{"text_format":"1","workbook":"xlsx","n_sheets":41,"sheets":["Macros","Price Input","Edit Links","COVER","PART-IA","PART-IB","PART-II","PART-III","PART-IV","allocations","P3P4","PART-V","PART-VI","PART-VII","Federal-Orders","PART-VIII","Fed Orders","S 8.1","S 8.2","S 8.3","S 8.4","S 8.5","S 8.6","OPP","HIGHER-OF new","Current Bond","UnderBond","SubDealer Bonds","DEALER-LIST","dealerandsubs","SUBDEALER-LIST","PRODUCT-LIST","AREA-ZONES","BF Price Calc","ADJUST-POW","HIGHER-OF","Exit Memo","Utilization Review Summary","Ind Producer Payroll (Fed)","Ind Producer Payroll (PA Reg)","Bulk Sales Analysis"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":30,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Macros","index":0,"n_rows":6,"n_cols":1,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
[]
["YOU CANNOT RUN THIS WORKBOOK WITH MACROS DISABLED"]
[]
["PLEASE ENABLE MACROS "]
[]
["CALL 717-787-4194  IF YOU NEED ASSISTANCE"]

{"sheet":"Price Input","index":1,"n_rows":71,"n_cols":15,"rows_kept":71,"cut":false,"hidden":false,"merged":[[8,5,8,7]]}
["MARS Monthly Price Update"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENTER # OF PA INDEPENDENT PRODUCERS:"]
[null,null,null,"month/year:"]
[]
[null,null,null,"Over Order Prem:",null,{"$f":"E6/100","v":0}]
[null,null,null,null,0.2,{"$f":"E7/100","v":2E-3}]
["CLASS 1"]
[null,null,null,null,null,"net of Over-Order Premium"]
[null,null,"B.F.","Skim","Class 1","Class 1","Skim","B.F."]
["Area",null,"Value","Value","Price","Price","Value","Value"]
[]
["1-0","1-0",null,null,null,{"$f":"E13-$E$6","v":0},{"$f":"D13-$E$6","v":0},{"$f":"C13-$F$6","v":0},null,"CLASS ",2]
["1-3","4-0",{"$f":"$C$21","v":0},{"$f":"$D$21","v":0},{"$f":"$E$21","v":0},0,0,0]
["1-4","1-0",{"$f":"$C$13","v":0},{"$f":"$D$13","v":0},{"$f":"$E$13","v":0},0,0,0,null,"B.F.","Skim","Class 2"]
["1-5","1-0",{"$f":"$C$13","v":0},{"$f":"$D$13","v":0},{"$f":"$E$13","v":0},0,0,0,null,"Value","Value","Price"]
["2-0","2-0",null,null,null,0,0,0]
["3-0","3-0",{"$f":"C17","v":0},{"$f":"D17","v":0},{"$f":"E17","v":0},0,0,0]
["3-1","3-0",{"$f":"$C$18","v":0},{"$f":"$D$18","v":0},{"$f":"$E$18","v":0},0,0,0]
["3-2","3-0",{"$f":"$C$18","v":0},{"$f":"$D$18","v":0},{"$f":"$E$18","v":0},0,0,0,null,"CLASS ",3]
["4-0","4-0",null,null,null,0,0,0]
["4-1","4-0",{"$f":"$C$21","v":0},{"$f":"$D$21","v":0},{"$f":"$E$21","v":0},0,0,0,null,"B.F.","Skim","Class 3"]
["5-0","5-0",null,null,null,0,0,0,null,"Value","Value","Price"]
["5-1","5-0 *",{"$f":"$C$23","v":0},{"$f":"$D$23","v":0},{"$f":"$E$23","v":0},{"$f":"E24-$E$6-$E$7","v":-0.2},{"$f":"D24-$E$6-$E$7","v":-0.2},{"$f":"C24-$F$6-$F$7","v":-2E-3}]
["5-2","5-0 *",{"$f":"$C$23","v":0},{"$f":"$D$23","v":0},{"$f":"$E$23","v":0},{"$f":"E25-$E$6-$E$7","v":-0.2},{"$f":"D25-$E$6-$E$7","v":-0.2},{"$f":"C25-$F$6-$F$7","v":-2E-3}]
["5-3","5-0",{"$f":"$C$23","v":0},{"$f":"$D$23","v":0},{"$f":"$E$23","v":0},{"$f":"E26-$E$6","v":0},{"$f":"D26-$E$6","v":0},{"$f":"C26-$F$6","v":0}]
["6-0","6-0",null,null,null,{"$f":"E27-$E$6","v":0},{"$f":"D27-$E$6","v":0},{"$f":"C27-$F$6","v":0},null,"CLASS ",4]
["6-1","6-0",{"$f":"$C$27","v":0},{"$f":"$D$27","v":0},{"$f":"$E$27","v":0},0,0,0]
["6-2","6-0",{"$f":"$C$27","v":0},{"$f":"$D$27","v":0},{"$f":"$E$27","v":0},0,0,0,null,"B.F.","Skim","Class 4"]
["9-1","1-0",{"$f":"$C$13","v":0},{"$f":"$D$13","v":0},{"$f":"$E$13","v":0},0,0,0,null,"Value","Value","Price"]
["9-3","5-0",{"$f":"$C$23","v":0},{"$f":"$D$23","v":0},{"$f":"$E$23","v":0},0,0,0]
["9-5","5-0",{"$f":"$C$23","v":0},{"$f":"$D$23","v":0},{"$f":"$E$23","v":0},0,0,0]
["9-9","5-0 *",{"$f":"$C$23","v":0},{"$f":"$D$23","v":0},{"$f":"$E$23","v":0},{"$f":"E33-$E$6-$E$7","v":-0.2},{"$f":"D33-$E$6-$E$7","v":-0.2},{"$f":"C33-$F$6-$F$7","v":-2E-3}]
[]
["FOR FO 1 Pricing"]
["http://www.fmmone.com/Price_Announcements_Uniform.htm"]
["From Fed Pool Price Announcement",null,", go to Statistical Uniform Price-Producer Price differential"]
[]
["FOR FO33 Pricing"]
["http://www.fmmaclev.com/price_information.htm"]
["Go to Announcement of Producer Price differential and related data"]
[]
[]
[]
[]
[null,"FO","FO"]
[null,1,33]
["Class 1"]
["Skim Price"]
["Butterfat Price"]
[]
[]
["Class 2"]
["Butterfat Price"]
["Non fat Solids Price"]
[]
[]
["Class 3"]
["Butterfat Price"]
["Protein Price"]
["Other Solids"]
[]
[]
["Class 4"]
["Butterfat Price"]
["Nonfat Solids"]
[]
["Producer price Diff"]
[]
[]
["Somatic cell adjust"]

{"sheet":"Edit Links","index":2,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
[]
[" "]

{"sheet":"COVER","index":3,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[[34,3,34,6],[32,3,32,6],[33,3,33,6],[11,3,11,6],[15,3,15,6],[16,3,16,6],[17,3,17,6],[18,3,18,6],[30,3,30,6],[31,3,31,6]]}
["PENNSYLVANIA MILK MARKETING BOARD"]
["2301 NORTH CAMERON STREET"]
["HARRISBURG, PENNSYLVANIA 17110-9408"]
["Milk Dealer's Monthly Report"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Dealer :",{"$f":"IF(D13=\"\",\" \",VLOOKUP(D13,szdealers,2,FALSE))","v":" "}]
[null,null,"PMMB License Number :"]
[null,null,"For the Month of :",null,"year of:"]
[]
[null,"(Plant Location:)","Street:"]
[null,null,"City:"]
[null,null,"State:"]
[null,null,"Zip:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Name:"]
[null,null,"Date:","2012-04-17"]
[null,null,"Telephone Number:"]
[null,null,"E-Mail Address:"]
[null,null,"File Name:",{"$f":"TEXT(D37,\"general\")","v":{"$error":"#N/A"}}]
[]
[null,null,null,{"$f":"CONCATENATE(F14,\"-\",D39,\"-PMMB-062-\",D38)","v":{"$error":"#N/A"}}]
[null,"version 5.06",null,{"$f":"IF(LEN(D13)=7,\"0\"&D13,D13)","v":0}]
[null,null,null,{"$f":"VLOOKUP(D14,E39:F50,2)","v":{"$error":"#N/A"}},"April",4]
["Email to file: ra-pmmb62@pa.gov",null,null,null,"August",8]
[null,null,null,null,"December",12]
[null,null,null,null,"February",2]
[null,null,null,null,"January",1]
[null,null,null,null,"July",7]
[null,null,null,null,"June",6]
[null,null,null,null,"March",3]
[null,null,null,null,"May",5]
[null,null,null,null,"November",11]
[null,null,null,null,"October",10]
[null,null,null,null,"September",9]

{"sheet":"PART-IA","index":4,"n_rows":64,"n_cols":40,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["PART IA"]
["PRODUCER",null,null,"Total Pool Pounds","Total Pounds","Butterfat Pounds","Deduction for Bonding","Pounds After Deductions","Security Fund Pmt. @ $.02/cwt.",{"$f":"IFERROR(IF(C41=0,\"OUT OF STATE DEALER. NO F.O. INFORMATION REQUIRED.\",\"\"),\"\")","v":""}]
["RECEIPTS",null,null,{"$f":"C15","v":0},{"$f":"C12","v":0},{"$f":"C13","v":0},{"$f":"C7","v":0},{"$f":"IF(E3=\"\",\"\",E3-G3)","v":0},{"$f":"IF(H3=\"\",\"\",(H3*0.02)/100)","v":0}]
[]
[null,null,null,"Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)","Producer Group(1)"]
[null,null,"Out of State Bonded Milk",{"$f":"IF(D9 = \"\",\"\",IF(ISERROR(VLOOKUP(D9,szdealers,2,FALSE)),\"License not found\",VLOOKUP(D9,szdealers,2,FALSE)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,{"$f":"IF((D21=\"\"),\"\",VLOOKUP(D21,Federal_Orders,2))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Producer","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)","License No.(2)"]
[null,null,"Total"]
[]
["Total Payment",null,{"$f":"SUM(D11:AN11)","v":0},{"$f":"IFERROR(D16+D17+D18+D19+D20,\"\")","v":0},0,{"$f":"IFERROR(F16+F17+F18+F19+F20,\"\")","v":0},{"$f":"IFERROR(G16+G17+G18+G19+G20,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Lbs. (3)",null,{"$f":"SUM(D12:AN12)","v":0}]
["Butterfat Lbs. (4)",null,{"$f":"SUM(D13:AN13)","v":0}]
["PA Lbs. (5)",null,{"$f":"SUM(D14:AN14)","v":0}]
["Pool Lbs. (6)",null,0]
["Advance Amt. (7)",null,0]
["Final Amt. (8)",null,0]
["Amt. Deducted (9)",null,0]
["Settlement (10)",null,0]
["Other Amt. (11)",null,0]
["Federal Order #  (12)"]
["Total Lbs. by FO (13)",null,0]
["Butterfat Lbs. by FO  (14)",null,0]
["Protein Lbs. by FO (15)",null,0]
["NFMS Lbs. by FO (16)",null,0]
["Other Solids Lbs. by FO  (17)",null,0]
["Somatic Cell Amt. by FO  (18)",null,0]
["Advance Amt. by FO  (19)",null,0]
["Final Amt. by FO  (20)",null,0]
["Amt. Deducted by FO  (21)",null,0]
["Settlement by FO  (22)",null,{"$f":"C19","v":0},{"$f":"D19","v":0},null,{"$f":"F19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Amt. by FO  (23)",null,0]
[]
[null,null,null,{"$f":"IF(D9=COVER!$D13,'PART-IA'!D12,0)","v":0},{"$f":"IF(E9=COVER!$D13,'PART-IA'!E12,0)","v":0},{"$f":"IF(F9=COVER!$D13,'PART-IA'!F12,0)","v":0},{"$f":"IF(G9=COVER!$D13,'PART-IA'!G12,0)","v":0},{"$f":"IF(H9=COVER!$D13,'PART-IA'!H12,0)","v":0},{"$f":"IF(I9=COVER!$D13,'PART-IA'!I12,0)","v":0},{"$f":"IF(J9=COVER!$D13,'PART-IA'!J12,0)","v":0},{"$f":"IF(K9=COVER!$D13,'PART-IA'!K12,0)","v":0},{"$f":"IF(L9=COVER!$D13,'PART-IA'!L12,0)","v":0},{"$f":"IF(M9=COVER!$D13,'PART-IA'!M12,0)","v":0},{"$f":"IF(N9=COVER!$D13,'PART-IA'!N12,0)","v":0},{"$f":"IF(O9=COVER!$D13,'PART-IA'!O12,0)","v":0},{"$f":"IF(P9=COVER!$D13,'PART-IA'!P12,0)","v":0},{"$f":"IF(Q9=COVER!$D13,'PART-IA'!Q12,0)","v":0},{"$f":"IF(R9=COVER!$D13,'PART-IA'!R12,0)","v":0},{"$f":"IF(S9=COVER!$D13,'PART-IA'!S12,0)","v":0},{"$f":"IF(T9=COVER!$D13,'PART-IA'!T12,0)","v":0},{"$f":"IF(U9=COVER!$D13,'PART-IA'!U12,0)","v":0},{"$f":"IF(V9=COVER!$D13,'PART-IA'!V12,0)","v":0},{"$f":"IF(W9=COVER!$D13,'PART-IA'!W12,0)","v":0},{"$f":"IF(X9=COVER!$D13,'PART-IA'!X12,0)","v":0},{"$f":"IF(Y9=COVER!$D13,'PART-IA'!Y12,0)","v":0},{"$f":"IF(Z9=COVER!$D13,'PART-IA'!Z12,0)","v":0},{"$f":"IF(AA9=COVER!$D13,'PART-IA'!AA12,0)","v":0},{"$f":"IF(AB9=COVER!$D13,'PART-IA'!AB12,0)","v":0},{"$f":"IF(AC9=COVER!$D13,'PART-IA'!AC12,0)","v":0},{"$f":"IF(AD9=COVER!$D13,'PART-IA'!AD12,0)","v":0},{"$f":"IF(AE9=COVER!$D13,'PART-IA'!AE12,0)","v":0},{"$f":"IF(AF9=COVER!$D13,'PART-IA'!AF12,0)","v":0},{"$f":"IF(AG9=COVER!$D13,'PART-IA'!AG12,0)","v":0},{"$f":"IF(AH9=COVER!$D13,'PART-IA'!AH12,0)","v":0},{"$f":"IF(AI9=COVER!$D13,'PART-IA'!AI12,0)","v":0},{"$f":"IF(AJ9=COVER!$D13,'PART-IA'!AJ12,0)","v":0},{"$f":"IF(AK9=COVER!$D13,'PART-IA'!AK12,0)","v":0},{"$f":"IF(AL9=COVER!$D13,'PART-IA'!AL12,0)","v":0},{"$f":"IF(AM9=COVER!$D13,'PART-IA'!AM12,0)","v":0},{"$f":"IF(AN9=COVER!$D13,'PART-IA'!AN12,0)","v":0}]
[]
[null,null,"Skim Weight",{"$f":"D12-D13","v":0}]
[]
[]
[]
[]
[null,null,{"$f":"IFERROR(IF(RIGHT(VLOOKUP(COVER!D13,'DEALER-LIST'!A3:C519,3,),1)<>\"0\",0,1),\"\")","v":""},{"$f":"IF(C41=1, 1,\"\")","v":""},{"$f":"IF(C41=1,3,\"\")","v":""},{"$f":"IF(C41=1,5,\"\")","v":""}]
[]
[null,null,"0 if o/s"]
[]
[]
["     OOP Paid"]
["Qualifying Milk Pounds"]
[]
[]
["    OFO MILK ENTRY ONLY"]
["ENTER CLASS VALUE (COMPONENTS ONLY)"]
["     ENTER CLASS"]
["     Skim pounds"]
["     BF pounds"]
[]
["ENTER CLASS VALUE (COMPONENTS ONLY)"]
["     ENTER CLASS"]
["     Skim pounds"]
["     BF pounds"]
[]
["ENTER CLASS VALUE (COMPONENTS ONLY)"]
["     ENTER CLASS"]
["     Skim pounds"]
["     BF pounds"]

{"sheet":"PART-IB","index":5,"n_rows":43,"n_cols":33,"rows_kept":43,"cut":false,"hidden":false,"merged":[[8,3,8,4],[8,9,8,10],[8,15,8,16],[8,21,8,22],[8,27,8,28]]}
["PART 1B   FEDERAL CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(C41=0,\"OUT OF STATE DEALER. NO F.O. INFORMATION REQUIRED.\",\"\"),\"\")","v":""}]
[null,{"$f":"IF('PART-IA'!D3=\"\",\"\",'PART-IA'!D3)","v":0},null,"Total Pool Pounds From Part 1A*"]
[null,{"$f":"IF((O11+I11+C11+U11+AA11)=0,0,(O11+I11+C11+U11+AA11))","v":0},null,"Total Pounds, This Page*"]
[null,"*  Note:  Total pounds from this page and total pool pounds from part 1A must be equal"]
["Dealer :",{"$f":"IF(COVER!D12=\"\",\"\",COVER!D12)","v":" "},null,null,"PMMB License Number:",null,{"$f":"IF(COVER!D13=\"\",\"\",COVER!D13)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month/Year :",{"$f":"IF(COVER!$D$14=\"\",\"\",CONCATENATE(COVER!$D$14,\", \",COVER!$F$14))","v":""}]
[]
[]
[]
[null,"Home F.O, #",null,{"$f":"IF(C9=\"\",\" \",VLOOKUP(C9,Federal_Orders,2))","v":" "},null,null,null,"F.O. #",null,{"$f":"IF(I9=\"\",\" \",VLOOKUP(I9,rn_federal_orders,2,FALSE))","v":" "},null,null,null,"F.O. #",null,{"$f":"IF(O9=\"\",\" \",VLOOKUP(O9,rn_federal_orders,2,FALSE))","v":" "},null,null,null,"F.O. #",null,{"$f":"IF(U9=\"\",\" \",VLOOKUP(U9,rn_federal_orders,2,FALSE))","v":" "},null,null,null,"F.O. #",null,{"$f":"IF(AA9=\"\",\" \",VLOOKUP(AA9,rn_federal_orders,2,FALSE))","v":" "}]
[]
[null,"Total Pounds",{"$f":"SUM(C23:F24)","v":0},{"$f":"IF(B3=B2,\" \",\"PART 1A AND PART 1B DO NOT AGREE\")","v":" "},null,null,null,"Total Pounds",{"$f":"SUM(I23:L24)","v":0},null,null,null,null,"Total Pounds",{"$f":"SUM(O23:R24)","v":0},null,null,null,null,"Total Pounds",{"$f":"SUM(U23:X24)","v":0},null,null,null,null,"Total Pounds",{"$f":"SUM(AA23:AD24)","v":0}]
[null,"Protein Pounds",null,null,null,null,null,"Protein Pounds",null,null,null,null,null,"Protein Pounds",null,null,null,null,null,"Protein Pounds",null,null,null,null,null,"Protein Pounds"]
[null,"NFMS Pounds",null,null,null,null,null,"NFMS Pounds",null,null,null,null,null,"NFMS Pounds",null,null,null,null,null,"NFMS Pounds",null,null,null,null,null,"NFMS Pounds"]
[null,"Other Solids Pounds",null,null,null,null,null,"Other Solids Pounds",null,null,null,null,null,"Other Solids Pounds",null,null,null,null,null,"Other Solids Pounds",null,null,null,null,null,"Other Solids Pounds"]
[null,"Somatic Amt.",null,null,null,null,null,"Somatic Amt.",null,null,null,null,null,"Somatic Amt.",null,null,null,null,null,"Somatic Amt.",null,null,null,null,null,"Somatic Amt."]
