CARES CRRSA 2021"]
[8911,{"$f":"'CARES CRRSA ARP 28-31'!L97","v":0},null,"Error?","CARES CRRSA 2021"]
[8912,{"$f":"'CARES CRRSA ARP 28-31'!D98","v":0},null,"Error?","CARES CRRSA 2021"]
[8913,{"$f":"'CARES CRRSA ARP 28-31'!E98","v":0},null,"Error?","CARES CRRSA 2021"]
[8914,{"$f":"'CARES CRRSA ARP 28-31'!F98","v":0},null,"Error?","CARES CRRSA 2021"]
[8915,{"$f":"'CARES CRRSA ARP 28-31'!G98","v":0},null,"Error?","CARES CRRSA 2021"]
[8916,{"$f":"'CARES CRRSA ARP 28-31'!H98","v":0},null,"Error?","CARES CRRSA 2021"]
[8917,{"$f":"'CARES CRRSA ARP 28-31'!I98","v":0},null,"Error?","CARES CRRSA 2021"]
[8918,{"$f":"'CARES CRRSA ARP 28-31'!J98","v":0},null,"Error?","CARES CRRSA 2021"]
[8919,{"$f":"'CARES CRRSA ARP 28-31'!L98","v":0},null,"Error?","CARES CRRSA 2021"]
[8920,{"$f":"'CARES CRRSA ARP 28-31'!D101","v":0},null,"Error?","CARES CRRSA 2021"]
[8921,{"$f":"'CARES CRRSA ARP 28-31'!E101","v":0},null,"Error?","CARES CRRSA 2021"]
[8922,{"$f":"'CARES CRRSA ARP 28-31'!F101","v":0},null,"Error?","CARES CRRSA 2021"]
[8923,{"$f":"'CARES CRRSA ARP 28-31'!G101","v":0},null,"Error?","CARES CRRSA 2021"]
[8924,{"$f":"'CARES CRRSA ARP 28-31'!H101","v":0},null,"Error?","CARES CRRSA 2021"]
[8925,{"$f":"'CARES CRRSA ARP 28-31'!I101","v":0},null,"Error?","CARES CRRSA 2021"]
[8926,{"$f":"'CARES CRRSA ARP 28-31'!J101","v":0},null,"Error?","CARES CRRSA 2021"]
[8927,{"$f":"'CARES CRRSA ARP 28-31'!L101","v":0},null,"Error?","CARES CRRSA 2021"]
[8928,{"$f":"'CARES CRRSA ARP 28-31'!D102","v":0},null,"Error?","CARES CRRSA 2021"]
[8929,{"$f":"'CARES CRRSA ARP 28-31'!L102","v":0},null,"Error?","CARES CRRSA 2021"]
[8930,{"$f":"'CARES CRRSA ARP 28-31'!D103","v":0},null,"Error?","CARES CRRSA 2021"]
[8931,{"$f":"'CARES CRRSA ARP 28-31'!E103","v":0},null,"Error?","CARES CRRSA 2021"]
[8932,{"$f":"'CARES CRRSA ARP 28-31'!F103","v":0},null,"Error?","CARES CRRSA 2021"]
[8933,{"$f":"'CARES CRRSA ARP 28-31'!G103","v":0},null,"Error?","CARES CRRSA 2021"]
[8934,{"$f":"'CARES CRRSA ARP 28-31'!H103","v":0},null,"Error?","CARES CRRSA 2021"]
[8935,{"$f":"'CARES CRRSA ARP 28-31'!I103","v":0},null,"Error?","CARES CRRSA 2021"]
[8936,{"$f":"'CARES CRRSA ARP 28-31'!J103","v":0},null,"Error?","CARES CRRSA 2021"]
[8937,{"$f":"'CARES CRRSA ARP 28-31'!L103","v":0},null,"Error?","CARES CRRSA 2021"]
[8938,{"$f":"'CARES CRRSA ARP 28-31'!F106","v":0},null,"Error?","CARES CRRSA 2021"]
[8939,{"$f":"'CARES CRRSA ARP 28-31'!G106","v":0},null,"Error?","CARES CRRSA 2021"]
[8940,{"$f":"'CARES CRRSA ARP 28-31'!H106","v":0},null,"Error?","CARES CRRSA 2021"]
[8941,{"$f":"'CARES CRRSA ARP 28-31'!J106","v":0},null,"Error?","CARES CRRSA 2021"]
[8942,{"$f":"'CARES CRRSA ARP 28-31'!L106","v":0},null,"Error?","CARES CRRSA 2021"]
[8943,{"$f":"'CARES CRRSA ARP 28-31'!F107","v":0},null,"Error?","CARES CRRSA 2021"]
[8944,{"$f":"'CARES CRRSA ARP 28-31'!G107","v":0},null,"Error?","CARES CRRSA 2021"]
[8945,{"$f":"'CARES CRRSA ARP 28-31'!H107","v":0},null,"Error?","CARES CRRSA 2021"]
[8946,{"$f":"'CARES CRRSA ARP 28-31'!J107","v":0},null,"Error?","CARES CRRSA 2021"]
[8947,{"$f":"'CARES CRRSA ARP 28-31'!L107","v":0},null,"Error?","CARES CRRSA 2021"]
[8948,{"$f":"'CARES CRRSA ARP 28-31'!F108","v":0},null,"Error?","CARES CRRSA 2021"]
[8949,{"$f":"'CARES CRRSA ARP 28-31'!G108","v":0},null,"Error?","CARES CRRSA 2021"]
[8950,{"$f":"'CARES CRRSA ARP 28-31'!H108","v":0},null,"Error?","CARES CRRSA 2021"]
[8951,{"$f":"'CARES CRRSA ARP 28-31'!J108","v":0},null,"Error?","CARES CRRSA 2021"]
[8952,{"$f":"'CARES CRRSA ARP 28-31'!L108","v":0},null,"Error?","CARES CRRSA 2021"]
[8953,{"$f":"'CARES CRRSA ARP 28-31'!D115","v":0},null,"Error?","CARES CRRSA 2021"]
[8954,{"$f":"'CARES CRRSA ARP 28-31'!E115","v":0},null,"Error?","CARES CRRSA 2021"]
[8955,{"$f":"'CARES CRRSA ARP 28-31'!F115","v":0},null,"Error?","CARES CRRSA 2021"]
[8956,{"$f":"'CARES CRRSA ARP 28-31'!G115","v":0},null,"Error?","CARES CRRSA 2021"]
[8957,{"$f":"'CARES CRRSA ARP 28-31'!H115","v":0},null,"Error?","CARES CRRSA 2021"]
[8958,{"$f":"'CARES CRRSA ARP 28-31'!I115","v":0},null,"Error?","CARES CRRSA 2021"]
[8959,{"$f":"'CARES CRRSA ARP 28-31'!J115","v":0},null,"Error?","CARES CRRSA 2021"]
[8960,{"$f":"'CARES CRRSA ARP 28-31'!L115","v":0},null,"Error?","CARES CRRSA 2021"]
[8961,{"$f":"'CARES CRRSA ARP 28-31'!D116","v":0},null,"Error?","CARES CRRSA 2021"]
[8962,{"$f":"'CARES CRRSA ARP 28-31'!E116","v":0},null,{"$f":"IF(ISBLANK(B9021),\"OK\",IF(A9021-B9021=0,\"OK\",\"Error?\"))","v":"Error?"},"CARES CRRSA 2021"]
[8963,{"$f":"'CARES CRRSA ARP 28-31'!F116","v":0},null,"Error?","CARES CRRSA 2021"]
[8964,{"$f":"'CARES CRRSA ARP 28-31'!G116","v":0},null,"Error?","CARES CRRSA 2021"]
[8965,{"$f":"'CARES CRRSA ARP 28-31'!H116","v":0},null,"Error?","CARES CRRSA 2021"]
[8966,{"$f":"'CARES CRRSA ARP 28-31'!I116","v":0},null,"Error?","CARES CRRSA 2021"]
[8967,{"$f":"'CARES CRRSA ARP 28-31'!J116","v":0},null,"Error?","CARES CRRSA 2021"]
[8968,{"$f":"'CARES CRRSA ARP 28-31'!L116","v":0},null,"Error?","CARES CRRSA 2021"]
[8969,{"$f":"'CARES CRRSA ARP 28-31'!D119","v":0},null,"Error?","CARES CRRSA 2021"]