[null,"Overage Amt.",null,null,null,null,null,"Overage Amt.",null,null,null,null,null,"Overage Amt.",null,null,null,null,null,"Overage Amt.",null,null,null,null,null,"Overage Amt."]
[null,"Inven. Reclass Amt.",null,null,null,null,null,"Inven. Reclass Amt.",null,null,null,null,null,"Inven. Reclass Amt.",null,null,null,null,null,"Inven. Reclass Amt.",null,null,null,null,null,"Inven. Reclass Amt."]
[null,"Other Source Amt.",null,null,null,null,null,"Other Source Amt.",null,null,null,null,null,"Other Source Amt.",null,null,null,null,null,"Other Source Amt.",null,null,null,null,null,"Other Source Amt."]
[null,"Unreg. Supply Amt.",null,null,null,null,null,"Unreg. Supply Amt.",null,null,null,null,null,"Unreg. Supply Amt.",null,null,null,null,null,"Unreg. Supply Amt.",null,null,null,null,null,"Unreg. Supply Amt."]
[null,"Reconst. Amt.",null,null,null,null,null,"Reconst. Amt.",null,null,null,null,null,"Reconst. Amt.",null,null,null,null,null,"Reconst. Amt.",null,null,null,null,null,"Reconst. Amt."]
[]
[null,"Class",1,2,3,4,null,"Class",1,2,3,4,null,"Class",1,2,3,4,null,"Class",1,2,3,4,null,"Class",1,2,3,4]
[null,"Skim Pounds",null,null,null,null,null,"Skim Pounds",null,null,null,null,null,"Skim Pounds",null,null,null,null,null,"Skim Pounds",null,null,null,null,null,"Skim Pounds"]
[null,"Butterfat Pounds",null,null,null,null,null,"Butterfat Pounds",null,null,null,null,null,"Butterfat Pounds",null,null,null,null,null,"Butterfat Pounds",null,null,null,null,null,"Butterfat Pounds"]
[null,"Skim Shrink.",null,null,null,null,null,"Skim Shrink.",null,null,null,null,null,"Skim Shrink.",null,null,null,null,null,"Skim Shrink.",null,null,null,null,null,"Skim Shrink."]
[null,"B.F. Shrink",null,null,null,null,null,"B.F. Shrink",null,null,null,null,null,"B.F. Shrink",null,null,null,null,null,"B.F. Shrink",null,null,null,null,null,"B.F. Shrink"]
[]
[]
[null,"protein",{"$f":"ROUND(C23/($C$23+$D$23+$E$23+$F$23)*$C$12,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(D23/($C$23+$D$23+$E$23+$F$23)*$C$12,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(E23/($C$23+$D$23+$E$23+$F$23)*$C$12,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(F23/($C$23+$D$23+$E$23+$F$23)*$C$12,0)","v":{"$error":"#DIV/0!"}}]
[null,"NFMS",{"$f":"ROUND(C23/($C$23+$D$23+$E$23+$F$23)*$C$13,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(D23/($C$23+$D$23+$E$23+$F$23)*$C$13,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(E23/($C$23+$D$23+$E$23+$F$23)*$C$13,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(F23/($C$23+$D$23+$E$23+$F$23)*$C$13,0)","v":{"$error":"#DIV/0!"}}]
[null,"OS",{"$f":"ROUND(C23/($C$23+$D$23+$E$23+$F$23)*$C$14,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(D23/($C$23+$D$23+$E$23+$F$23)*$C$14,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(E23/($C$23+$D$23+$E$23+$F$23)*$C$14,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(F23/($C$23+$D$23+$E$23+$F$23)*$C$14,0)","v":{"$error":"#DIV/0!"}}]
[null,"Somatic cell",{"$f":"(C23+C24)/$C$11*$C$15","v":{"$error":"#DIV/0!"}},{"$f":"(D23+D24)/$C$11*$C$15","v":{"$error":"#DIV/0!"}},{"$f":"(E23+E24)/$C$11*$C$15","v":{"$error":"#DIV/0!"}},{"$f":"(F23+F24)/$C$11*$C$15","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C32:F32)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(A34=1,1,\"\")","v":""},{"$f":"IF(A34=1,3,\"\")","v":""},{"$f":"IF(A34=1,5,\"\")","v":""},null,null,{"$f":"D32+E32+F32","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cl 2,3,4"]
[{"$f":"IFERROR(IF(RIGHT(VLOOKUP(COVER!D13,'DEALER-LIST'!A3:C528,3,),1)<>\"0\",0,1),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"IFERROR(IF(RIGHT(VLOOKUP(COVER!D13,'DEALER-LIST'!A3:C528,3,),1)<>\"0\",0,1),\"\")","v":""},"0 if o/s",null,{"$f":"12860-7259","v":5601}]
[]
[{"$f":"'PART-IA'!D21","v":0}]

{"sheet":"PART-II","index":6,"n_rows":206,"n_cols":12,"rows_kept":206,"cut":false,"hidden":false,"merged":[]}
["PART II - OTHER RECEIPTS",null,null,null,"Dealer :",{"$f":"IF(COVER!D12=\"\",\"\",COVER!D12)","v":" "},null,null,null,"PMMB License Number :",{"$f":"IF(COVER!D13=\"\",\"\",COVER!D13)","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Month/Year :",{"$f":"IF(COVER!$D$14=\"\",\"\",CONCATENATE(COVER!$D$14,\", \",COVER!$F$14))","v":""}]
[]
[null,"Red Cells indicate butterfat percentage outside acceptable range"]
[]
[null,null,null,null,null,null,null,"Butterfat","Butterfat","Concentrated "]
[null,"License","  Name of Selling Dealer","Product","Product","Butterfat","Butterfat","Percent","Percent","Products",null,"D"]
[null,"Number",null,"Code","Pounds","Pounds","Percent","Low","High","NFMS Pounds","Cost","T"]
[null,"A","B","C","D","E","F",null,null,"F","G","H"]
[null,null,null,"Auto Summation of Other Receipts---->",{"$f":"IF(SUM(E13:E97)=0,0,SUM(E13:E97))","v":0},{"$f":"IF(SUM(F13:F97)=0,0,SUM(F13:F97))","v":0},null,null,null,{"$f":"IF(SUM(J13:J97)=0,\"\",SUM(J13:J97))","v":""},{"$f":"IF(SUM(K13:K97)=0,\"\",SUM(K13:K97))","v":""}]
[]
[1,null,{"$f":"IF(B13<>\"\",VLOOKUP(B13,szdealerandsubs,2,FALSE),\"\")","v":""},null,null,{"$f":"IF(G13=\"\",\"\",ROUND(E13*G13,0))","v":""},null,{"$f":"IF(D13<>\"\",VLOOKUP(D13,rn_product_list,4,FALSE),\"\")","v":""},{"$f":"IF(D13<>\"\",VLOOKUP(D13,rn_product_list,5,FALSE),\"\")","v":""}]
[2,null,{"$f":"IF(B14<>\"\",VLOOKUP(B14,szdealerandsubs,2,FALSE),\"\")","v":""},null,null,"",null,"",""]
[3,null,"",null,null,"",null,"",""]
[4,null,"",null,null,"",null,"",""]
[5,null,"",null,null,"",null,"",""]
[6,null,"",null,null,"",null,"",""]
[7,null,"",null,null,"",null,"",""]
[8,null,"",null,null,"",null,"",""]
[9,null,"",null,null,"",null,"",""]
[10,null,"",null,null,"",null,"",""]
[11,null,"",null,null,"",null,"",""]
[12,null,"",null,null,"",null,"",""]
[13,null,"",null,null,"",null,"",""]
[14,null,"",null,null,"",null,"",""]
[15,null,"",null,null,"",null,"",""]
[16,null,"",null,null,"",null,"",""]
[17,null,{"$f":"IF(B29<>\"\",VLOOKUP(B29,szdealerandsubs,2,FALSE),\"\")","v":""},null,null,"",null,"",""]
[18,null,"",null,null,"",null,"",""]
[19,null,"",null,null,"",null,"",""]
[20,null,"",null,null,"",null,"",""]
[21,null,"",null,null,"",null,"",""]
[22,null,"",null,null,"",null,"",""]
[23,null,"",null,null,"",null,"",""]
[24,null,"",null,null,"",null,"",""]
[25,null,"",null,null,"",null,"",""]
[26,null,"",null,null,"",null,"",""]
[27,null,"",null,null,"",null,"",""]
[28,null,"",null,null,"",null,"",""]
[29,null,"",null,null,"",null,"",""]
[30,null,"",null,null,"",null,"",""]
[31,null,"",null,null,"",null,"",""]
[32,null,"",null,null,"",null,"",""]
[33,null,{"$f":"IF(B45<>\"\",VLOOKUP(B45,szdealerandsubs,2,FALSE),\"\")","v":""},null,null,"",null,{"$f":"IF(D45<>\"\",VLOOKUP(D45,rn_product_list,4,FALSE),\"\")","v":""},{"$f":"IF(D45<>\"\",VLOOKUP(D45,rn_product_list,5,FALSE),\"\")","v":""}]
[34,null,"",null,null,"",null,"",""]
[35,null,"",null,null,"",null,"",""]
[36,null,"",null,null,"",null,"",""]
[37,null,"",null,null,"",null,"",""]
[38,null,"",null,null,"",null,"",""]
[39,null,"",null,null,"",null,"",""]
[40,null,"",null,null,"",null,"",""]
[41,null,"",null,null,"",null,"",""]
[42,null,"",null,null,"",null,"",""]
[43,null,"",null,null,"",null,"",""]
[44,null,"",null,null,"",null,"",""]
[45,null,"",null,null,"",null,"",""]
[46,null,"",null,null,"",null,"",""]
[47,null,"",null,null,"",null,"",""]
[48,null,"",null,null,"",null,"",""]
[49,null,"",null,null,"",null,"",""]
[50,null,"",null,null,"",null,"",""]
[51,null,"",null,null,"",null,"",""]
[52,null,{"$f":"IF(B64<>\"\",VLOOKUP(B64,szdealerandsubs,2,FALSE),\"\")","v":""},null,null,"",null,"",""]
[53,null,"",null,null,"",null,"",""]
[54,null,"",null,null,"",null,"",""]
[55,null,"",null,null,"",null,"",""]
[56,null,"",null,null,"",null,"",""]
[57,null,"",null,null,"",null,"",""]
[58,null,"",null,null,"",null,"",""]
[59,null,"",null,null,"",null,"",""]
[60,null,"",null,null,"",null,"",""]
[61,null,"",null,null,"",null,"",""]
[62,null,"",null,null,"",null,"",""]
[63,null,"",null,null,"",null,"",""]
[64,null,"",null,null,"",null,"",""]
[65,null,{"$f":"IF(B77<>\"\",VLOOKUP(B77,szdealerandsubs,2,FALSE),\"\")","v":""},null,null,"",null,{"$f":"IF(D77<>\"\",VLOOKUP(D77,rn_product_list,4,FALSE),\"\")","v":""},{"$f":"IF(D77<>\"\",VLOOKUP(D77,rn_product_list,5,FALSE),\"\")","v":""}]
[66,null,"",null,null,{"$f":"IF(G78=\"\",\"\",ROUND(E78*G78,0))","v":""},null,"",""]
[67,null,"",null,null,"",null,"",""]
[68,null,"",null,null,"",null,"",""]
[69,null,"",null,null,"",null,"",""]
[70,null,"",null,null,"",null,"",""]
[71,null,"",null,null,"",null,"",""]
[72,null,"",null,null,"",null,"",""]
[73,null,"",null,null,"",null,"",""]
[74,null,"",null,null,"",null,"",""]
[75,null,"",null,null,"",null,"",""]
[76,null,"",null,null,"",null,"",""]
[77,null,"",null,null,"",null,"",""]
[78,null,"",null,null,"",null,"",""]
[79,null,"",null,null,"",null,"",""]
[80,null,"",null,null,"",null,"",""]
[81,null,"",null,null,"",null,"",""]
[82,null,"",null,null,"",null,"",""]
[83,null,"",null,null,"",null,"",""]
[84,null,{"$f":"IF(B96<>\"\",VLOOKUP(B96,szdealerandsubs,2,FALSE),\"\")","v":""},null,null,"",null,"",""]
[85,null,"",null,null,"",null,"",""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"LBS","BF"]
[null,null,null,"Class 1","Subtotal - 400",null,{"$f":"SUMIF($D$13:$D$97, \"=400\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=400\",$F$13:$F$97)","v":0}]
[null,null,null,null,"Subtotal - 500",null,{"$f":"SUMIF($D$13:$D$97, \"=500\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=500\",$F$13:$F$97)","v":0}]
[null,null,null,null,"Subtotal - 510",null,{"$f":"SUMIF($D$13:$D$97, \"=510\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=510\",$F$13:$F$97)","v":0}]
[null,null,null,null,"Subtotal - 600",null,{"$f":"SUMIF($D$13:$D$97, \"=600\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=600\",$F$13:$F$97)","v":0}]
[null,null,null,null,"Subtotal - 700",null,{"$f":"SUMIF($D$13:$D$97, \"=700\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=700\",$F$13:$F$97)","v":0}]
[null,null,null,null,"Subtotal - 800",null,{"$f":"SUMIF($D$13:$D$97, \"=800\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=800\",$F$13:$F$97)","v":0}]
[null,null,null,null,"Subtotal - 900",null,{"$f":"SUMIF($D$13:$D$97, \"=900\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=900\",$F$13:$F$97)","v":0}]
[null,null,null,null,"Subtotal - 1000",null,{"$f":"SUMIF($D$13:$D$97,\"=1000\",$E$13:$E$97)+SUMIF($D$13:$D$97,\"=1100\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=1000\",$F$13:$F$97)+SUMIF($D$13:$D$97,\"=1100\",$F$13:$F$97)","v":0}]
[null,null,null,null,"Subtotal - 1200",null,{"$f":"SUMIF($D$13:$D$97, \"=1200\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=1200\",$F$13:$F$97)","v":0}]
[null,null,null,null,2501,null,{"$f":"SUMIF($D$13:$D$97, \"=2501\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=2501\",$F$13:$F$97)","v":0}]
[null,null,null,null,2301,null,{"$f":"SUMIF($D$13:$D$97, \"=2301\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=2301\",$F$13:$F$97)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G144:G154)","v":0},{"$f":"SUM(H144:H154)","v":0}]
[]
[]
[]
[null,null,null,"Class 2","Subtotal - 1500",null,{"$f":"SUMIF($D$13:$D$97, \"=1500\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=1500\",$F$13:$F$97)","v":0}]
[null,null,null,null,"Subtotal - 1600",null,{"$f":"SUMIF($D$13:$D$97, \"=1600\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=1600\",$F$13:$F$97)","v":0}]
[null,null,null,null,"Subtotal - 1601",null,{"$f":"SUMIF($D$13:$D$97, \"=1601\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=1601\",$F$13:$F$97)","v":0}]
[null,null,null,null,"Subtotal - 1700",null,{"$f":"SUMIF($D$13:$D$97, \"=1700\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=1700\",$F$13:$F$97)","v":0}]
[null,null,null,null,"Subtotal - 1800",null,{"$f":"SUMIF($D$13:$D$97, \"=1800\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=1800\",$F$13:$F$97)","v":0}]
[null,null,null,null,"Subtotal - 1900",null,{"$f":"SUMIF($D$13:$D$97, \"=1900\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=1900\",$F$13:$F$97)","v":0}]
[null,null,null,null,2502,null,{"$f":"SUMIF($D$13:$D$97, \"=2502\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=2502\",$F$13:$F$97)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G159:G165)","v":0},{"$f":"SUM(H159:H165)","v":0}]
[]
[]
[]
[null,null,null,"Class 3"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"SUM(G170:G175)","v":0},{"$f":"SUM(H170:H175)","v":0}]
[]
[]
[]
[null,null,null,"Class 4"]
[]
[null,null,{"$f":"E11-G199","v":0}]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"SUM(G180:G185)","v":0},{"$f":"SUM(H180:H185)","v":0}]
[]
[null,null,null,null,"SUB TOTAL (class 1,2,3,4)",null,{"$f":"G155+G166+G176+G186","v":0},{"$f":"+H155+H166+H186","v":0}]
[]
[null,null,null,null,"Bulk Diversions(Milk)",null,{"$f":"SUMIF(L13:L97,\"=D\",E13:E97)","v":0},{"$f":"SUMIF(L13:L97,\"=D\",F13:F97)","v":0}]
[]
[null,null,null,null,"Bulk Transfers(Milk only)",null,{"$f":"SUM(IF(($D$13:$D$97={2001,2002,2003,2004,2201,2202,2203,2504,2204}),IF($L$13:$L$97<>\"d\",E13:E97,0)))","v":0},{"$f":"SUM(IF(($D$13:$D$97={2001,2002,2003,2004,2201,2202,2203,2504,2204}),IF($L$13:$L$97<>\"d\",F13:F97,0)))","v":0}]
[null,null,null,null,"Bulk Transfers(cream only)",null,{"$f":"SUM(IF(($D$13:$D$97={2102,2103,2104}),IF($L$13:$L$97<>\"d\",E13:E97,0)))","v":0},{"$f":"SUM(IF(($D$13:$D$97={2102,2103,2104}),IF($L$13:$L$97<>\"d\",F13:F97,0)))","v":0}]
[null,null,null,null,"                     Total Bulk Transfers",null,null,null,{"$f":"SUM(G192:G193)","v":0},{"$f":"SUM(H192:H193)","v":0}]
[]
[null,null,null,null,"adjustments",null,{"$f":"SUMIF($D$13:$D$97, \"=3902\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=3902\",$F$13:$F$97)","v":0}]
[null,null,null,null,null,2400,{"$f":"SUMIF($D$13:$D$97, \"=2400\",$E$13:$E$97)","v":0},{"$f":"SUMIF($D$13:$D$97, \"=3902\",$F$13:$F$97)","v":0}]
[]
[null,null,null,null,"GRAND TOTAL",null,{"$f":"SUM(G188:G193)+G196+G197","v":0},{"$f":"SUM(H188:H193)+H196","v":0}]
[null,null,null,null,"Skim Pounds",{"$f":"G199-H199","v":0}]
[]
[null,null,null,null,"Targeted Bulk Milk(1058800)",null,{"$f":"SUM(IF(B13:B85 = 1058800,E13:E85,0))","v":0},{"$f":"SUM(IF(B13:B85 = 1058800,F13:F85,0))","v":0}]
[]
[]
[]
[null,null,null,null,"2301,2400,2501,2502 bulk deducts",null,{"$f":"G153+G165+G154+G197","v":0},{"$f":"H153+H165","v":0}]

{"sheet":"PART-III","index":7,"n_rows":138,"n_cols":33,"rows_kept":138,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"Dealer :",{"$f":"IF(COVER!D12=\"\",\"\",COVER!D12)","v":" "},null,null,null,"PMMB License Number :",{"$f":"IF(COVER!D13=\"\",\"\",COVER!D13)","v":""},null,"Month/Year :",{"$f":"IF(COVER!$D$14=\"\",\"\",CONCATENATE(COVER!$D$14,\", \",COVER!$F$14))","v":""}]
["Include all sales of Class I & II packaged products to retailers, consumers and subdealers."]