[8970,{"$f":"'CARES CRRSA ARP 28-31'!E119","v":0},null,"Error?","CARES CRRSA 2021"]
[8971,{"$f":"'CARES CRRSA ARP 28-31'!F119","v":0},null,"Error?","CARES CRRSA 2021"]
[8972,{"$f":"'CARES CRRSA ARP 28-31'!G119","v":0},null,"Error?","CARES CRRSA 2021"]
[8973,{"$f":"'CARES CRRSA ARP 28-31'!H119","v":0},null,"Error?","CARES CRRSA 2021"]
[8974,{"$f":"'CARES CRRSA ARP 28-31'!I119","v":0},null,"Error?","CARES CRRSA 2021"]
[8975,{"$f":"'CARES CRRSA ARP 28-31'!J119","v":0},null,"Error?","CARES CRRSA 2021"]
[8976,{"$f":"'CARES CRRSA ARP 28-31'!L119","v":0},null,"Error?","CARES CRRSA 2021"]
[8977,{"$f":"'CARES CRRSA ARP 28-31'!D120","v":0},null,"Error?","CARES CRRSA 2021"]
[8978,{"$f":"'CARES CRRSA ARP 28-31'!E120","v":0},null,"Error?","CARES CRRSA 2021"]
[8979,{"$f":"'CARES CRRSA ARP 28-31'!F120","v":0},null,"Error?","CARES CRRSA 2021"]
[8980,{"$f":"'CARES CRRSA ARP 28-31'!G120","v":0},null,"Error?","CARES CRRSA 2021"]
[8981,{"$f":"'CARES CRRSA ARP 28-31'!H120","v":0},null,"Error?","CARES CRRSA 2021"]
[8982,{"$f":"'CARES CRRSA ARP 28-31'!I120","v":0},null,"Error?","CARES CRRSA 2021"]
[8983,{"$f":"'CARES CRRSA ARP 28-31'!J120","v":0},null,"Error?","CARES CRRSA 2021"]
[8984,{"$f":"'CARES CRRSA ARP 28-31'!L120","v":0},null,"Error?","CARES CRRSA 2021"]
[8985,{"$f":"'CARES CRRSA ARP 28-31'!D121","v":0},null,"Error?","CARES CRRSA 2021"]
[8986,{"$f":"'CARES CRRSA ARP 28-31'!E121","v":0},null,"Error?","CARES CRRSA 2021"]
[8987,{"$f":"'CARES CRRSA ARP 28-31'!F121","v":0},null,"Error?","CARES CRRSA 2021"]
[8988,{"$f":"'CARES CRRSA ARP 28-31'!G121","v":0},null,"Error?","CARES CRRSA 2021"]
[8989,{"$f":"'CARES CRRSA ARP 28-31'!H121","v":0},null,"Error?","CARES CRRSA 2021"]
[8990,{"$f":"'CARES CRRSA ARP 28-31'!I121","v":0},null,"Error?","CARES CRRSA 2021"]
[8991,{"$f":"'CARES CRRSA ARP 28-31'!J121","v":0},null,"Error?","CARES CRRSA 2021"]
[8992,{"$f":"'CARES CRRSA ARP 28-31'!L121","v":0},null,"Error?","CARES CRRSA 2021"]
[8993,{"$f":"'CARES CRRSA ARP 28-31'!F124","v":0},null,"Error?","CARES CRRSA 2021"]
[8994,{"$f":"'CARES CRRSA ARP 28-31'!G124","v":0},null,"Error?","CARES CRRSA 2021"]
[8995,{"$f":"'CARES CRRSA ARP 28-31'!H124","v":0},null,"Error?","CARES CRRSA 2021"]
[8996,{"$f":"'CARES CRRSA ARP 28-31'!J124","v":0},null,"Error?","CARES CRRSA 2021"]
[8997,{"$f":"'CARES CRRSA ARP 28-31'!L124","v":0},null,"Error?","CARES CRRSA 2021"]
[8998,{"$f":"'CARES CRRSA ARP 28-31'!F125","v":0},null,"Error?","CARES CRRSA 2021"]
[8999,{"$f":"'CARES CRRSA ARP 28-31'!G125","v":0},null,"Error?","CARES CRRSA 2021"]
[9000,{"$f":"'CARES CRRSA ARP 28-31'!H125","v":0},null,"Error?","CARES CRRSA 2021"]
[9001,{"$f":"'CARES CRRSA ARP 28-31'!J125","v":0},null,"Error?","CARES CRRSA 2021"]
[9002,{"$f":"'CARES CRRSA ARP 28-31'!L125","v":0},null,"Error?","CARES CRRSA 2021"]
[9003,{"$f":"'CARES CRRSA ARP 28-31'!F126","v":0},null,"Error?","CARES CRRSA 2021"]
[9004,{"$f":"'CARES CRRSA ARP 28-31'!G126","v":0},null,"Error?","CARES CRRSA 2021"]
[9005,{"$f":"'CARES CRRSA ARP 28-31'!H126","v":0},null,"Error?","CARES CRRSA 2021"]
[9006,{"$f":"'CARES CRRSA ARP 28-31'!J126","v":0},null,"Error?","CARES CRRSA 2021"]
[9007,{"$f":"'CARES CRRSA ARP 28-31'!L126","v":0},null,"Error?","CARES CRRSA 2021"]
[9008,{"$f":"'CARES CRRSA ARP 28-31'!D133","v":0},null,"Error?","CARES CRRSA 2021"]
[9009,{"$f":"'CARES CRRSA ARP 28-31'!E133","v":0},null,"Error?","CARES CRRSA 2021"]
[9010,{"$f":"'CARES CRRSA ARP 28-31'!F133","v":17202},null,"Error?","CARES CRRSA 2021"]
[9011,null,null,"OK","CARES CRRSA 2021"]
[9012,{"$f":"'CARES CRRSA ARP 28-31'!G133","v":160026},null,"Error?","CARES CRRSA 2021"]
[9013,{"$f":"'CARES CRRSA ARP 28-31'!H133","v":0},null,"Error?","CARES CRRSA 2021"]
[9014,{"$f":"'CARES CRRSA ARP 28-31'!I133","v":0},null,"Error?","CARES CRRSA 2021"]
[9015,{"$f":"'CARES CRRSA ARP 28-31'!J133","v":0},null,"Error?","CARES CRRSA 2021"]
[9016,{"$f":"'CARES CRRSA ARP 28-31'!L133","v":177228},null,"Error?","CARES CRRSA 2021"]
[9017,{"$f":"'CARES CRRSA ARP 28-31'!D134","v":4576},null,"Error?","CARES CRRSA 2021"]
[9018,{"$f":"'CARES CRRSA ARP 28-31'!E134","v":1180},null,"Error?","CARES CRRSA 2021"]
[9019,{"$f":"'CARES CRRSA ARP 28-31'!F134","v":49400},null,"Error?","CARES CRRSA 2021"]
[9020,{"$f":"'CARES CRRSA ARP 28-31'!G134","v":30537},null,"Error?","CARES CRRSA 2021"]
[9021,{"$f":"'CARES CRRSA ARP 28-31'!H134","v":4000},null,"Error?","CARES CRRSA 2021"]
[9022,{"$f":"'CARES CRRSA ARP 28-31'!I134","v":0},null,"Error?","CARES CRRSA 2021"]
[9023,{"$f":"'CARES CRRSA ARP 28-31'!J134","v":0},null,"Error?","CARES CRRSA 2021"]
[9024,{"$f":"'CARES CRRSA ARP 28-31'!L134","v":89693},null,"Error?","CARES CRRSA 2021"]
[9025,{"$f":"'CARES CRRSA ARP 28-31'!L135","v":266921},null,"Error?","CARES CRRSA 2021"]
[9026,{"$f":"'CARES CRRSA ARP 28-31'!F142","v":66602},null,{"$f":"IF(ISBLANK(B9085),\"OK\",IF(A9085-B9085=0,\"OK\",\"Error?\"))","v":"Error?"},"CARES CRRSA 2021"]
[9027,{"$f":"'CARES CRRSA ARP 28-31'!G142","v":160026},null,"Error?","CARES CRRSA 2021"]
[9028,{"$f":"'CARES CRRSA ARP 28-31'!H142","v":0},null,"Error?","CARES CRRSA 2021"]