[]
[]
[null,null,null,null,null,"Area ---->"]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,"Regulated: N","Regulated: Y","Regulated: Y","Regulated: Y","Regulated: Y","Regulated: Y","Regulated: N","Regulated: N","Regulated: N","Regulated: N","Regulated: N","Regulated: N","Regulated: N","Regulated: N","Regulated: N","Regulated: N"]
[null,null,"Product","Butterfat","Product","Butterfat","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product"]
[null,"Product","Code","% Range","Pounds","Percent","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds"]
[null,"A","B","C","E","D","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF"]
[null,"TOTAL",null,null,{"$f":"IF(SUM(E11:E26)=0,0,SUM(E11:E26))","v":0},{"$f":"((F11*E11)+(F12*E12)+(F13*E13)+(F14*E14)+(F15*E15)+(F16*E16)+(F17*E17)+(F18*E18)+(F19*E19)+(F20*E20)+(F21*E21)+(F22*E22)+(F23*E23)+(F24*E24)+(F25*E25)+(F26*E26))","v":0},{"$f":"IF(G5=\"\",\"\",SUM(G11:G26))","v":""},{"$f":"IF(H5=\"\",\"\",SUM(H11:H26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",""]
[1,"Standard Milk",400,"3.10-6.00",{"$f":"IF(SUM(G11:AG11)=0,0,SUM(G11:AG11))","v":0}]
[2,"Flavored Milk",500,"3.10-8.00",{"$f":"IF(SUM(G12:AG12)=0,0,SUM(G12:AG12))","v":0}]
[3,"Egg Nog",510,"0.00-17.99",{"$f":"IF(SUM(G13:AG13)=0,0,SUM(G13:AG13))","v":0}]
[4,"Flavored Reduced Fat",600,"0.50-3.09",0]
[5,"Non Fat Flavored Milk",700,"0.00-0.49",0]
[6,"Reduced Fat, 2%",800,"1.50-3.09",0]
[7,"Lowfat Milk, 1%",900,"0.50-1.49",0]
[8,"Buttermilk",1000,"0.00-6.00",0]
[9,"Nonfat Milk",1200,"0.00-0.49",0]
[null,null,null,null,0]
[10,"Mixed Milk",1500,"6.01-17.99",0]
[11,"Sour Cream",1600,"18.00-29.99",0]
[12,"Lowfat Sour Cream",1601,"0.00-17.99",0]
[13,"Light Cream",1700,"18.00-29.99",0]
[14,"Medium Cream",1800,"30.00-35.99",0]
[15,"Heavy Cream",1900,"36.00-50.00",0]
[15,null,null,null,{"$f":"IF(SUM(G27:AG27)=0,\"\",SUM(G27:AG27))","v":""}]
[16,null,null,null,{"$f":"IF(SUM(G28:AG28)=0,\"\",SUM(G28:AG28))","v":""}]
[17,null,null,null,{"$f":"IF(SUM(G29:AG29)=0,\"\",SUM(G29:AG29))","v":""}]
[18,null,null,null,{"$f":"IF(SUM(G30:AG30)=0,\"\",SUM(G30:AG30))","v":""}]
[]
[null,"CLASS 1","TOTAL",null,{"$f":"SUM(E11:E20)","v":0},null,{"$f":"SUM(G11:G19)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P11:P18)","v":0},0,0,0,0,0,0,{"$f":"SUM(W11:W20)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"CLASS 2","TOTAL",null,{"$f":"SUM(E21:E30)","v":0},null,{"$f":"SUM(G21:G26)","v":0},{"$f":"SUM(H21:H26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E32:E33)","v":0}]
["Only those product codes listed above are valid for this schedule.  Combine similar products that fall within a particular product description and butterfat range as found on Table 3."]
["Butterfat percentages must be listed to 4 decimal places.",null,null,null,null,"Red Cells indicate butterfat percentage outside acceptable range"]
["Product pounds must be listed in whole positive numbers only."]
["See instructions for proper reporting regarding appropriate product codes."]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Area ---->"]
[null,null,null,null,"Total",null,"Regulated: Y","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?","Regulated?"]
[null,null,"Product","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat"]
[null,"Product","Code","% Range","Pounds","Percent","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds"]
[null,"A","B","C","E","D","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF"]
[null,"TOTAL",null,null,{"$f":"IF(SUM(E50:E65)=0,0,SUM(E50:E65))","v":0},{"$f":"(F50*E50)+(F51*E51)+(F52*E52)+(F53*E53)+(F55*E55)+(F56*E56)+(F57*E57)+(F58*E58)+(#REF!*#REF!)+(F59*E59)+(F60*E60)+(F61*E61)+(F62*E62)+(F63*E63)+(F64*E64)+(F65*E65)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(G50:G65)=0,\"\",SUM(G50:G65))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[1,"Standard Milk",400,"3.10-6.00",{"$f":"IF(SUM(G50:AG50)=0,0,SUM(G50:AG50))","v":0},null,{"$f":"IF(G11<>\"\",G11*$F11,0)","v":0},{"$f":"IF(H11<>\"\",H11*$F11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Flavored Milk",500,"3.10-6.00",{"$f":"IF(SUM(G51:AG51)=0,0,SUM(G51:AG51))","v":0},null,{"$f":"IF(G12<>\"\",G12*$F12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Egg Nog",510,"0.00-17.99",{"$f":"IF(SUM(G52:AG52)=0,0,SUM(G52:AG52))","v":0},null,{"$f":"IF(G13<>\"\",G13*$F13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Flavored Reduced Fat",600,"0.00-3.09",{"$f":"IF(SUM(G53:AG53)=0,0,SUM(G53:AG53))","v":0},null,{"$f":"IF(G14<>\"\",G14*$F14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Non Fat Flavored Milk",700,null,0,null,{"$f":"IF(G15<>\"\",G15*$F15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W15<>\"\",W15*$F15,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[6,"Reduced Fat, 2%",800,"1.50-3.09",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Lowfat Milk, 1%",900,"0.50-1.49",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Buttermilk",1000,"0.00-6.00",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Nonfat Milk",1200,"0.00-0.49",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[9,"Mixed Milk",1500,"0.01-17.99",0,null,{"$f":"IF(G21<>\"\",G21*$F21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Sour Cream",1600,"18.00-29.99",0,null,{"$f":"IF(G22<>\"\",G22*$F22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"Lowfat Sour Cream",1601,"0.00-17.99",0,null,{"$f":"IF(G23<>\"\",G23*$F23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"Light Cream",1700,"18.00-29.99",0,null,{"$f":"IF(G24<>\"\",G24*$F24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Medium Cream",1800,"30.00-35.99",0,null,{"$f":"IF(G25<>\"\",G25*$F25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Heavy Cream",1900,"36.00-50.00",0,null,{"$f":"IF(G26<>\"\",G26*$F26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,null,null,{"$f":"IF(SUM(G66:AG66)=0,\"\",SUM(G66:AG66))","v":""}]
[16,null,null,null,{"$f":"IF(SUM(G67:AG67)=0,\"\",SUM(G67:AG67))","v":""}]
[17,null,null,null,{"$f":"IF(SUM(G68:AG68)=0,\"\",SUM(G68:AG68))","v":""}]
[18,null,null,null,{"$f":"IF(SUM(G69:AG69)=0,\"\",SUM(G69:AG69))","v":""}]
[]
[null,"CLASS 1","TOTAL",null,{"$f":"SUM(E50:E59)","v":0},null,{"$f":"SUM(G50:G59)","v":0},{"$f":"SUM(H50:H59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CLASS 2","TOTAL",null,{"$f":"SUM(E60:E69)","v":0},null,{"$f":"SUM(G60:G69)","v":0},{"$f":"SUM(H60:H69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Only those product codes listed above are valid for this schedule.  Combine similar products that fall within a particular product description and butterfat range as found on Table 3."]
["Butterfat percentages must be listed to 4 decimal places."]
["Product pounds must be listed in whole positive numbers only."]
["See instructions for proper reporting regarding appropriate product codes."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"1-0","2-0","3-0","4-0","5-0","6-0","1-3","1-4","1-5","3-1","3-2","4-1","5-1","5-2","5-3","6-1","6-2","9-1","9-3","9-5","9-9","0-0"]
[null,null,null,null,"Total"]
[null,null,"Product","Butterfat","Butterfat","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product"]
[null,"Product","Code","% Range","%","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds"]
[]
[1,"Standard Milk",400,"3.10-6.00",{"$f":"F11","v":0},null,{"$f":"SUM(IF($G$5:$AG$5 = G$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = H$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = I$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = J$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = K$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = L$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = M$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = N$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = O$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = P$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Q$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = R$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = S$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = T$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = U$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = V$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = W$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = X$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Y$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Z$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AA$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AB$82,$G11:$AG11,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AC$82,$G11:$AG11,0))","v":0}]
[2,"Flavored Milk",500,"3.10-6.00",{"$f":"F12","v":0},null,{"$f":"SUM(IF($G$5:$AG$5 = G$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = H$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = I$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = J$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = K$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = L$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = M$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = N$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = O$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = P$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Q$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = R$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = S$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = T$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = U$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = V$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = W$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = X$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Y$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Z$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AA$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AB$82,$G12:$AG12,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AC$82,$G12:$AG12,0))","v":0}]
[3,"Egg Nog",510,"0.00-17.99",0,null,{"$f":"SUM(IF($G$5:$AG$5 = G$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = H$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = I$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = J$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = K$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = L$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = M$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = N$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = O$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = P$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Q$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = R$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = S$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = T$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = U$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = V$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = W$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = X$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Y$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Z$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AA$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AB$82,$G13:$AG13,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AC$82,$G13:$AG13,0))","v":0}]
[4,"Flavored Reduced Fat",600,"0.00-3.09",0,null,{"$f":"SUM(IF($G$5:$AG$5 = G$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = H$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = I$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = J$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = K$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = L$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = M$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = N$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = O$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = P$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Q$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = R$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = S$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = T$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = U$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = V$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = W$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = X$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Y$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Z$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AA$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AB$82,$G14:$AG14,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AC$82,$G14:$AG14,0))","v":0}]
[5,"Non Fat Flavored",700,null,0,null,{"$f":"SUM(IF($G$5:$AG$5 = G$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = H$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = I$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = J$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = K$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = L$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = M$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = N$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = O$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = P$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Q$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = R$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = S$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = T$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = U$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = V$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = W$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = X$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Y$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Z$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AA$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AB$82,$G15:$AG15,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AC$82,$G15:$AG15,0))","v":0}]
[6,"Reduced Fat, 2%",800,"1.50-3.09",0,null,{"$f":"SUM(IF($G$5:$AG$5 = G$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = H$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = I$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = J$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = K$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = L$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = M$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = N$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = O$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = P$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Q$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = R$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = S$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = T$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = U$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = V$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = W$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = X$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Y$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Z$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AA$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AB$82,$G16:$AG16,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AC$82,$G16:$AG16,0))","v":0}]
[7,"Lowfat Milk, 1%",900,"0.50-1.49",0,null,{"$f":"SUM(IF($G$5:$AG$5 = G$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = H$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = I$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = J$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = K$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = L$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = M$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = N$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = O$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = P$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Q$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = R$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = S$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = T$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = U$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = V$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = W$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = X$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Y$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Z$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AA$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AB$82,$G17:$AG17,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AC$82,$G17:$AG17,0))","v":0}]
[8,"Buttermilk",1000,"0.00-6.00",0,null,{"$f":"SUM(IF($G$5:$AG$5 = G$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = H$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = I$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = J$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = K$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = L$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = M$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = N$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = O$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = P$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Q$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = R$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = S$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = T$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = U$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = V$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = W$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = X$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Y$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Z$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AA$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AB$82,$G18:$AG18,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AC$82,$G18:$AG18,0))","v":0}]
[9,"Nonfat Milk",1200,"0.00-0.49",0,null,{"$f":"SUM(IF($G$5:$AG$5 = G$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = H$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = I$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = J$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = K$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = L$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = M$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = N$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = O$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = P$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Q$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = R$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = S$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = T$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = U$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = V$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = W$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = X$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Y$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Z$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AA$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AB$82,$G19:$AG19,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AC$82,$G19:$AG19,0))","v":0}]
[null,"SubTotal - Class I",null,null,null,{"$f":"SUM(G96:AC96)","v":0},{"$f":"SUM(G87:G95)","v":0},{"$f":"SUM(H87:H95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BUTTERFAT POUNDS-Cl 1",null,null,null,null,null,{"$f":"SUM($E$87:$E$95*G$87:G$95)","v":0},{"$f":"SUM($E$87:$E$95*H$87:H$95)","v":0},{"$f":"SUM($E$87:$E$95*I$87:I$95)","v":0},{"$f":"SUM($E$87:$E$95*J$87:J$95)","v":0},{"$f":"SUM($E$87:$E$95*K$87:K$95)","v":0},{"$f":"SUM($E$87:$E$95*L$87:L$95)","v":0},{"$f":"SUM($E$87:$E$95*M$87:M$95)","v":0},{"$f":"SUM($E$87:$E$95*N$87:N$95)","v":0},{"$f":"SUM($E$87:$E$95*O$87:O$95)","v":0},{"$f":"SUM($E$87:$E$95*P$87:P$95)","v":0},{"$f":"SUM($E$87:$E$95*Q$87:Q$95)","v":0},{"$f":"SUM($E$87:$E$95*R$87:R$95)","v":0},{"$f":"SUM($E$87:$E$95*S$87:S$95)","v":0},{"$f":"SUM($E$87:$E$95*T$87:T$95)","v":0},{"$f":"SUM($E$87:$E$95*U$87:U$95)","v":0},{"$f":"SUM($E$87:$E$95*V$87:V$95)","v":0},{"$f":"SUM($E$87:$E$95*W$87:W$95)","v":0},{"$f":"SUM($E$87:$E$95*X$87:X$95)","v":0},{"$f":"SUM($E$87:$E$95*Y$87:Y$95)","v":0},{"$f":"SUM($E$87:$E$95*Z$87:Z$95)","v":0},{"$f":"SUM($E$87:$E$95*AA$87:AA$95)","v":0},{"$f":"SUM($E$87:$E$95*AB$87:AB$95)","v":0},{"$f":"SUM($E$87:$E$95*AC$87:AC$95)","v":0}]