[9029,{"$f":"'CARES CRRSA ARP 28-31'!J142","v":0},null,"Error?","CARES CRRSA 2021"]
[9030,{"$f":"'CARES CRRSA ARP 28-31'!L142","v":226628},null,"Error?","CARES CRRSA 2021"]
[9031,{"$f":"'CARES CRRSA ARP 28-31'!E102","v":0},null,"Error?","CARES CRRSA 2021"]
[9032,{"$f":"'CARES CRRSA ARP 28-31'!F102","v":0},null,"Error?","CARES CRRSA 2021"]
[9033,{"$f":"'CARES CRRSA ARP 28-31'!G102","v":0},null,"Error?","CARES CRRSA 2021"]
[9034,{"$f":"'CARES CRRSA ARP 28-31'!H102","v":0},null,"Error?","CARES CRRSA 2021"]
[9035,{"$f":"'CARES CRRSA ARP 28-31'!I102","v":0},null,"Error?","CARES CRRSA 2021"]
[9036,{"$f":"'CARES CRRSA ARP 28-31'!J102","v":0},null,"Error?","CARES CRRSA 2021"]
[9037,{"$f":"'Rest Tax Levies-Tort Im 27'!G5","v":192533},null,"Error?","Rest Tax 2021"]
[9038,{"$f":"'Rest Tax Levies-Tort Im 27'!G10","v":4564},null,"Error?","Rest Tax 2021"]
[9039,{"$f":"'Rest Tax Levies-Tort Im 27'!G45","v":30},null,"Error?","Rest Tax 2021"]
[9040,{"$f":"'Rest Tax Levies-Tort Im 27'!G46","v":0},null,"Error?","Rest Tax 2021"]
[9041,null,null,"OK"]
[9042,null,null,"OK"]
[9043,null,null,"OK"]
[9044,null,null,"OK"]
[9045,null,null,"OK"]
[9046,null,null,"OK"]
[9047,null,null,"OK"]
[9048,null,null,"OK"]
[9049,null,null,"OK"]
[9050,null,null,"OK"]
[9051,null,null,"OK"]
[9052,null,null,"OK"]
[9053,null,null,"OK"]
[9054,null,null,"OK"]
[9055,null,null,"OK"]
[9056,null,null,"OK"]
[9057,null,null,"OK"]
[9058,null,null,"OK"]
[9059,null,null,"OK"]
[9060,null,null,"OK"]
[9061,null,null,"OK"]
[9062,null,null,"OK"]
[9063,null,null,"OK"]
[9064,null,null,"OK"]
[9065,null,null,"OK"]
[9066,null,null,"OK"]
[9067,null,null,"OK"]
[9068,null,null,"OK"]
[9069,null,null,"OK"]
[9070,null,null,"OK"]
[9071,null,null,"OK"]
[9072,null,null,"OK"]
[9073,null,null,"OK"]
[9074,null,null,"OK"]
[9075,null,null,"OK"]
[9076,null,null,"OK"]
[9077,null,null,"OK"]
[9078,null,null,"OK"]
[9079,null,null,"OK"]
[9080,null,null,"OK"]
[9081,null,null,"OK"]

{"sheet":"Single Audit & GATA Information","index":25,"n_rows":13,"n_cols":2,"rows_kept":13,"merged":[[0,0,0,4],[1,0,1,4],[3,1,3,4],[5,1,6,4],[10,0,10,4],[12,1,12,4]]}
["INSTRUCTIONS/REQUIREMENTS:  For School Districts/Joint Agreements"]
["SINGLE AUDIT WORKPAPERS"]
[]
[null,"In an effort to accommodate the increased reporting requirements for School Districts/Joint Agreements, the Single Audit workpapers are no longer required to be submitted by the Annual Financial Report (AFR) due date. School District / Joint Agreement Single Audits are due in accordance with 2 CFR 200.512(a)."]