[9,"Mixed Milk",1500,"6.01-17.99",{"$f":"F21","v":0},null,{"$f":"SUM(IF($G$5:$AG$5 = G$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = H$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = I$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = J$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = K$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = L$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = M$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = N$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = O$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = P$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Q$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = R$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = S$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = T$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = U$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = V$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = W$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = X$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Y$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Z$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AA$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AB$82,$G21:$AG21,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AC$82,$G21:$AG21,0))","v":0}]
[10,"Sour Cream",1600,"18.00-29.99",0,null,{"$f":"SUM(IF($G$5:$AG$5 = G$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = H$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = I$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = J$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = K$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = L$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = M$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = N$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = O$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = P$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Q$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = R$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = S$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = T$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = U$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = V$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = W$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = X$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Y$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Z$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AA$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AB$82,$G22:$AG22,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AC$82,$G22:$AG22,0))","v":0}]
[11,"Lowfat Sour Cream",1601,"0.00-17.99",0,null,{"$f":"SUM(IF($G$5:$AG$5 = G$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = H$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = I$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = J$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = K$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = L$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = M$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = N$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = O$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = P$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Q$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = R$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = S$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = T$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = U$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = V$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = W$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = X$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Y$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Z$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AA$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AB$82,$G23:$AG23,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AC$82,$G23:$AG23,0))","v":0}]
[12,"Light Cream",1700,"18.00-29.99",0,null,{"$f":"SUM(IF($G$5:$AG$5 = G$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = H$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = I$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = J$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = K$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = L$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = M$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = N$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = O$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = P$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Q$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = R$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = S$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = T$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = U$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = V$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = W$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = X$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Y$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Z$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AA$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AB$82,$G24:$AG24,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AC$82,$G24:$AG24,0))","v":0}]
[13,"Medium Cream",1800,"30.00-35.99",0,null,{"$f":"SUM(IF($G$5:$AG$5 = G$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = H$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = I$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = J$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = K$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = L$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = M$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = N$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = O$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = P$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Q$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = R$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = S$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = T$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = U$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = V$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = W$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = X$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Y$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Z$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AA$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AB$82,$G25:$AG25,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AC$82,$G25:$AG25,0))","v":0}]
[14,"Heavy Cream",1900,"36.00-50.00",0,null,{"$f":"SUM(IF($G$5:$AG$5 = G$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = H$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = I$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = J$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = K$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = L$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = M$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = N$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = O$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = P$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Q$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = R$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = S$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = T$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = U$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = V$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = W$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = X$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Y$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = Z$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AA$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AB$82,$G26:$AG26,0))","v":0},{"$f":"SUM(IF($G$5:$AG$5 = AC$82,$G26:$AG26,0))","v":0}]
[null,"SubTotal - Class 2",null,null,null,{"$f":"SUM(G104:AC104)","v":0},{"$f":"SUM(G98:G103)","v":0},{"$f":"SUM(H98:H103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BUTTERFAT POUNDS cl2",null,null,null,null,{"$f":"SUM($E$98:$E$103*G$98:G$103)","v":0},{"$f":"SUM($E$98:$E$103*H$98:H$103)","v":0},{"$f":"SUM($E$98:$E$103*I$98:I$103)","v":0},{"$f":"SUM($E$98:$E$103*J$98:J$103)","v":0},{"$f":"SUM($E$98:$E$103*K$98:K$103)","v":0},{"$f":"SUM($E$98:$E$103*L$98:L$103)","v":0},{"$f":"SUM($E$98:$E$103*M$98:M$103)","v":0},{"$f":"SUM($E$98:$E$103*N$98:N$103)","v":0},{"$f":"SUM($E$98:$E$103*O$98:O$103)","v":0},{"$f":"SUM($E$98:$E$103*P$98:P$103)","v":0},{"$f":"SUM($E$98:$E$103*Q$98:Q$103)","v":0},{"$f":"SUM($E$98:$E$103*R$98:R$103)","v":0},{"$f":"SUM($E$98:$E$103*S$98:S$103)","v":0},{"$f":"SUM($E$98:$E$103*T$98:T$103)","v":0},{"$f":"SUM($E$98:$E$103*U$98:U$103)","v":0},{"$f":"SUM($E$98:$E$103*V$98:V$103)","v":0},{"$f":"SUM($E$98:$E$103*W$98:W$103)","v":0},{"$f":"SUM($E$98:$E$103*X$98:X$103)","v":0},{"$f":"SUM($E$98:$E$103*Y$98:Y$103)","v":0},{"$f":"SUM($E$98:$E$103*Z$98:Z$103)","v":0},{"$f":"SUM($E$98:$E$103*AA$98:AA$103)","v":0},{"$f":"SUM($E$98:$E$103*AB$98:AB$103)","v":0},{"$f":"SUM($E$98:$E$103*AC$98:AC$103)","v":0}]
[15,"TOTAL POUNDS",null,null,null,{"$f":"SUM(G106:AC106)","v":0},{"$f":"G96+G104","v":0},{"$f":"H96+H104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,"1-0","2-0","3-0","4-0","5-0","6-0","1-3","1-4","1-5","3-1","3-2","4-1","5-1","5-2","5-3","6-1","6-2","9-1","9-3","9-5","9-9","0-0"]
[]
[null,null,"Product","Butterfat",null,"butter","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat"]
[null,"ButterFat","Code","% Range",null,"Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds"]
[]
[1,"Standard Milk",400,"3.10-6.00",null,null,{"$f":"$E$87*G87","v":0},{"$f":"$E$87*H87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Flavored Milk",500,"3.10-6.00",null,null,{"$f":"$E$88*G88","v":0},{"$f":"$E$88*H88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Egg Nog",510,"0.00-17.99",null,null,{"$f":"$E$89*G89","v":0},{"$f":"$E$89*H89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Flavored Reduced Fat",600,"0.00-3.09",null,null,{"$f":"$E$90*G90","v":0},{"$f":"$E$90*H90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Non fat Flavored",700,null,null,null,{"$f":"$E$91*G$91","v":0},{"$f":"$E$91*H$91","v":0},{"$f":"$E$91*I$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Reduced Fat, 2%",800,"1.50-3.09",null,null,{"$f":"$E$92*G92","v":0},{"$f":"$E$92*H92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Lowfat Milk, 1%",900,"0.50-1.49",null,null,{"$f":"$E$93*G93","v":0},{"$f":"$E$93*H93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Buttermilk",1000,"0.00-6.00",null,null,{"$f":"$E$94*G94","v":0},{"$f":"$E$94*H94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Nonfat Milk",1200,"0.00-0.49",null,null,{"$f":"$E$95*G95","v":0},{"$f":"$E$95*H95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SubTotal - Class I BF",null,null,null,null,{"$f":"SUM(G115:G123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[9,"Mixed Milk",1500,"6.01-17.99",null,null,{"$f":"$E$98*G98","v":0},{"$f":"$E$98*H98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Sour Cream",1600,"18.00-29.99",null,null,{"$f":"$E$99*G99","v":0},{"$f":"$E$99*H99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"Lowfat Sour Cream",1601,"0.00-17.99",null,null,{"$f":"$E$100*G100","v":0},{"$f":"$E$100*H100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"Light Cream",1700,"18.00-29.99",null,null,{"$f":"$E$101*G101","v":0},{"$f":"$E$101*H101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Medium Cream",1800,"30.00-35.99",null,null,{"$f":"$E$102*G102","v":0},{"$f":"$E$102*H102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Heavy Cream",1900,"36.00-50.00",null,null,{"$f":"$E$103*G103","v":0},{"$f":"$E$103*H103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SubTotal - Class 2 BF",null,null,null,null,{"$f":"SUM(G126:G131)","v":0},{"$f":"SUM(H126:H131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"TOTAL POUNDS BF",null,null,null,null,{"$f":"G124+G132","v":0},{"$f":"H124+H132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"SKIM POUNDS"]
[null," Class I Skim Pounds",null,null,null,null,{"$f":"G96-G124","v":0},{"$f":"H96-H124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Class 2 Skim pounds",null,null,null,null,{"$f":"G104-G132","v":0},{"$f":"H104-H132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PART-IV","index":8,"n_rows":194,"n_cols":51,"rows_kept":194,"cut":false,"hidden":false,"merged":[[15,3,15,4]]}
["PART IV - PACKAGED SALES OF MILK AND CREAM TO OTHER DEALERS",null,null,null,null,null,null,"Dealer : ",{"$f":"IF(COVER!D12=\"\",\"\",COVER!D12)","v":" "},null,null,null,null,"PMMB License Number : ",{"$f":"IF(COVER!D13=\"\",\"\",COVER!D13)","v":""},null,"Month/Year :",{"$f":"IF(COVER!$D$14=\"\",\"\",CONCATENATE(COVER!$D$14,\", \",COVER!$F$14))","v":""}]
[]
[]
[]
[null,null,null,null,null,null,"Purchasing Dealer's Name",{"$f":"IF(H6 = \"\",\"\",VLOOKUP(H6,szdealers,2,FALSE))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,"License Number"]
[null,null,null,null,null,null,"Area/Zone Number"]
[" ",null,"Product","Butterfat",null," Total Product","Butterfat","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product"]
["Product",null,"Code","% Range",null,"Pounds","Percent","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds"]
["A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT"]
[null,"TOTAL",null,null,null,{"$f":"IF(SUM(F12:F27)=0,0,SUM(F12:F27))","v":0},{"$f":"((F12*G12)+(F13*G13)+(F14*G14)+(F15*G15)+(F16*G16)+(F17*G17)+(F18*G18)+(F19*G19)+(F20*G20)+(F21*G21)+(F22*G22)+(F23*G23)+(F24*G24)+(F25*G25)+(F26*G26)+(F27*G27))","v":0},{"$f":"IF(H6=\"\",\"\",SUM(H12:H27))","v":""},{"$f":"IF(I6=\"\",\"\",SUM(I12:I27))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[1,"Standard Milk",400,"3.10-6.00",null,{"$f":"IF(SUM(H12:AT12)=0,0,SUM(H12:AT12))","v":0}]
[2,"Flavored Milk",500,"3.10-8.00",null,{"$f":"IF(SUM(H13:AT13)=0,0,SUM(H13:AT13))","v":0}]
[3,"Egg Nog",510,"0.00-17.99",null,0]
[4,"Flavored Reduced Fat",600,"0.50-3.09",null,0]
[5,"Nonfat Flavored Milk",700,"0.00-0.49",null,0]
[6,"Reduced Fat, 2%",800,"1.50-3.09",null,0]
[7,"Lowfat Milk, 1%",900,"0.50-1.49",null,0]
[8,"Buttermilk",1000,"0.00-6.00",null,0]
[9,"Nonfat Milk",1200,"0.00-0.49",null,0]
[null,null,null,null,null,0]
[10,"Mixed Milk",1500,"6.01-17.99",null,0]
[11,"Sour Cream",1600,"18.00-29.99",null,0]
[12,"Lowfat Sour Cream",1601,"0.00-17.99",null,0]
[13,"Light Cream",1700,"18.00-29.99",null,0]
[14,"Medium Cream",1800,"30.00-35.99",null,0]
[15,"Heavy Cream",1900,"36.00-50.00",null,0]
[]
[]
[]
[]
[]
["Only those product codes listed above are valid for this schedule.  Combine similar products that fall within a particular product description and butterfat range found on Table 3."]
["Butterfat percentages must be listed to 4 decimal places."]
["Product pounds must be listed in whole positive numbers only."]
["See instructions for proper reporting regarding appropriate product codes."]
[]
[]
[]
[]
[null,null,null,null,1,null,null,{"$f":"VLOOKUP(H42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(I42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(J42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(K42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(L42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(M42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(N42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(O42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(P42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Q42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(R42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(S42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(T42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(V42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(W42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(X42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Y42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Z42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AA42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AB42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AC42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AD42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AE42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AF42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AG42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AH42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AI42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AJ42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AK42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AL42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AM42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AN42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AO42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AP42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AQ42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AR42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AS42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AT42,'DEALER-LIST'!$A$4:$B$446,2,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,2]
[null,null,null,null,3]
[" ",null,"Product","Butterfat",null," Total Butterfat",null,"Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat","Butterfat",null,null,null,"formula for excess butterfat"]
["Product",null,"Code","% Range",null,"Pounds",null,"Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds",null,null,null,{"$f":"IF(G12<>\"\",3.1%,\"\")","v":""},{"$f":"IF(G12<>\"\",6%,\"\")","v":""}]
["A",null,"B","C",null,"D",null,"F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT",null,null,null,{"$f":"IF(G13<>\"\",3.1%,\"\")","v":""},{"$f":"IF(G13<>\"\",6%,\"\")","v":""}]
[null,"TOTAL",null,null,null,{"$f":"IF(SUM(F48:F63)=0,0,SUM(F48:F63))","v":0},null,{"$f":"SUM(H48:H63)","v":0},{"$f":"SUM(I48:I63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(G14<>\"\",0%,\"\")","v":""},{"$f":"IF(G14<>\"\",17.9%,\"\")","v":""}]
[1,"Standard Milk",400,"3.10-6.00",null,{"$f":"IF(SUM(H48:AT48)=0,0,SUM(H48:AT48))","v":0},null,{"$f":"IF(H12<>\"\",H12*$G12,0)","v":0},{"$f":"IF(I12<>\"\",I12*$G12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(G15<>\"\",0%,\"\")","v":""},{"$f":"IF(G15<>\"\",3.09%,\"\")","v":""}]
[2,"Flavored Milk",500,"3.10-6.00",null,{"$f":"IF(SUM(H49:AT49)=0,0,SUM(H49:AT49))","v":0},null,{"$f":"IF(H13<>\"\",H13*$G13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(G16<>\"\",1.5%,\"\")","v":""},{"$f":"IF(G16<>\"\",3.09%,\"\")","v":""}]
[3,"Egg Nog",510,"0.00-17.99",null,0,null,{"$f":"IF(H14<>\"\",H14*$G14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(G17<>\"\",0.5%,\"\")","v":""},{"$f":"IF(G17<>\"\",1.49%,\"\")","v":""}]
[4,"Flavored Reduced Fat",600,"0.00-3.09",null,0,null,{"$f":"IF(H15<>\"\",H15*$G15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(G18<>\"\",0%,\"\")","v":""},{"$f":"IF(G18<>\"\",6%,\"\")","v":""}]
[5,"Non Fat flavored milk",700,null,null,0,null,{"$f":"IF(H16<>\"\",H16*$G16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(G19<>\"\",0%,\"\")","v":""},{"$f":"IF(G19<>\"\",0.49%,\"\")","v":""}]
[6,"Reduced Fat, 2%",800,"1.50-3.09",null,0,null,{"$f":"IF(H17<>\"\",H17*$G17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(G22<>\"\",6.01%,\"\")","v":""},{"$f":"IF(G22<>\"\",17.99%,\"\")","v":""}]
[7,"Lowfat Milk, 1%",900,"0.50-1.49",null,0,null,{"$f":"IF(H18<>\"\",H18*$G18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(G23<>\"\",18%,\"\")","v":""},{"$f":"IF(G23<>\"\",29.99%,\"\")","v":""}]
[8,"Buttermilk",1000,"0.00-6.00",null,0,null,{"$f":"IF(H19<>\"\",H19*$G19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(G24<>\"\",0%,\"\")","v":""},{"$f":"IF(G24<>\"\",17.99%,\"\")","v":""}]
[9,"Nonfat Milk",1200,"0.00-0.49",null,0,null,{"$f":"IF(H20<>\"\",H20*$G20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(G25<>\"\",18%,\"\")","v":""},{"$f":"IF(G25<>\"\",29.99%,\"\")","v":""}]
[null,null,null,null,null,0,null,{"$f":"IF(H21<>\"\",H21*$G21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(G26<>\"\",30%,\"\")","v":""},{"$f":"IF(G26<>\"\",35.99%,\"\")","v":""}]
[10,"Mixed Milk",1500,"0.01-17.99",null,0,null,{"$f":"IF(H22<>\"\",H22*$G22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(G27<>\"\",36%,\"\")","v":""},{"$f":"IF(G27<>\"\",50%,\"\")","v":""}]
[11,"Sour Cream",1600,"18.00-29.99",null,0,null,{"$f":"IF(H23<>\"\",H23*$G23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"Lowfat Sour Cream",1601,"0.00-17.99",null,0,null,{"$f":"IF(H24<>\"\",H24*$G24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Light Cream",1700,"18.00-29.99",null,0,null,{"$f":"IF(H25<>\"\",H25*$G25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Medium Cream",1800,"30.00-35.99",null,0,null,{"$f":"IF(H26<>\"\",H26*$G26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Heavy Cream",1900,"36.00-50.00",null,0,null,{"$f":"IF(H27<>\"\",H27*$G27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"CLASS 1","TOTAL",null,null,{"$f":"SUM(F48:F57)","v":0},null,{"$f":"SUM(H48:H57)","v":0},{"$f":"SUM(I48:I57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CLASS 2","TOTAL",null,null,{"$f":"SUM(F58:F67)","v":0},null,{"$f":"SUM(H58:H67)","v":0},{"$f":"SUM(I58:I67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Only those product codes listed above are valid for this schedule.  Combine similar products that fall within a particular product description and butterfat range found on Table 3."]
["Butterfat percentages must be listed to 4 decimal places."]
["Product pounds must be listed in whole positive numbers only."]
["See instructions for proper reporting regarding appropriate product codes."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M12+M13+M14+M15+M16+M17+M18+M19","v":0}]
[]
[null,null,null,null,null,null,"1-0","2-0","3-0","4-0","5-0","6-0","1-3","1-4","1-5","3-1","3-2","4-1","5-1","5-2","5-3","6-1","6-2","9-1","9-3","9-5","9-9","0-0"]
[null,null,null,null,"Total"]
[null,null,"Product","Butterfat","Butterfat","Product",null,"Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product"]
[null,"Product","Code","% Range","%","Pounds",null,"Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds"]
[]
[1,"Standard Milk",400,"3.10-6.00",{"$f":"G12","v":0},null,{"$f":"SUM(IF($H$7:$AT$7 = G$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = H$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = I$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = J$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = K$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = L$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = M$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = N$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = P$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Q$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = R$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = S$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = T$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = U$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = V$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = W$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = X$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Y$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Z$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AA$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AB$80,$H12:$AT12,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AC$80,$H12:$AT12,0))","v":0}]
[2,"Flavored Milk",500,"3.10-6.00",{"$f":"G13","v":0},null,{"$f":"SUM(IF($H$7:$AT$7 = G$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = H$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = I$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = J$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = K$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = L$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = M$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = N$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = P$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Q$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = R$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = S$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = T$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = U$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = V$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = W$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = X$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Y$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Z$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AA$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AB$80,$H13:$AT13,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AC$80,$H13:$AT13,0))","v":0}]
[3,"Egg Nog",510,"0.00-17.99",0,null,{"$f":"SUM(IF($H$7:$AT$7 = G$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = H$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = I$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = J$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = K$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = L$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = M$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = N$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = P$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Q$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = R$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = S$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = T$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = U$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = V$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = W$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = X$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Y$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Z$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AA$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AB$80,$H14:$AT14,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AC$80,$H14:$AT14,0))","v":0}]
[4,"Flavored Reduced Fat",600,"0.00-3.09",0,null,{"$f":"SUM(IF($H$7:$AT$7 = G$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = H$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = I$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = J$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = K$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = L$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = M$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = N$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = P$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Q$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = R$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = S$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = T$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = U$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = V$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = W$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = X$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Y$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Z$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AA$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AB$80,$H15:$AT15,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AC$80,$H15:$AT15,0))","v":0}]
[5,"Non Fat Flavored Milk",700,null,0,null,{"$f":"SUM(IF($H$7:$AT$7 = G$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = H$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = I$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = J$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = K$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = L$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = M$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = N$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = P$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Q$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = R$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = S$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = T$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = U$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = V$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = W$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = X$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Y$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Z$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AA$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AB$80,$H16:$AT16,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AC$80,$H16:$AT16,0))","v":0}]
[6,"Reduced Fat, 2%",800,"1.50-3.09",0,null,{"$f":"SUM(IF($H$7:$AT$7 = G$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = H$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = I$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = J$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = K$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = L$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = M$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = N$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = P$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Q$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = R$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = S$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = T$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = U$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = V$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = W$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = X$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Y$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Z$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AA$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AB$80,$H17:$AT17,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AC$80,$H17:$AT17,0))","v":0}]
[7,"Lowfat Milk, 1%",900,"0.50-1.49",0,null,{"$f":"SUM(IF($H$7:$AT$7 = G$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = H$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = I$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = J$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = K$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = L$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = M$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = N$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = P$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Q$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = R$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = S$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = T$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = U$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = V$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = W$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = X$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Y$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Z$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AA$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AB$80,$H18:$AT18,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AC$80,$H18:$AT18,0))","v":0}]
[8,"Buttermilk",1000,"0.00-6.00",0,null,{"$f":"SUM(IF($H$7:$AT$7 = G$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = H$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = I$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = J$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = K$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = L$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = M$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = N$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = P$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Q$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = R$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = S$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = T$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = U$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = V$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = W$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = X$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Y$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Z$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AA$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AB$80,$H19:$AT19,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AC$80,$H19:$AT19,0))","v":0}]
[9,"Nonfat Milk",1200,"0.00-0.49",0,null,{"$f":"SUM(IF($H$7:$AT$7 = G$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = H$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = I$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = J$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = K$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = L$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = M$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = N$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = P$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Q$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = R$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = S$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = T$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = U$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = V$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = W$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = X$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Y$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Z$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AA$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AB$80,$H20:$AT20,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AC$80,$H20:$AT20,0))","v":0}]
[null,"SubTotal - Class I",null,null,null,{"$f":"SUM(G94:AC94)","v":0},{"$f":"SUM(G85:G93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["product POUNDS-Cl 1",null,null,null,null,null,{"$f":"SUM($E$85:$E$93*G$85:G$93)","v":0},{"$f":"SUM($E$85:$E$93*H$85:H$93)","v":0},{"$f":"SUM($E$85:$E$93*I$85:I$93)","v":0},{"$f":"SUM($E$85:$E$93*J$85:J$93)","v":0},{"$f":"SUM($E$85:$E$93*K$85:K$93)","v":0},{"$f":"SUM($E$85:$E$93*L$85:L$93)","v":0},{"$f":"SUM($E$85:$E$93*M$85:M$93)","v":0},{"$f":"SUM($E$85:$E$93*N$85:N$93)","v":0},{"$f":"SUM($E$85:$E$93*O$85:O$93)","v":0},{"$f":"SUM($E$85:$E$93*P$85:P$93)","v":0},{"$f":"SUM($E$85:$E$93*Q$85:Q$93)","v":0},{"$f":"SUM($E$85:$E$93*R$85:R$93)","v":0},{"$f":"SUM($E$85:$E$93*S$85:S$93)","v":0},{"$f":"SUM($E$85:$E$93*T$85:T$93)","v":0},{"$f":"SUM($E$85:$E$93*U$85:U$93)","v":0},{"$f":"SUM($E$85:$E$93*V$85:V$93)","v":0},{"$f":"SUM($E$85:$E$93*W$85:W$93)","v":0},{"$f":"SUM($E$85:$E$93*X$85:X$93)","v":0},{"$f":"SUM($E$85:$E$93*Y$85:Y$93)","v":0},{"$f":"SUM($E$85:$E$93*Z$85:Z$93)","v":0},{"$f":"SUM($E$85:$E$93*AA$85:AA$93)","v":0},{"$f":"SUM($E$85:$E$93*AB$85:AB$93)","v":0},{"$f":"SUM($E$85:$E$93*AC$85:AC$93)","v":0}]
[10,"Mixed Milk",1500,"6.01-17.99",{"$f":"G22","v":0},null,{"$f":"SUM(IF($H$7:$AT$7 = G$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = H$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = I$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = J$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = K$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = L$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = M$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = N$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = P$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Q$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = R$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = S$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = T$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = U$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = V$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = W$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = X$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Y$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Z$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AA$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AB$80,$H22:$AT22,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AC$80,$H22:$AT22,0))","v":0}]
[11,"Sour Cream",1600,"18.00-29.99",0,null,{"$f":"SUM(IF($H$7:$AT$7 = G$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = H$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = I$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = J$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = K$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = L$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = M$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = N$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = P$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Q$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = R$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = S$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = T$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = U$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = V$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = W$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = X$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Y$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Z$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AA$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AB$80,$H23:$AT23,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AC$80,$H23:$AT23,0))","v":0}]
[12,"Lowfat Sour Cream",1601,"0.00-17.99",0,null,{"$f":"SUM(IF($H$7:$AT$7 = G$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = H$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = I$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = J$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = K$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = L$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = M$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = N$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = P$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Q$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = R$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = S$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = T$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = U$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = V$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = W$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = X$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Y$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Z$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AA$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AB$80,$H24:$AT24,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AC$80,$H24:$AT24,0))","v":0}]
[13,"Light Cream",1700,"18.00-29.99",0,null,{"$f":"SUM(IF($H$7:$AT$7 = G$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = H$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = I$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = J$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = K$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = L$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = M$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = N$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = P$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Q$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = R$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = S$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = T$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = U$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = V$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = W$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = X$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Y$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Z$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AA$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AB$80,$H25:$AT25,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AC$80,$H25:$AT25,0))","v":0}]
[14,"Medium Cream",1800,"30.00-35.99",0,null,{"$f":"SUM(IF($H$7:$AT$7 = G$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = H$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = I$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = J$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = K$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = L$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = M$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = N$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = P$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Q$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = R$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = S$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = T$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = U$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = V$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = W$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = X$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Y$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Z$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AA$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AB$80,$H26:$AT26,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AC$80,$H26:$AT26,0))","v":0}]
[15,"Heavy Cream",1900,"36.00-50.00",0,null,{"$f":"SUM(IF($H$7:$AT$7 = G$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = H$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = I$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = J$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = K$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = L$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = M$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = N$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = P$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Q$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = R$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = S$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = T$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = U$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = V$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = W$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = X$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Y$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = Z$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AA$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AB$80,$H27:$AT27,0))","v":0},{"$f":"SUM(IF($H$7:$AT$7 = AC$80,$H27:$AT27,0))","v":0}]
[null,"SubTotal - Class 2",null,null,null,null,{"$f":"SUM(G96:G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"product POUNDS cl2",null,null,null,null,{"$f":"SUM($E$96:$E$101*G$96:G$101)","v":0},{"$f":"SUM($E$96:$E$101*H$96:H$101)","v":0},{"$f":"SUM($E$96:$E$101*I$96:I$101)","v":0},{"$f":"SUM($E$96:$E$101*J$96:J$101)","v":0},{"$f":"SUM($E$96:$E$101*K$96:K$101)","v":0},{"$f":"SUM($E$96:$E$101*L$96:L$101)","v":0},{"$f":"SUM($E$96:$E$101*M$96:M$101)","v":0},{"$f":"SUM($E$96:$E$101*N$96:N$101)","v":0},{"$f":"SUM($E$96:$E$101*O$96:O$101)","v":0},{"$f":"SUM($E$96:$E$101*P$96:P$101)","v":0},{"$f":"SUM($E$96:$E$101*Q$96:Q$101)","v":0},{"$f":"SUM($E$96:$E$101*R$96:R$101)","v":0},{"$f":"SUM($E$96:$E$101*S$96:S$101)","v":0},{"$f":"SUM($E$96:$E$101*T$96:T$101)","v":0},{"$f":"SUM($E$96:$E$101*U$96:U$101)","v":0},{"$f":"SUM($E$96:$E$101*V$96:V$101)","v":0},{"$f":"SUM($E$96:$E$101*W$96:W$101)","v":0},{"$f":"SUM($E$96:$E$101*X$96:X$101)","v":0},{"$f":"SUM($E$96:$E$101*Y$96:Y$101)","v":0},{"$f":"SUM($E$96:$E$101*Z$96:Z$101)","v":0},{"$f":"SUM($E$96:$E$101*AA$96:AA$101)","v":0},{"$f":"SUM($E$96:$E$101*AB$96:AB$101)","v":0},{"$f":"SUM($E$96:$E$101*AC$96:AC$101)","v":0}]