[]
[null,"All School Districts / Joint Agreements that have Federal grant expenditures greater than $750,000 are required to complete the workpapers found in the \"Single Audit Workpaper Template\" on our website at www.isbe.net/gata or via direct link: "]
[]
[null,"https://www.isbe.net/_layouts/Download.aspx?SourceUrl=https://www.isbe.net/Documents/Single-Audit-Workpapers.xlsx"]
[null,"The Single Audit Workpapers are required to be included with the audit package submitted to the Federal Audit Clearinghouse."]
[]
["GATA REQUIREMENTS"]
[]
[null,"All School Districts/Joint Agreements must also complete GATA reporting requirements on the GATA Grantee Portal (https://grants.illinois.gov/portal)\n\n1) Audit Certification Form\n2) Consolidated Year End Financial Report (with in-relation to opinion)\n3) Audit Package Submission\n4) Data Collection Form (NOT REQUIRED FOR SINGLE AUDITS)\n\nInstructions for the Consolidated Year End Financial Report (one of the GATA reporting requirements) are included below, and a full walkthrough of all the GATA reporting requirements can be found on our website (www.isbe.net/gata) OR by double clicking on the picture below."]

{"sheet":"Finding 2020-001","index":26,"n_rows":40,"n_cols":11,"rows_kept":40,"merged":[[0,1,0,10],[1,1,1,10],[2,1,2,10],[3,1,3,10],[6,1,6,10],[13,1,13,10],[16,1,16,10],[19,1,19,10],[22,1,22,10],[25,1,25,10],[28,1,28,10],[31,1,31,10]]}
[null,"Creve Coeur School District No. 76"]
[null,{"v":53090076002,"d":"53-090-0760-02"}]
[null,"SCHEDULE OF FINDINGS AND QUESTIONED COSTS"]
[null,"Year Ending June 30, 2021"]
[null," "]
[]
[null,"SECTION II - FINANCIAL STATEMENT FINDINGS"]
[]
[]
[null,"1.  FINDING NUMBER:11","2021-",{"v":1,"d":"001"},null,"2. THIS FINDING IS:",null,"New ","X","Repeat from Prior Year?"]
[{"$nulls":8},"Year originally reported?",null,1990]
[]
[null,"3. Criteria or specific requirement"]
[null,"Segregation of duties among accounting personnel is an integral part of an internal control structure."]
[]
[null,"4. Condition"]
[null,"One individual has the primary responsibility for performing most of the accounting, financial, and some treasury duties including key functions of recording, reconciling, physical custody of cash, preparing deposits, and reporting cash transactions. This structure reduces certain aspects of the internal control system which rely on adequate segregation of duties."]
[]
[null,"5. Context12"]
[null,"Most District accounting and financial records are maintained by one individual."]
[]
[null,"6. Effect"]
[null,"Inadequate segregation of duties increases the risk of misstatements in the financial statements."]