[15,"TOTAL POUNDS",null,null,null,null,{"$f":"G94+G102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,"1-0","2-0","3-0","4-0","5-0","6-0","1-3","1-4","1-5","3-1","3-2","4-1","5-1","5-2","5-3","6-1","6-2","9-1","9-3","9-5","9-9","0-0"]
[null,null,null,null,"Total"]
[null,null,"Product","Butterfat",null,"butterfat",null,"butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat"]
[null,"Butterfat","Code","% Range",null,"Pounds",null,"Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds"]
[]
[1,"Standard Milk",400,"3.10-6.00",null,null,{"$f":"$E$85*G85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Flavored Milk",500,"3.10-6.00",null,null,{"$f":"$E$85*G86","v":0},{"$f":"$E$86*H86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Egg Nog",510,"0.00-17.99",null,null,{"$f":"$E$85*G87","v":0},{"$f":"$E$87*H87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Flavored Reduced Fat",600,"0.00-3.09",null,null,{"$f":"$E$85*G88","v":0},{"$f":"$E$88*H88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non Fat Flavored Milk",700,null,null,null,{"$f":"$E$85*G89","v":0},{"$f":"$E$89*H89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Reduced Fat, 2%",800,"1.50-3.09",null,null,{"$f":"$E$85*G90","v":0},{"$f":"$E$90*H90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Lowfat Milk, 1%",900,"0.50-1.49",null,null,{"$f":"$E$85*G91","v":0},{"$f":"$E$91*H91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Buttermilk",1000,"0.00-6.00",null,null,{"$f":"$E$85*G92","v":0},{"$f":"$E$92*H92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Nonfat Milk",1200,"0.00-0.49",null,null,{"$f":"$E$85*G93","v":0},{"$f":"$E$93*H93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BUTTERFAT POUNDS-Cl 1",null,null,null,null,null,{"$f":"SUM($E$85:$E$93*G$85:G$93)","v":0},{"$f":"SUM($E$85:$E$93*H$85:H$93)","v":0},{"$f":"SUM($E$85:$E$93*I$85:I$93)","v":0},{"$f":"SUM($E$85:$E$93*J$85:J$93)","v":0},{"$f":"SUM($E$85:$E$93*K$85:K$93)","v":0},{"$f":"SUM($E$85:$E$93*L$85:L$93)","v":0},{"$f":"SUM($E$85:$E$93*M$85:M$93)","v":0},{"$f":"SUM($E$85:$E$93*N$85:N$93)","v":0},{"$f":"SUM($E$85:$E$93*O$85:O$93)","v":0},{"$f":"SUM($E$85:$E$93*P$85:P$93)","v":0},{"$f":"SUM($E$85:$E$93*Q$85:Q$93)","v":0},{"$f":"SUM($E$85:$E$93*R$85:R$93)","v":0},{"$f":"SUM($E$85:$E$93*S$85:S$93)","v":0},{"$f":"SUM($E$85:$E$93*T$85:T$93)","v":0},{"$f":"SUM($E$85:$E$93*U$85:U$93)","v":0},{"$f":"SUM($E$85:$E$93*V$85:V$93)","v":0},{"$f":"SUM($E$85:$E$93*W$85:W$93)","v":0},{"$f":"SUM($E$85:$E$93*X$85:X$93)","v":0},{"$f":"SUM($E$85:$E$93*Y$85:Y$93)","v":0},{"$f":"SUM($E$85:$E$93*Z$85:Z$93)","v":0},{"$f":"SUM($E$85:$E$93*AA$85:AA$93)","v":0},{"$f":"SUM($E$85:$E$93*AB$85:AB$93)","v":0},{"$f":"SUM($E$85:$E$93*AC$85:AC$93)","v":0}]
[]
[9,"Mixed Milk",1500,"6.01-17.99",null,null,{"$f":"$E$85*G96","v":0},{"$f":"$E$96*H96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Sour Cream",1600,"18.00-29.99",null,null,0,{"$f":"$E$97*H97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"Lowfat Sour Cream",1601,"0.00-17.99",null,null,0,{"$f":"$E$98*H98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"Light Cream",1700,"18.00-29.99",null,null,0,{"$f":"$E$99*H99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Medium Cream",1800,"30.00-35.99",null,null,0,{"$f":"$E$100*H100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Heavy Cream",1900,"36.00-50.00",null,null,0,{"$f":"$E$101*H101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BUTTERFAT POUNDS cl2",null,null,null,null,{"$f":"SUM($E$96:$E$101*G$96:G$101)","v":0},{"$f":"SUM($E$96:$E$101*H$96:H$101)","v":0},{"$f":"SUM($E$96:$E$101*I$96:I$101)","v":0},{"$f":"SUM($E$96:$E$101*J$96:J$101)","v":0},{"$f":"SUM($E$96:$E$101*K$96:K$101)","v":0},{"$f":"SUM($E$96:$E$101*L$96:L$101)","v":0},{"$f":"SUM($E$96:$E$101*M$96:M$101)","v":0},{"$f":"SUM($E$96:$E$101*N$96:N$101)","v":0},{"$f":"SUM($E$96:$E$101*O$96:O$101)","v":0},{"$f":"SUM($E$96:$E$101*P$96:P$101)","v":0},{"$f":"SUM($E$96:$E$101*Q$96:Q$101)","v":0},{"$f":"SUM($E$96:$E$101*R$96:R$101)","v":0},{"$f":"SUM($E$96:$E$101*S$96:S$101)","v":0},{"$f":"SUM($E$96:$E$101*T$96:T$101)","v":0},{"$f":"SUM($E$96:$E$101*U$96:U$101)","v":0},{"$f":"SUM($E$96:$E$101*V$96:V$101)","v":0},{"$f":"SUM($E$96:$E$101*W$96:W$101)","v":0},{"$f":"SUM($E$96:$E$101*X$96:X$101)","v":0},{"$f":"SUM($E$96:$E$101*Y$96:Y$101)","v":0},{"$f":"SUM($E$96:$E$101*Z$96:Z$101)","v":0},{"$f":"SUM($E$96:$E$101*AA$96:AA$101)","v":0},{"$f":"SUM($E$96:$E$101*AB$96:AB$101)","v":0},{"$f":"SUM($E$96:$E$101*AC$96:AC$101)","v":0}]
[15,"TOTAL POUNDS bf",null,null,null,null,{"$f":"G123+G131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,"Class 1 Skim Pounds",{"$f":"G94-G123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Class 2 Skim Pounds",{"$f":"G102-G131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"TARGETED BULK RECEIPT SALES"]
[null,null,null,null,null,null,null,1058800,null,1058800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-0","2-0","3-0"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,"Product","Butterfat","Butterfat","Product","Product","Product","Product"]
[null,null,null,null,null,null,null,null,null,"Product","Code","% Range","%","Pounds","Pounds","Pounds","Pounds"]
[]
[null,null,null,null,null,null,null,null,null,"Standard Milk",400,"3.10-6.00",{"$f":"G12","v":0},null,{"$f":"SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H12:$AT12,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = P$142)*($H$6:$AT$6=$J$141),$H12:$AT12,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = Q$142)*($H$6:$AT$6=$J$141),$H12:$AT12,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Flavored Milk",500,"3.10-6.00",{"$f":"G13","v":0},null,{"$f":"SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H13:$AT13,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = P$142)*($H$6:$AT$6=$J$141),$H13:$AT13,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = Q$142)*($H$6:$AT$6=$J$141),$H13:$AT13,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Egg Nog",510,"0.00-17.99",0,null,{"$f":"SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H14:$AT14,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = P$142)*($H$6:$AT$6=$J$141),$H14:$AT14,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = Q$142)*($H$6:$AT$6=$J$141),$H14:$AT14,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Flavored Reduced Fat",600,"0.00-3.09",0,null,{"$f":"SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H15:$AT15,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = P$142)*($H$6:$AT$6=$J$141),$H15:$AT15,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = Q$142)*($H$6:$AT$6=$J$141),$H15:$AT15,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Non Fat flavored",700,null,0,null,{"$f":"SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H16:$AT16,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = P$142)*($H$6:$AT$6=$J$141),$H16:$AT16,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = Q$142)*($H$6:$AT$6=$J$141),$H16:$AT16,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Reduced Fat, 2%",800,"1.50-3.09",0,null,{"$f":"SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H17:$AT17,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = P$142)*($H$6:$AT$6=$J$141),$H17:$AT17,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = Q$142)*($H$6:$AT$6=$J$141),$H17:$AT17,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Lowfat Milk, 1%",900,"0.50-1.49",0,null,{"$f":"SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H18:$AT18,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = P$142)*($H$6:$AT$6=$J$141),$H18:$AT18,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = Q$142)*($H$6:$AT$6=$J$141),$H18:$AT18,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Buttermilk",1000,"0.00-6.00",0,null,{"$f":"SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H19:$AT19,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = P$142)*($H$6:$AT$6=$J$141),$H19:$AT19,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = Q$142)*($H$6:$AT$6=$J$141),$H19:$AT19,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Nonfat Milk",1200,"0.00-0.49",0,null,{"$f":"SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H20:$AT20,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = P$142)*($H$6:$AT$6=$J$141),$H20:$AT20,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = Q$142)*($H$6:$AT$6=$J$141),$H20:$AT20,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"SubTotal - Class I",null,null,null,{"$f":"SUM(O156:AK156)","v":0},{"$f":"SUM(O147:O155)","v":0},{"$f":"SUM(P147:P155)","v":0},{"$f":"SUM(Q147:Q155)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E$85:$E$93*O$85:O$93)","v":0},{"$f":"SUM($E$85:$E$93*P$85:P$93)","v":0},{"$f":"SUM($E$85:$E$93*Q$85:Q$93)","v":0}]
[null,null,null,null,null,null,null,null,null,"Mixed Milk",1500,"6.01-17.99",{"$f":"G22","v":0},null,{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H78:$AT78,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = P$142)*($H$6:$AT$6=$J$141),$H22:$AT22,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = Q$142)*($H$6:$AT$6=$J$141),$H22:$AT22,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Sour Cream",1600,"18.00-29.99",{"$f":"G23","v":0},null,{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H79:$AT79,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = P$142)*($H$6:$AT$6=$J$141),$H23:$AT23,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = Q$142)*($H$6:$AT$6=$J$141),$H23:$AT23,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Lowfat Sour Cream",1601,"0.00-17.99",0,null,{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H80:$AT80,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = P$142)*($H$6:$AT$6=$J$141),$H24:$AT24,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = Q$142)*($H$6:$AT$6=$J$141),$H24:$AT24,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Light Cream",1700,"18.00-29.99",0,null,{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H81:$AT81,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = P$142)*($H$6:$AT$6=$J$141),$H25:$AT25,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = Q$142)*($H$6:$AT$6=$J$141),$H25:$AT25,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Medium Cream",1800,"30.00-35.99",0,null,{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H82:$AT82,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = P$142)*($H$6:$AT$6=$J$141),$H26:$AT26,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = Q$142)*($H$6:$AT$6=$J$141),$H26:$AT26,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Heavy Cream",1900,"36.00-50.00",0,null,{"$f":"SUM(IF($H$7:$AT$7 = O$80,$H83:$AT83,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = P$142)*($H$6:$AT$6=$J$141),$H27:$AT27,0))","v":0},{"$f":"SUM(IF(($H$7:$AT$7 = Q$142)*($H$6:$AT$6=$J$141),$H27:$AT27,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"SubTotal - Class 2",null,null,null,null,{"$f":"SUM(O158:O163)","v":0},{"$f":"SUM(P158:P163)","v":0},{"$f":"SUM(Q158:Q163)","v":0}]
[null,null,null,null,null,null,null,null,null,"BUTTERFAT POUNDS cl2",null,null,null,null,{"$f":"SUM($E$96:$E$101*O$96:O$101)","v":0},{"$f":"SUM($E$96:$E$101*P$96:P$101)","v":0},{"$f":"SUM($E$96:$E$101*Q$96:Q$101)","v":0}]
[null,null,null,null,null,null,null,null,null,"TOTAL POUNDS",null,null,null,null,{"$f":"O156+O164","v":0},{"$f":"P156+P164","v":0},{"$f":"Q156+Q164","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-0","2-0","3-0"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,"Product","Butterfat",null,"butterfat","butterfat","butterfat","butterfat"]
[null,null,null,null,null,null,null,null,null,"Butterfat","Code","% Range",null,"Pounds","Pounds","Pounds","Pounds"]
[]
[null,null,null,null,null,null,null,null,null,"Standard Milk",400,"3.10-6.00",null,null,{"$f":"(SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H12:$AT12,0)))*G12","v":0},{"$f":"P147*M147","v":0},{"$f":"Q147*M147","v":0}]
[null,null,null,null,null,null,null,null,null,"Flavored Milk",500,"3.10-6.00",null,null,{"$f":"(SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H13:$AT13,0)))*G13","v":0},{"$f":"P148*M148","v":0},{"$f":"Q148*M148","v":0}]
[null,null,null,null,null,null,null,null,null,"Egg Nog",510,"0.00-17.99",null,null,{"$f":"(SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H14:$AT14,0)))*G14","v":0},0,0]
[null,null,null,null,null,null,null,null,null,"Flavored Reduced Fat",600,"0.00-3.09",null,null,{"$f":"(SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H15:$AT15,0)))*G15","v":0},0,0]
[null,null,null,null,null,null,null,null,null,"Non fat flavored",700,null,null,null,{"$f":"(SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H16:$AT16,0)))*G16","v":0},0,0]
[null,null,null,null,null,null,null,null,null,"Reduced Fat, 2%",800,"1.50-3.09",null,null,{"$f":"(SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H17:$AT17,0)))*G17","v":0},0,0]
[null,null,null,null,null,null,null,null,null,"Lowfat Milk, 1%",900,"0.50-1.49",null,null,{"$f":"(SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H18:$AT18,0)))*G18","v":0},0,0]
[null,null,null,null,null,null,null,null,null,"Buttermilk",1000,"0.00-6.00",null,null,{"$f":"(SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H19:$AT19,0)))*G19","v":0},0,0]
[null,null,null,null,null,null,null,null,null,"Nonfat Milk",1200,"0.00-0.49",null,null,{"$f":"(SUM(IF(($H$7:$AT$7 = O$142)*($H$6:$AT$6=$J$141),$H20:$AT20,0)))*G20","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O176:O184)","v":0},{"$f":"SUM(P176:P184)","v":0},{"$f":"SUM(Q176:Q184)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Mixed Milk",1500,"6.01-17.99",null,null,{"$f":"$E$96*O158","v":0},{"$f":"P158*M158","v":0},{"$f":"Q158*M158","v":0}]
[null,null,null,null,null,null,null,null,null,"Sour Cream",1600,"18.00-29.99",null,null,{"$f":"$E$97*O159","v":0},{"$f":"P159*M159","v":0},{"$f":"Q159*M159","v":0}]
[null,null,null,null,null,null,null,null,null,"Lowfat Sour Cream",1601,"0.00-17.99",null,null,{"$f":"$E$98*O160","v":0},0,0]
[null,null,null,null,null,null,null,null,null,"Light Cream",1700,"18.00-29.99",null,null,{"$f":"$E$99*O161","v":0},0,0]
[null,null,null,null,null,null,null,null,null,"Medium Cream",1800,"30.00-35.99",null,null,{"$f":"$E$100*O162","v":0},0,0]
[null,null,null,null,null,null,null,null,null,"Heavy Cream",1900,"36.00-50.00",null,null,{"$f":"$E$101*O163","v":0},0,0]
[null,null,null,null,null,null,null,null,null,"BUTTERFAT POUNDS cl2",null,null,null,null,{"$f":"SUM(O187:O192)","v":0},{"$f":"SUM(P187:P192)","v":0},{"$f":"SUM(Q187:Q192)","v":0}]
[null,null,null,null,null,null,null,null,null,"TOTAL POUNDS bf",null,null,null,null,{"$f":"O185+O193","v":0},{"$f":"P185+P193","v":0},{"$f":"Q185+Q193","v":0}]

{"sheet":"allocations","index":9,"n_rows":320,"n_cols":38,"rows_kept":320,"cut":false,"hidden":true,"merged":[[160,18,161,18],[160,19,161,19],[160,20,161,20],[20,3,20,4],[21,0,21,1],[84,11,84,13],[20,9,20,11],[160,16,161,16],[160,17,161,17]]}
[]
["Shrinkage computation"]
[]
[null,"Product","Butterfat","Skim",null,null,null,null,null,null,null,null,null,null,null,"Allocation of OFO milk for Class 3",null,null,3,null,null,null,null,null,null,null,"Overall adjustments to be made to 8.5 OFO milk"]
["Description","Pounds","Pounds","Pounds",null,null,null,null,null,null,null,null,null,null,null,"Start with class assigned, then class 4, then up classes"]
["A","B","C"]
[]
["TOTAL PRODUCER RECEIPTS  -  PART IA",{"$f":"'PART-IA'!E3","v":0},{"$f":"'PART-IA'!F3","v":0},{"$f":"B8-C8","v":0},null,null,null,null,null,null,null,null,null,null,null,"pounds",null,null,null,null,null,null,null,null,null,null,"pounds"]
["TOTAL OTHER RECEIPTS  -  PART II ",{"$f":"'PART-II'!G199","v":0},{"$f":"'PART-II'!H199","v":0},{"$f":"B9-C9","v":0}]
["GRAND TOTAL RECEIPTS",{"$f":"SUM(B8:B9)","v":0},{"$f":"SUM(C8:C9)","v":0},0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"Skim",null,null,null,null,null,null,null,null,null,null,"Skim"]
["TOTAL ROUTE DISPOSITION   -  PART III ",{"$f":"'PART-III'!E10","v":0},{"$f":"'PART-III'!F10","v":0},0]
["TOTAL PACKAGED SALES  -  PART IV ",{"$f":"'PART-IV'!F11","v":0},{"$f":"'PART-IV'!F47","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,"balance ","balance to allocate","class 4","class 3","class 2","class 1",null,null,null,null,null,"balance ","balance left to all per classs","bal to all going up","class 4","4 add","class 3","3 add","class 2","2 add","class 1"]
["TOTAL BULK SALES  -  PART V ",{"$f":"'PART-V'!E9","v":0},{"$f":"'PART-V'!F9","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('PART-IA'!D52:AN52, 3,'PART-IA'!D53:AN53) + SUMIF('PART-IA'!D57:AN57,3,'PART-IA'!D58:AN58) + SUMIF('PART-IA'!D62:AN62,3,'PART-IA'!D63:AN63)","v":0}]
["TOTAL CLASS II, III & IV MANUFACTURED  -  PART VI ",{"$f":"'PART-VI'!F8","v":0},{"$f":"'PART-VI'!G8","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R16-T16","v":0},{"$f":"IF(R15 > 'S 8.5'!K30,'S 8.5'!K30,R15)","v":0},null,null,null,4,null,null,null,null,{"$f":"Q54","v":0},{"$f":"IF(AB15-AE15 > 0, AB15-AE15,0)","v":0},{"$f":"SUM(AC15:AC17)","v":0},{"$f":"IF(AB15 > 'S 8.5'!K30,'S 8.5'!K30,AB15)","v":0},{"$f":"IF(AD15 >= INT( 'S 8.5'!K30 - AE15), INT('S 8.5'!K30 - AE15),AD15-AE15)","v":0},null,null,null,null,null,4]
["TOTAL INVENTORIES  -  PART VII ",{"$f":"'PART-VII'!H9","v":0},{"$f":"'PART-VII'!I9","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q14","v":0},null,{"$f":"IF(R16 > 'S 8.5'!K29,'S 8.5'!K29,R16)","v":0},null,null,3,null,null,null,null,{"$f":"Q14","v":0},{"$f":"IF(AB16-AG16 > 0, AB16-AG16,0)","v":0},{"$f":"AD15-AF15","v":0},null,null,{"$f":"IF(AB16 > 'S 8.5'!K29,'S 8.5'!K29,AB16)","v":0},{"$f":"IF(AD16 > 'S 8.5'!K29-AG16,'S 8.5'!K29-AG16,AD16-AG16)","v":0},null,null,null,3]
["GRAND TOTAL UTILIZATION",{"$f":"SUM(B12:B16)","v":0},{"$f":"SUM(C12:C16)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R15-S15","v":0},null,null,{"$f":"IF(R17 > 'S 8.5'!K28,'S 8.5'!K28,R17)","v":0},null,2,null,null,null,null,{"$f":"Q96","v":0},{"$f":"IF(AB17-AI17 > 0, AB17-AI17,0)","v":0},{"$f":"AD16-AH16","v":0},null,null,null,null,{"$f":"IF(AB17>'S 8.5'!K28,'S 8.5'!K28,AB17)","v":0},{"$f":"IF(AD17 >'S 8.5'!K28-AI17,'S 8.5'!K28-AI17,MAX(AD17-AI17,0))","v":0},null,2]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R17-U17","v":0},null,null,null,{"$f":"R18","v":0},1,null,null,null,null,null,null,{"$f":"AD17-AJ17","v":0},null,null,null,null,null,null,null,1]
["SHRINKAGE (RECEIPTS less UTILIZATION)",{"$f":"B10-B17","v":0},{"$f":"C10-C17","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Butterfat",null,null,null,null,null,null,null,null,null,null,"Butterfat"]
[null,null,null,null,null,null,null,null,null,"Shrinkage Calc"]
["Allowable and excess shrink calculation",null,null,"Product","B.F.","Skim",null,null,null,"Product","B.F.","Skim",null,null,null,null,"balance ","balance to allocate","class 4","class 3","class 2","class 1",null,null,null,null,null,"balance ","balance to allocate per class","bal to all going up","class 4","4 add","class 3","3 add","class 2","2 add","class 1"]
[null,null,null,"lbs.","lbs.","lbs.",null,null,null,"lbs.","lbs.","lbs",null,null,null,null,{"$f":"SUMIF('PART-IA'!D52:AN52,3,'PART-IA'!D54:AN54)+SUMIF('PART-IA'!D57:AN57,3,'PART-IA'!D59:AN59) + SUMIF('PART-IA'!D62:AN62,3,'PART-IA'!D64:AN64)","v":0},{"$f":"R24-T24","v":0},{"$f":"IF(R23 >'S 8.5'!J30,'S 8.5'!J30,R23)","v":0},null,null,null,4,null,null,null,null,{"$f":"Q63","v":0},{"$f":"IF(AB23-AE23 > 0, AB23-AE23,0)","v":0},{"$f":"SUM(AC23:AC25)","v":0},{"$f":"IF(AB23 > 'S 8.5'!J30,'S 8.5'!J30,AB23)","v":0},{"$f":"IF(AD23 > 'S 8.5'!J30 - AE23,'S 8.5'!J30 - AE23,AD23-AE23)","v":0},null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q23","v":0},null,{"$f":"IF(R24 > 'S 8.5'!J29,'S 8.5'!J29,R24)","v":0},null,null,3,null,null,null,null,{"$f":"Q23","v":0},{"$f":"IF(AB24-AG24 > 0, AB24-AG24,0)","v":0},{"$f":"AD23-AF23","v":0},null,null,{"$f":"IF(AB24 > 'S 8.5'!J29,'S 8.5'!J29,AB24)","v":0},{"$f":"IF(AD24 >'S 8.5'!J29-AG24,'S 8.5'!J29-AG24,AD24-AG24)","v":0},null,null,null,3]
["+ 2.0% of","Part 1","Producer Receipts",{"$f":"B8","v":0},{"$f":"C8","v":0},{"$f":"D25-E25","v":0},"x",0.02,"=",{"$f":"D25*H25","v":0},{"$f":"E25*H25","v":0},{"$f":"J25-K25","v":0},null,null,null,null,null,{"$f":"R23-S23","v":0},null,null,{"$f":"IF(R25 > 'S 8.5'!J28,'S 8.5'!J28,R25)","v":0},null,2,null,null,null,null,{"$f":"Q105","v":0},{"$f":"IF(AB25-AI25 > 0, AB25-AI25,0)","v":0},{"$f":"AD24-AH24","v":0},null,null,null,null,{"$f":"IF(AB25 > 'S 8.5'!J28,'S 8.5'!J28,AB25)","v":0},{"$f":"IF(AD25 >'S 8.5'!J28-AI25,'S 8.5'!J28-AI25,MAX(AD25-AI25,0))","v":0},null,2]
["+ 2.0% of","Part 2","Diversions - Bulk Milk",{"$f":"'PART-II'!G190","v":0},{"$f":"'PART-II'!H190","v":0},{"$f":"D26-E26","v":0},"x",0.02,"=",{"$f":"D26*H26","v":0},{"$f":"E26*H26","v":0},{"$f":"J26-K26","v":0},null,null,null,null,null,{"$f":"R25-U25","v":0},null,null,null,{"$f":"R26","v":0},1,null,null,null,null,null,null,{"$f":"AD25-AJ25","v":0},null,null,null,null,null,null,null,1]
["- 2.0% of","Part 5","Diversions - Bulk Milk",{"$f":"'PART-V'!F143","v":0},{"$f":"'PART-V'!G143","v":0},0,"x",-0.02,"=",{"$f":"D27*H27","v":0},{"$f":"E27*H27","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC27:AC29)","v":0}]
["+ 1.50% of","Part 2","Transfers - Bulk Milk only",{"$f":"'PART-II'!G192","v":0},{"$f":"'PART-II'!H192","v":0},0,"x",1.4999999999999999E-2,"=",{"$f":"D28*H28","v":0},{"$f":"E28*H28","v":0},0]
["- 1.50% of","Part 5","Transfers - Bulk Milk only",{"$f":"'PART-V'!F144","v":0},{"$f":"'PART-V'!G144","v":0},0,"x",-1.4999999999999999E-2,"=",{"$f":"D29*H29","v":0},{"$f":"E29*H29","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Class",null,null,null,null,null,null,null,null,null,null,"Class"]
["equals:",null,null,null,null,null,null,"Allowable Shrink (Z)",null,{"$f":"SUM(J25:J29)","v":0},{"$f":"SUM(K25:K29)","v":0},{"$f":"SUM(L25:L29)","v":0}]
["less:",null,null,null,null,null,null,"Actual Shrink (S)",null,{"$f":"B19","v":0},{"$f":"C19","v":0},{"$f":"D19","v":0}]
[]
[null,null,null,null,null,null,null,"Excess Shrink over allowable",null,{"$f":"IF(J32-J31<1,0,J32-J31)","v":0},{"$f":"IF(K32-K31<1,0,K32-K31)","v":0},{"$f":"IF(L32-L31<1,0,L32-L31)","v":0}]
[]
["allocation of shrink between classes"]
[null,null,null,"Product","B.F.","Skim"]
[null,null,null,"lbs.","lbs.","lbs."]
[null,"to lowest price Class (Home area class 4)",{"$f":"IFERROR('PART-VI'!C52,0)","v":0},{"$f":"IF(J32<J31,J32,J31)","v":0},{"$f":"IF(K32<K31,K32,K31)","v":0},{"$f":"IF(L32<L31,L32,L31)","v":0}]
[null,"to highest Class (Home area class 1)",{"$f":"IFERROR('PART-VI'!C52,0)","v":0},{"$f":"J34","v":0},{"$f":"K34","v":0},{"$f":"L34","v":0}]
[null,null,null,null,null,null,null,"class","price"]
[null,null,null,{"$f":"SUM(D39:D41)","v":0},{"$f":"SUM(E39:E41)","v":0},{"$f":"SUM(F39:F41)","v":0},null,3,{"$f":"'Price Input'!L25","v":0}]
["Butterfat",null,null,null,null,null,null,4,{"$f":"'Price Input'!L32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation of OFO milk for Class 4",null,null,4]
["balance ","balance to allocate","class 4","class 3","class 2","class 1",null,null,null,null,null,null,null,null,null,"Start with class assigned, then class 4, then up classes"]
[null,null,null,null,null,null,null,"lowest price class",{"$f":"IF(MIN(I42,I43)=I43,H43,H42)","v":4}]
[{"$f":"E39","v":0},{"$f":"IF(F40<0,A47+F40,A47)","v":0},{"$f":"IF(I46=4,B47,0)","v":0}]
[null,{"$f":"B47-C47","v":0},null,{"$f":"B48","v":0},null,null,null,null,null,null,null,null,null,null,null,"pounds"]
[null,{"$f":"B48-D48","v":0},null,null,{"$f":"B49","v":0}]
[null,{"$f":"B49-E49+E40","v":0},null,null,null,{"$f":"B50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Skim"]
["Skim"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"balance ","balance to allocate","class 4","class 3","class 2","class 1"]
["balance ","balance to allocate","class 4","class 3","class 2","class 1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('PART-IA'!D52:AN52, 4,'PART-IA'!D53:AN53) + SUMIF('PART-IA'!D57:AN57,4,'PART-IA'!D58:AN58) + SUMIF('PART-IA'!D62:AN62,4,'PART-IA'!D63:AN63)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54","v":0},{"$f":"IF(R55 >'S 8.5'!K30,'S 8.5'!K30,R55)","v":0},null,null,null,4]
[{"$f":"F39","v":0},{"$f":"A56","v":0},{"$f":"IF(I46=4,B56,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R55-S55","v":0},null,{"$f":"IF(R56 > 'S 8.5'!K29,'S 8.5'!K29,R56)","v":0},null,null,3]
[null,{"$f":"B56-C56","v":0},null,{"$f":"B57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R56-T56","v":0},null,null,{"$f":"IF(R57 > 'S 8.5'!K28,'S 8.5'!K28,R57)","v":0},null,2]
[null,{"$f":"B57-D57","v":0},null,null,{"$f":"B58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R57-U57","v":0},null,null,null,{"$f":"R58","v":0},1]
[null,{"$f":"B58-E58+F40","v":0},null,null,null,{"$f":"B59","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Butterfat"]
[]
["Allocation of Inventories to classes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"balance ","balance to allocate","class 4","class 3","class 2","class 1"]
["Skim",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('PART-IA'!D52:AN52,4,'PART-IA'!D54:AN54)+SUMIF('PART-IA'!D57:AN57,4,'PART-IA'!D59:AN59) + SUMIF('PART-IA'!D62:AN62,4,'PART-IA'!D64:AN64)","v":0},{"$f":"Q63","v":0},{"$f":"IF(R63 > 'S 8.5'!J30,'S 8.5'!J30,R63)","v":0},null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R63-S63","v":0},null,{"$f":"IF(R64 > 'S 8.5'!J29,'S 8.5'!J29,R64)","v":0},null,null,3]
["balance ","balance to allocate","class 4","class 3","class 2","class 1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"R64-T64","v":0},null,null,{"$f":"IF(R65 > 'S 8.5'!J28,'S 8.5'!J28,R65)","v":0},null,2]
[{"$f":"('PART-VII'!F25)","v":0},{"$f":"A66","v":0},{"$f":"B66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R65-U65","v":0},null,null,null,{"$f":"R66","v":0},1]
[{"$f":"D59","v":0},{"$f":"B66-C66+'PART-VII'!F24","v":0},null,{"$f":"B67","v":0}]
[null,{"$f":"B67-D67+'PART-VII'!F23","v":0},null,null,{"$f":"B68","v":0}]
[null,{"$f":"B68-E68+'PART-VII'!F22","v":0},null,null,null,{"$f":"B69","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Class"]
[]
["Butterfat"]
[]
["balance ","balance to allocate","class 4","class 3","class 2","class 1"]
[{"$f":"'PART-VII'!I13","v":0},{"$f":"A75","v":0},{"$f":"B75","v":0}]
[{"$f":"E59","v":0},{"$f":"B75-C75+'PART-VII'!I12","v":0},null,{"$f":"B76","v":0}]
[null,{"$f":"B76-D76+'PART-VII'!I11","v":0},null,null,{"$f":"B77","v":0}]
[null,{"$f":"B77-E77+'PART-VII'!I10","v":0},null,null,null,{"$f":"B78","v":0}]
[]
[]
[]
[]
[]
["Allocation of bulk receipts to classes"]
["Pounds",null,null,null,null,null,null,"Class 1 area 2 and area 3 allocations",null,null,null,"allocations"]
[null,null,null,null,null,null,null,null,null,"Pounds",null,"Pounds","Skim","Butterfat",null,"Allocation of OFO milk for Class 4",null,null,2]
["balance ","balance to allocate","class 4","class 3","class 2","class 1",null,"area 2 cl1 pocono sales p 4",null,{"$f":"'PART-IV'!P156","v":0},null,{"$f":"M87+N87","v":{"$error":"#DIV/0!"}},{"$f":"K93*I104","v":{"$error":"#DIV/0!"}},{"$f":"K99*I103","v":0},null,"Start with class assigned, then class 4, then up classes"]
[null,{"$f":"'PART-II'!I194+'PART-II'!G190-'PART-II'!G202+'PART-II'!G196","v":0},{"$f":"B88","v":0},null,null,null,null,"area 3 cl1 pocono sales p 4",null,{"$f":"'PART-IV'!Q156","v":0},null,{"$f":"M88+N88","v":{"$error":"#DIV/0!"}},{"$f":"K94*I104","v":{"$error":"#DIV/0!"}},{"$f":"K100*I103","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J87:J88)","v":0},null,{"$f":"SUM(L87:L88)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(N87:N88)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pounds"]
[]
[null,null,null,null,null,null,null,null,null,"Skim"]
[null,null,null,null,null,null,null,"area 2 cl1 pocono sales p 4",null,{"$f":"J87-J99","v":0},{"$f":"J93/J95","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Skim"]
["Butterfat",null,null,null,null,null,null,"area 3 cl1 pocono sales p 4",null,{"$f":"J88-J100","v":0},{"$f":"J94/J95","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J93:J94)","v":0},null,null,null,null,null,null,"balance ","balance to allocate","class 4","class 3","class 2","class 1"]
["balance ","balance to allocate","class 4","class 3","class 2","class 1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('PART-IA'!D52:AN52, 2,'PART-IA'!D53:AN53) + SUMIF('PART-IA'!D57:AN57,2,'PART-IA'!D58:AN58) + SUMIF('PART-IA'!D62:AN62,2,'PART-IA'!D63:AN63)","v":0}]
[null,{"$f":"'PART-II'!J194+'PART-II'!H190-'PART-II'!H202+'PART-II'!H196","v":0},{"$f":"B97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R99-U99","v":0},{"$f":"IF(R97 > 'S 8.5'!K30,'S 8.5'!K30,R97)","v":0},null,null,null,4]
[null,{"$f":"B97-C97+'PART-VII'!I34","v":0},null,null,null,null,null,null,null,"Butterfat",null,null,null,null,null,null,null,{"$f":"R97-S97","v":0},null,{"$f":"IF(R98 > 'S 8.5'!K29,'S 8.5'!K29,R98)","v":0},null,null,3]
[null,{"$f":"B98-D98+'PART-VII'!I33","v":0},null,null,null,null,null,null,null,{"$f":"'PART-IV'!P185","v":0},{"$f":"IF(ISERROR(J99/$J$101),0,J99/$J$101)","v":0},null,null,null,null,null,null,{"$f":"Q96","v":0},null,null,{"$f":"IF(R99 > 'S 8.5'!K28,'S 8.5'!K28,R99)","v":0},null,2]
[null,{"$f":"B99-E99+'PART-VII'!I32","v":0},null,null,null,null,null,null,null,{"$f":"'PART-IV'!Q185","v":0},{"$f":"IF(ISERROR(J100/$J$101),0,J100/$J$101)","v":0},null,null,null,null,null,null,{"$f":"R98-T98","v":0},null,null,null,{"$f":"R100","v":0},1]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J99:J100)","v":0}]
[null,null,null,null,null,null,null,"targeted pounds",{"$f":"'PART-II'!G202","v":0},null,null,null,null,null,null,null,"Butterfat"]
[null,null,null,null,null,null,null,"targeted BF pounds",{"$f":"'PART-II'!H202","v":0}]
[null,null,null,null,null,null,null,"targeted Skim ",{"$f":"I102-I103","v":0},null,null,null,null,null,null,null,"balance ","balance to allocate","class 4","class 3","class 2","class 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('PART-IA'!D52:AN52,2,'PART-IA'!D54:AN54)+SUMIF('PART-IA'!D57:AN57,2,'PART-IA'!D59:AN59) + SUMIF('PART-IA'!D62:AN62,2,'PART-IA'!D64:AN64)","v":0},{"$f":"R107-U107","v":0},{"$f":"IF(R105 > 'S 8.5'!J30,'S 8.5'!J30,R105)","v":0},null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R105-S105","v":0},null,{"$f":"IF(R106 > 'S 8.5'!J29,'S 8.5'!J29,R106)","v":0},null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},null,null,{"$f":"IF(R107 > 'S 8.5'!J28,'S 8.5'!J28,R107)","v":0},null,2]
[null,null,{"$f":"IF('S 8.2'!AK110-'S 8.2'!AL110<0,'S 8.2'!AL110-'S 8.2'!AK110,0)","v":0},"skim adjust",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R106-T106","v":0},null,null,null,{"$f":"R108","v":0},1]
[]
[]
[]
["Allocation of negatives",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Class"]
["Butterfat"]
[]
["balance ","balance to allocate",null,"class 3","class 2","class 1"]
[null,{"$f":"IFERROR(IF('S 8.2'!AI110<0,-'S 8.2'!AI110,0),0)","v":0},null,{"$f":"IFERROR(IF('S 8.2'!AI83<0,0,IF('S 8.2'!AI83-B116>0,B116,'S 8.2'!AI83)),0)","v":0}]
[null,{"$f":"(IF(AND('S 8.2'!AI$83<0,'S 8.2'!AI$55<0),-'S 8.2'!AI$83+$B116-$D116+'S 8.2'!AI$55,IF('S 8.2'!AI$83<0,-'S 8.2'!AI$83+$B116-$D116,IF('S 8.2'!AI$55<0,$B116-$D116-'S 8.2'!AI$55,-'S 8.2'!AI$56+$B116-$D116))))","v":0},null,null,{"$f":"IFERROR(IF('S 8.2'!AI55<0,0,IF('S 8.2'!AI55-B117>0,B117,MIN('S 8.2'!AI55-'S 8.2'!AI56,B117))),0)","v":0}]
[null,{"$f":"IFERROR(B117-E117,0)","v":0},null,null,null,{"$f":"IFERROR(IF('S 8.2'!AI26<0,0,IF('S 8.2'!AI26-B118>0,B118,'S 8.2'!AI26)),0)","v":0}]
[]
[]
[]
["Skim"]
[]
["balance ","balance to allocate",null,"class 3","class 2","class 1"]
[null,{"$f":"IFERROR(IF('S 8.2'!AJ110<0,-'S 8.2'!AJ110,0),0)","v":0},null,{"$f":"IFERROR(IF('S 8.2'!AJ83<0,0,IF('S 8.2'!AJ83-B125>0,B125,'S 8.2'!AJ83)),0)","v":0}]
[null,{"$f":"(IF(AND('S 8.2'!AJ$83<0,'S 8.2'!AJ$55<0),-'S 8.2'!AJ$83+$B125-$D125+'S 8.2'!AJ$55,IF('S 8.2'!AJ$83<0,-'S 8.2'!AJ$83+$B125-$D125,IF('S 8.2'!AJ$55<0,$B125-$D125-'S 8.2'!AJ$55,-'S 8.2'!AJ$56+$B125-$D125))))","v":0},null,null,{"$f":"IFERROR(IF('S 8.2'!AJ55<0,0,IF('S 8.2'!AJ55-B126>0,B126,MIN('S 8.2'!AJ55-'S 8.2'!AJ56,B126))),0)","v":0}]
[null,{"$f":"IFERROR(B126-E126,0)","v":0},null,null,null,{"$f":"IFERROR(IF('S 8.2'!AJ26<0,0,IF('S 8.2'!AJ26-B127>0,B127,'S 8.2'!AJ26)),0)","v":0}]
[]
[]
[]
[]
[]
[]
["Settlement Fund Calculation"]
["Class 1"]
["  Skim",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,('Price Input'!C49*'PART-IB'!C23/100),('Price Input'!B49)*'PART-IB'!C23/100)","v":{"$error":"#N/A"}}]
["  Butterfat",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,ROUND('Price Input'!C50,4)*'PART-IB'!C24,ROUND('Price Input'!B50,4)*'PART-IB'!C24)","v":{"$error":"#N/A"}}]
["  Class 1 Diff at Location",{"$f":"IF(COVER!D13=10565001,allocations!B185*allocations!B174/100,('PART-IB'!C23+'PART-IB'!C24)*B174/100)","v":{"$error":"#N/A"}},{"$f":"SUM(B136:B138)","v":{"$error":"#N/A"}}]
["Class 2"]
["    Butterfat",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,'PART-IB'!D24*'Price Input'!C54,'PART-IB'!D24*'Price Input'!B54)","v":{"$error":"#N/A"}}]
["    Nonfat Solids",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,ROUND('PART-IB'!D30*'Price Input'!C55,2),ROUND('PART-IB'!D30*'Price Input'!B55,2))","v":{"$error":"#N/A"}},{"$f":"SUM(B140:B141)","v":{"$error":"#N/A"}}]
["Class 3"]
["    Butterfat",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,'PART-IB'!E24*'Price Input'!C59,'PART-IB'!E24*'Price Input'!B59)","v":{"$error":"#N/A"}}]
["    Protein",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,'Price Input'!C60*'PART-IB'!E29,'Price Input'!B60*'PART-IB'!E29)","v":{"$error":"#N/A"}}]
["   Other Solids",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,'Price Input'!C61*'PART-IB'!E31,'Price Input'!B61*'PART-IB'!E31)","v":{"$error":"#N/A"}},{"$f":"SUM(B143:B145)","v":{"$error":"#N/A"}}]
["Class 4"]
["   Butterfat",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,'PART-IB'!F24*'Price Input'!C65,'PART-IB'!F24*'Price Input'!B65)","v":{"$error":"#N/A"}}]
["   Nonfat Solids",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,'PART-IB'!F30*'Price Input'!C66,'PART-IB'!F30*'Price Input'!B66)","v":{"$error":"#N/A"}},{"$f":"SUM(B147:B148)","v":{"$error":"#N/A"}}]
[]
["Somatic Cell",{"$f":"'PART-IB'!D32+'PART-IB'!E32+'PART-IB'!F32","v":{"$error":"#DIV/0!"}}]
["VALUE OF MILK",null,null,{"$f":"SUM(B136:B150)","v":{"$error":"#N/A"}}]
["Adjustments",null,null,{"$f":"'PART-IB'!C16+'PART-IB'!C17+'PART-IB'!C18+'PART-IB'!C19+'PART-IB'!C20","v":0}]
["handlers Value",null,null,{"$f":"SUM(D151:D152)","v":{"$error":"#N/A"}}]
[]
["Component/producer Values"]
["producer Price Dif",{"$f":"IF(FO=33,'PART-IA'!C15*'Price Input'!C68/100,'PART-IA'!C15*'Price Input'!B68/100)","v":{"$error":"#N/A"}}]
["Producer Location Adjust",{"$f":"P317","v":0}]
["Protein",{"$f":"IF(FO=33,'Price Input'!C60*'PART-IA'!C24,'Price Input'!B60*'PART-IA'!C24)","v":{"$error":"#N/A"}}]
["Other Solids",{"$f":"IF(FO=33,'Price Input'!C61*'PART-IA'!C26,'Price Input'!B61*'PART-IA'!C26)","v":{"$error":"#N/A"}}]
["Butterfat value",{"$f":"IF(FO=33,'Price Input'!C59*'PART-IA'!C23,'Price Input'!B59*'PART-IA'!C23)","v":{"$error":"#N/A"}}]
["Somantic cell adjust",{"$f":"'PART-IB'!C15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PART-IA'!D6","v":""},{"$f":"'PART-IA'!E6","v":""},{"$f":"'PART-IA'!F6","v":""},{"$f":"'PART-IA'!G6","v":""},{"$f":"'PART-IA'!H6","v":""}]
["TOTAL HANDLER CREDIT",null,null,{"$f":"SUM(B156:B161)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PART-IA'!I6","v":""},{"$f":"'PART-IA'!J6","v":""},{"$f":"'PART-IA'!K6","v":""},{"$f":"'PART-IA'!L6","v":""},{"$f":"'PART-IA'!M6","v":""},{"$f":"'PART-IA'!N6","v":""},{"$f":"'PART-IA'!O6","v":""},{"$f":"'PART-IA'!P6","v":""},{"$f":"'PART-IA'!Q6","v":""}]
[]
[null,null,null,null,null,null,"Calculation of producer location adjustment",null,null,null,null,null,null,null,null,null,{"$f":"'PART-IA'!D9","v":0},{"$f":"'PART-IA'!E9","v":0},{"$f":"'PART-IA'!F9","v":0},{"$f":"'PART-IA'!G9","v":0},{"$f":"'PART-IA'!H9","v":0},{"$f":"'PART-IA'!I9","v":0},{"$f":"'PART-IA'!J9","v":0},{"$f":"'PART-IA'!K9","v":0},{"$f":"'PART-IA'!L9","v":0},{"$f":"'PART-IA'!M9","v":0},{"$f":"'PART-IA'!N9","v":0},{"$f":"'PART-IA'!O9","v":0},{"$f":"'PART-IA'!P9","v":0},{"$f":"'PART-IA'!Q9","v":0},{"$f":"'PART-IA'!R9","v":0},{"$f":"'PART-IA'!S9","v":0}]