[]
[null,"7. Cause"]
[null,"One individual has the ability to complete and record accounting functions which ideally would be segregated."]
[]
[null,"8. Recommendation"]
[null,"The Board of Education should perform an assessment of internal controls, at least annually."]
[]
[null,"9.  Management's response13"]
[null,"The Board of Education's most recent assessment has determined that the current internal control system is acceptable. The internal control system will continue to be monitored."]
[]
[]
[null,"11 A suggested format for assigning reference numbers is to use the digits of the fiscal year being audited followed by a numeric"]
[null,"    sequence of findings.  For example, findings identified and reported in the audit of fiscal year 2021 would be assigned a reference "]
[null,"    number of 2021-001, 2021-002, etc.  The sheet is formatted so that only the number need be entered (1, 2, etc.)."]
[null,"12  Provide sufficient information for judging the prevalence and consequences of the finding, such as relation to universe of costs and/or"]
[null,"    number of items examined and quantification of audit findings in dollars."]
[null,"13  See §200.521 Management decision for additional guidance on reporting management's response."]

{"sheet":"Finding 2021-002","index":27,"n_rows":40,"n_cols":10,"rows_kept":40,"merged":[[0,1,0,10],[1,1,1,10],[2,1,2,10],[3,1,3,10],[6,1,6,10],[13,1,13,10],[16,1,16,10],[19,1,19,10],[22,1,22,10],[25,1,25,10],[28,1,28,10],[31,1,31,10]]}
[null,"Creve Coeur School District No. 76"]
[null,{"v":53090076002,"d":"53-090-0760-02"}]
[null,"SCHEDULE OF FINDINGS AND QUESTIONED COSTS"]
[null,"Year Ending June 30, 2021"]
[null," "]
[]
[null,"SECTION II - FINANCIAL STATEMENT FINDINGS"]
[]
[]
[null,"1.  FINDING NUMBER:11","2021-",{"v":2,"d":"002"},null,"2. THIS FINDING IS:","X","New ",null,"Repeat from Prior Year?"]
[{"$nulls":8},"Year originally reported?"]
[]
[null,"3. Criteria or specific requirement"]
[null,"School board members are required to file an economic interest statement pursuant to the Illinois Government Ethics Act [5 ILCS 420/4A-10].  This filing is with the county clerk. "]
[]
[null,"4. Condition"]
[null,"Per the county clerk a school board member did not timely file an economic interest statement. "]
[]
[null,"5. Context12"]
[null,"The District has not met the requirements of 5 ILCS 420/4A-101.  An individual that was required to file a statement of economic interest has not timely filed such statement.  "]
[]
[null,"6. Effect"]
[null,"The District has not complied with the Illinois Government Ethics Act [5 ILCS 420/4A-10]. "]
[]
[null,"7. Cause"]
[null,"A school board member has not filed an economic interest statement."]
[]
[null,"8. Recommendation"]
[null,"Individuals who are required to file annual economic interest statements should timely do so."]
[]
[null,"9.  Management's response13"]
[null,"The District will make efforts to remind individuals who are required to file economic interest statements to do so timely.  "]
[]
[]
[null,"11 A suggested format for assigning reference numbers is to use the digits of the fiscal year being audited followed by a numeric"]
[null,"    sequence of findings.  For example, findings identified and reported in the audit of fiscal year 2021 would be assigned a reference "]
[null,"    number of 2021-001, 2021-002, etc.  The sheet is formatted so that only the number need be entered (1, 2, etc.)."]
[null,"12  Provide sufficient information for judging the prevalence and consequences of the finding, such as relation to universe of costs and/or"]
[null,"    number of items examined and quantification of audit findings in dollars."]
[null,"13  See §200.521 Management decision for additional guidance on reporting management's response."]

{"sheet":"SSPAF","index":28,"n_rows":51,"n_cols":4,"rows_kept":51,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3]]}
[]
[null,"Creve Coeur School District No. 76"]
[null,{"v":53090076002,"d":"53-090-0760-02"}]
[null,"SUMMARY SCHEDULE OF PRIOR AUDIT FINDINGS19"]
[null,"Year Ending June 30, 2021"]
[null,"[If there are no prior year audit findings, please submit schedule and indicate NONE]"]
[null,"Finding Number","Condition","Current Status20"]
[null,"2020-001","Lack of Segregation of Duties","Unresolved - See Finding 2021-001"]
[null,"2020-002","Treasurer's Bond Coverage","Resolved"]
{"$rows_empty":35}
[null,"When possible, all prior findings should be on the same page"]
[null,"19  Explanation of this schedule - §200.511 (b)"]
[null,"20 Current Status should include one of the following:"]
[null,"•  A statement that corrective action was taken"]
[null,"•  A description of any partial or planned corrective action"]
[null,"•  An explanation if the corrective action taken was significantly different from that previously reported"]
[null,"   or in the management decision received from the pass-through entity."]

{"sheet":"CAP 2020-001","index":29,"n_rows":41,"n_cols":5,"rows_kept":41,"merged":[[1,1,1,4],[2,1,2,4],[3,1,3,4],[4,1,4,4],[11,1,11,4],[14,1,14,4]]}
[]
[null,"Creve Coeur School District No. 76"]
[null,{"v":53090076002,"d":"53-090-0760-02"}]
[null,"CORRECTIVE ACTION PLAN FOR CURRENT YEAR AUDIT FINDINGS21"]
[null,"Year Ending June 30, 2021"]
[]
[null,"Corrective Action Plan"]
[null," "]
[null,"Finding No.:","2021-",{"v":1,"d":"001"}]
[]
[null,"Condition:"]
[null,"One individual has the primary responsibility for performing most of the accounting and financial duties including key functions of recording, reconciling, and reporting cash transactions. This structure reduces certain aspects of the internal control system which rely on adequate segregation of duties."]
[]
[null,"Plan:"]
[null,"The District will continue to monitor their internal control system. Management oversight and other mitigating controls have lowered risks associated with inadequate segregation of duties. Assessment of internal controls will be performed annually."]
[]
[null,"Anticipated Date of Completion:",null,null,"2022-06-30"]
[]
[null,"Name of Contact Person:",null,null,"Steve Johnson, Superintendent"]
[]
[null,"Management Response:",null,null,"The Board of Education has determined that the risk of current internal control system"]
[{"$nulls":4},"is acceptable, providing a tolerable amount of risk."]
{"$rows_empty":18}
[null,"21  Must address each audit finding  - §200.511 ( c)"]

{"sheet":" CAP 2021-002","index":30,"n_rows":41,"n_cols":5,"rows_kept":41,"merged":[[1,1,1,4],[2,1,2,4],[3,1,3,4],[4,1,4,4],[11,1,11,4],[14,1,14,4]]}
[]
[null,"Creve Coeur School District No. 76"]
[null,{"v":53090076002,"d":"53-090-0760-02"}]
[null,"CORRECTIVE ACTION PLAN FOR CURRENT YEAR AUDIT FINDINGS21"]
[null,"Year Ending June 30, 2021"]
[]
[null,"Corrective Action Plan"]
[null," "]
[null,"Finding No.:","2021-",{"v":2,"d":"002"}]
[]
[null,"Condition:"]
[null,"A school board member did not timely file an economic interest statement. "]
[]
[null,"Plan:"]
[null,"In the future the District will emphasize the filing requirements to those required to file statements of economic interests statements"]
[]
[null,"Anticipated Date of Completion:",null,null,"2022-06-30"]
[]
[null,"Name of Contact Person:",null,null,"Steve Johnson, Superintendent"]
[]
[null,"Management Response:",null,"The District will emphasize filing of the statements of economic interests"]
{"$rows_empty":19}
[null,"21  Must address each audit finding  - §200.511 ( c)"]