["Value of Milk",{"$f":"D153","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,"Producer"]
["handler credit",{"$f":"D162","v":{"$error":"#N/A"}},null,null,null,null,"line #","license #","part 5 diversion","pounds","loc diff","home diff",null,"diff","Location Adjust"]
[null,null,null,null,null,null,1,{"$f":"IF(AND('PART-V'!$K10=\"d\",TRIM('PART-V'!$L10)=\"Y\"),'PART-V'!B10,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K10=\"d\",TRIM('PART-V'!$L10)=\"Y\"),'PART-V'!E10,0)","v":0},null,{"$f":"IF('PART-V'!AC10 <> \"\", 'PART-V'!AC10,IFERROR(VLOOKUP(H167,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,{"$f":"IF(K167<>0,K167-L167,0)","v":0},{"$f":"IF('PART-V'!AC10 <> \"\",'PART-V'!AC10/100*I167,K167/100*I167)","v":0},{"$f":"IF('PART-V'!AA10=\"\",\"\",'PART-V'!AA10)","v":""},{"$f":"IF($Q$164=P167,I167,0)","v":0},{"$f":"IF($R$164=P167,I167,0)","v":0},{"$f":"IF($S$164=P167,I167,0)","v":0},{"$f":"IF($T$164=P167,I167,0)","v":0},{"$f":"IF($U$164=P167,I167,0)","v":0},{"$f":"IF($V$164=P167,I167,0)","v":0},{"$f":"IF($W$164=P167,I167,0)","v":0},{"$f":"IF($X$164=P167,I167,0)","v":0},{"$f":"IF($Y$164=P167,I167,0)","v":0},{"$f":"IF($Z$164=P167,I167,0)","v":0},{"$f":"IF($AA$164=P167,I167,0)","v":0},{"$f":"IF($AB$164=P167,I167,0)","v":0},{"$f":"IF($AC$164=P167,I167,0)","v":0},{"$f":"IF($AD$164=P167,I167,0)","v":0},{"$f":"IF($AE$164=P167,I167,0)","v":0},{"$f":"IF($AF$164=P167,I167,0)","v":0}]
["Settlement Fund Amount",{"$f":"B165-B166","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"G167+1","v":2},{"$f":"IF(AND('PART-V'!$K11=\"d\",TRIM('PART-V'!$L11)=\"Y\"),'PART-V'!B11,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K11=\"d\",TRIM('PART-V'!$L11)=\"Y\"),'PART-V'!E11,0)","v":0},null,{"$f":"IF('PART-V'!AC11 <> \"\", 'PART-V'!AC11,IFERROR(VLOOKUP(H168,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,{"$f":"IF(K168<>0,K168-L168,0)","v":0},{"$f":"IF('PART-V'!AC11 <> \"\",'PART-V'!AC11/100*I168,K168/100*I168)","v":0},{"$f":"IF('PART-V'!AA11=\"\",\"\",'PART-V'!AA11)","v":""},{"$f":"IF($Q$164=P168,I168,0)","v":0},{"$f":"IF($R$164=P168,I168,0)","v":0},{"$f":"IF($S$164=P168,I168,0)","v":0},{"$f":"IF($T$164=P168,I168,0)","v":0},{"$f":"IF($U$164=P168,I168,0)","v":0},{"$f":"IF($V$164=P168,I168,0)","v":0},{"$f":"IF($W$164=P168,I168,0)","v":0},{"$f":"IF($X$164=P168,I168,0)","v":0},{"$f":"IF($Y$164=P168,I168,0)","v":0},{"$f":"IF($Z$164=P168,I168,0)","v":0},{"$f":"IF($AA$164=P168,I168,0)","v":0},{"$f":"IF($AB$164=P168,I168,0)","v":0},{"$f":"IF($AC$164=P168,I168,0)","v":0},{"$f":"IF($AD$164=P168,I168,0)","v":0},{"$f":"IF($AE$164=P168,I168,0)","v":0},{"$f":"IF($AF$164=P168,I168,0)","v":0}]
[null,null,null,null,null,null,{"$f":"G168+1","v":3},{"$f":"IF(AND('PART-V'!$K12=\"d\",TRIM('PART-V'!$L12)=\"Y\"),'PART-V'!B12,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K12=\"d\",TRIM('PART-V'!$L12)=\"Y\"),'PART-V'!E12,0)","v":0},null,{"$f":"IF('PART-V'!AC12 <> \"\", 'PART-V'!AC12,IFERROR(VLOOKUP(H169,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC12 <> \"\",'PART-V'!AC12/100*I169,K169/100*I169)","v":0},{"$f":"IF('PART-V'!AA12=\"\",\"\",'PART-V'!AA12)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,4,{"$f":"IF(AND('PART-V'!$K13=\"d\",TRIM('PART-V'!$L13)=\"Y\"),'PART-V'!B13,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K13=\"d\",TRIM('PART-V'!$L13)=\"Y\"),'PART-V'!E13,0)","v":0},null,{"$f":"IF('PART-V'!AC13 <> \"\", 'PART-V'!AC13,IFERROR(VLOOKUP(H170,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC13 <> \"\",'PART-V'!AC13/100*I170,K170/100*I170)","v":0},{"$f":"IF('PART-V'!AA13=\"\",\"\",'PART-V'!AA13)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,5,{"$f":"IF(AND('PART-V'!$K14=\"d\",TRIM('PART-V'!$L14)=\"Y\"),'PART-V'!B14,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K14=\"d\",TRIM('PART-V'!$L14)=\"Y\"),'PART-V'!E14,0)","v":0},null,{"$f":"IF('PART-V'!AC14 <> \"\", 'PART-V'!AC14,IFERROR(VLOOKUP(H171,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC14 <> \"\",'PART-V'!AC14/100*I171,K171/100*I171)","v":0},{"$f":"IF('PART-V'!AA14=\"\",\"\",'PART-V'!AA14)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal Order of Dealer",{"$f":"IF(VLOOKUP(COVER!D13,szdealers,5,FALSE)=33,33,1)","v":{"$error":"#N/A"}},null,null,null,null,6,{"$f":"IF(AND('PART-V'!$K15=\"d\",TRIM('PART-V'!$L15)=\"Y\"),'PART-V'!B15,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K15=\"d\",TRIM('PART-V'!$L15)=\"Y\"),'PART-V'!E15,0)","v":0},null,{"$f":"IF('PART-V'!AC15 <> \"\", 'PART-V'!AC15,IFERROR(VLOOKUP(H172,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC15 <> \"\",'PART-V'!AC15/100*I172,K172/100*I172)","v":0},{"$f":"IF('PART-V'!AA15=\"\",\"\",'PART-V'!AA15)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",{"$f":"IF(FO=33,2,3.25)","v":{"$error":"#N/A"}},null,null,null,null,7,{"$f":"IF(AND('PART-V'!$K16=\"d\",TRIM('PART-V'!$L16)=\"Y\"),'PART-V'!B16,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K16=\"d\",TRIM('PART-V'!$L16)=\"Y\"),'PART-V'!E16,0)","v":0},null,{"$f":"IF('PART-V'!AC16 <> \"\", 'PART-V'!AC16,IFERROR(VLOOKUP(H173,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC16 <> \"\",'PART-V'!AC16/100*I173,K173/100*I173)","v":0},{"$f":"IF('PART-V'!AA16=\"\",\"\",'PART-V'!AA16)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Plant diff",{"$f":"VLOOKUP(COVER!D13,'DEALER-LIST'!A3:D528,4)","v":{"$error":"#N/A"}},null,null,null,null,8,{"$f":"IF(AND('PART-V'!$K17=\"d\",TRIM('PART-V'!$L17)=\"Y\"),'PART-V'!B17,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K17=\"d\",TRIM('PART-V'!$L17)=\"Y\"),'PART-V'!E17,0)","v":0},null,{"$f":"IF('PART-V'!AC17 <> \"\", 'PART-V'!AC17,IFERROR(VLOOKUP(H174,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC17 <> \"\",'PART-V'!AC17/100*I174,K174/100*I174)","v":0},{"$f":"IF('PART-V'!AA17=\"\",\"\",'PART-V'!AA17)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,9,{"$f":"IF(AND('PART-V'!$K18=\"d\",TRIM('PART-V'!$L18)=\"Y\"),'PART-V'!B18,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K18=\"d\",TRIM('PART-V'!$L18)=\"Y\"),'PART-V'!E18,0)","v":0},null,{"$f":"IF('PART-V'!AC18 <> \"\", 'PART-V'!AC18,IFERROR(VLOOKUP(H175,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC18 <> \"\",'PART-V'!AC18/100*I175,K175/100*I175)","v":0},{"$f":"IF('PART-V'!AA18=\"\",\"\",'PART-V'!AA18)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,10,{"$f":"IF(AND('PART-V'!$K19=\"d\",TRIM('PART-V'!$L19)=\"Y\"),'PART-V'!B19,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K19=\"d\",TRIM('PART-V'!$L19)=\"Y\"),'PART-V'!E19,0)","v":0},null,{"$f":"IF('PART-V'!AC19 <> \"\", 'PART-V'!AC19,IFERROR(VLOOKUP(H176,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC19 <> \"\",'PART-V'!AC19/100*I176,K176/100*I176)","v":0},{"$f":"IF('PART-V'!AA19=\"\",\"\",'PART-V'!AA19)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,11,{"$f":"IF(AND('PART-V'!$K20=\"d\",TRIM('PART-V'!$L20)=\"Y\"),'PART-V'!B20,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K20=\"d\",TRIM('PART-V'!$L20)=\"Y\"),'PART-V'!E20,0)","v":0},null,{"$f":"IF('PART-V'!AC20 <> \"\", 'PART-V'!AC20,IFERROR(VLOOKUP(H177,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC20 <> \"\",'PART-V'!AC20/100*I177,K177/100*I177)","v":0},{"$f":"IF('PART-V'!AA20=\"\",\"\",'PART-V'!AA20)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,12,{"$f":"IF(AND('PART-V'!$K21=\"d\",TRIM('PART-V'!$L21)=\"Y\"),'PART-V'!B21,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K21=\"d\",TRIM('PART-V'!$L21)=\"Y\"),'PART-V'!E21,0)","v":0},null,{"$f":"IF('PART-V'!AC21 <> \"\", 'PART-V'!AC21,IFERROR(VLOOKUP(H178,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC21 <> \"\",'PART-V'!AC21/100*I178,K178/100*I178)","v":0},{"$f":"IF('PART-V'!AA21=\"\",\"\",'PART-V'!AA21)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,13,{"$f":"IF(AND('PART-V'!$K22=\"d\",TRIM('PART-V'!$L22)=\"Y\"),'PART-V'!B22,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K22=\"d\",TRIM('PART-V'!$L22)=\"Y\"),'PART-V'!E22,0)","v":0},null,{"$f":"IF('PART-V'!AC22 <> \"\", 'PART-V'!AC22,IFERROR(VLOOKUP(H179,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC22 <> \"\",'PART-V'!AC22/100*I179,K179/100*I179)","v":0},{"$f":"IF('PART-V'!AA22=\"\",\"\",'PART-V'!AA22)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,14,{"$f":"IF(AND('PART-V'!$K23=\"d\",TRIM('PART-V'!$L23)=\"Y\"),'PART-V'!B23,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K23=\"d\",TRIM('PART-V'!$L23)=\"Y\"),'PART-V'!E23,0)","v":0},null,{"$f":"IF('PART-V'!AC23 <> \"\", 'PART-V'!AC23,IFERROR(VLOOKUP(H180,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC23 <> \"\",'PART-V'!AC23/100*I180,K180/100*I180)","v":0},{"$f":"IF('PART-V'!AA23=\"\",\"\",'PART-V'!AA23)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fikes",null,null,null,null,null,15,{"$f":"IF(AND('PART-V'!$K24=\"d\",TRIM('PART-V'!$L24)=\"Y\"),'PART-V'!B24,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K24=\"d\",TRIM('PART-V'!$L24)=\"Y\"),'PART-V'!E24,0)","v":0},null,{"$f":"IF('PART-V'!AC24 <> \"\", 'PART-V'!AC24,IFERROR(VLOOKUP(H181,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC24 <> \"\",'PART-V'!AC24/100*I181,K181/100*I181)","v":0},{"$f":"IF('PART-V'!AA24=\"\",\"\",'PART-V'!AA24)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,16,{"$f":"IF(AND('PART-V'!$K25=\"d\",TRIM('PART-V'!$L25)=\"Y\"),'PART-V'!B25,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K25=\"d\",TRIM('PART-V'!$L25)=\"Y\"),'PART-V'!E25,0)","v":0},null,{"$f":"IF('PART-V'!AC25 <> \"\", 'PART-V'!AC25,IFERROR(VLOOKUP(H182,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC25 <> \"\",'PART-V'!AC25/100*I182,K182/100*I182)","v":0},{"$f":"IF('PART-V'!AA25=\"\",\"\",'PART-V'!AA25)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Fikes Class 1 Pounds",{"$f":"'PART-IB'!C23+'PART-IB'!C24","v":0},null,null,null,null,17,{"$f":"IF(AND('PART-V'!$K26=\"d\",TRIM('PART-V'!$L26)=\"Y\"),'PART-V'!B26,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K26=\"d\",TRIM('PART-V'!$L26)=\"Y\"),'PART-V'!E26,0)","v":0},null,{"$f":"IF('PART-V'!AC26 <> \"\", 'PART-V'!AC26,IFERROR(VLOOKUP(H183,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC26 <> \"\",'PART-V'!AC26/100*I183,K183/100*I183)","v":0},{"$f":"IF('PART-V'!AA26=\"\",\"\",'PART-V'!AA26)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["United Ferry adjust",{"$f":"SUMIF('PART-V'!B10:B36,1056500,'PART-V'!E10:E36)","v":0},null,null,null,null,18,{"$f":"IF(AND('PART-V'!$K27=\"d\",TRIM('PART-V'!$L27)=\"Y\"),'PART-V'!B27,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K27=\"d\",TRIM('PART-V'!$L27)=\"Y\"),'PART-V'!E27,0)","v":0},null,{"$f":"IF('PART-V'!AC27 <> \"\", 'PART-V'!AC27,IFERROR(VLOOKUP(H184,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC27 <> \"\",'PART-V'!AC27/100*I184,K184/100*I184)","v":0},{"$f":"IF('PART-V'!AA27=\"\",\"\",'PART-V'!AA27)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B183-B184","v":0},null,null,null,null,{"$f":"G184+1","v":19},{"$f":"IF(AND('PART-V'!$K28=\"d\",TRIM('PART-V'!$L28)=\"Y\"),'PART-V'!B28,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K28=\"d\",TRIM('PART-V'!$L28)=\"Y\"),'PART-V'!E28,0)","v":0},null,{"$f":"IF('PART-V'!AC28 <> \"\", 'PART-V'!AC28,IFERROR(VLOOKUP(H185,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC28 <> \"\",'PART-V'!AC28/100*I185,K185/100*I185)","v":0},{"$f":"IF('PART-V'!AA28=\"\",\"\",'PART-V'!AA28)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,20,{"$f":"IF(AND('PART-V'!$K29=\"d\",TRIM('PART-V'!$L29)=\"Y\"),'PART-V'!B29,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K29=\"d\",TRIM('PART-V'!$L29)=\"Y\"),'PART-V'!E29,0)","v":0},null,{"$f":"IF('PART-V'!AC29 <> \"\", 'PART-V'!AC29,IFERROR(VLOOKUP(H186,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC29 <> \"\",'PART-V'!AC29/100*I186,K186/100*I186)","v":0},{"$f":"IF('PART-V'!AA29=\"\",\"\",'PART-V'!AA29)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Class 1 Diff at location Adjust",{"$f":"B184*B174/100","v":{"$error":"#N/A"}},null,null,null,null,21,{"$f":"IF(AND('PART-V'!$K30=\"d\",TRIM('PART-V'!$L30)=\"Y\"),'PART-V'!B30,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K30=\"d\",TRIM('PART-V'!$L30)=\"Y\"),'PART-V'!E30,0)","v":0},null,{"$f":"IF('PART-V'!AC30 <> \"\", 'PART-V'!AC30,IFERROR(VLOOKUP(H187,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC30 <> \"\",'PART-V'!AC30/100*I187,K187/100*I187)","v":0},{"$f":"IF('PART-V'!AA30=\"\",\"\",'PART-V'!AA30)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["(lowers pool on 8.6",null,null,null,null,null,22,{"$f":"IF(AND('PART-V'!$K31=\"d\",TRIM('PART-V'!$L31)=\"Y\"),'PART-V'!B31,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K31=\"d\",TRIM('PART-V'!$L31)=\"Y\"),'PART-V'!E31,0)","v":0},null,{"$f":"IF('PART-V'!AC31 <> \"\", 'PART-V'!AC31,IFERROR(VLOOKUP(H188,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC31 <> \"\",'PART-V'!AC31/100*I188,K188/100*I188)","v":0},{"$f":"IF('PART-V'!AA31=\"\",\"\",'PART-V'!AA31)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B187>0, \"CLASS 1 LOCATION DIFF FOR MARTINS FERRY DIVERTED MILK\",\"\")","v":{"$error":"#N/A"}},null,null,null,null,23,{"$f":"IF(AND('PART-V'!$K32=\"d\",TRIM('PART-V'!$L32)=\"Y\"),'PART-V'!B32,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K32=\"d\",TRIM('PART-V'!$L32)=\"Y\"),'PART-V'!E32,0)","v":0},null,{"$f":"IF('PART-V'!AC32 <> \"\", 'PART-V'!AC32,IFERROR(VLOOKUP(H189,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC32 <> \"\",'PART-V'!AC32/100*I189,K189/100*I189)","v":0},{"$f":"IF('PART-V'!AA32=\"\",\"\",'PART-V'!AA32)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,24,{"$f":"IF(AND('PART-V'!$K33=\"d\",TRIM('PART-V'!$L33)=\"Y\"),'PART-V'!B33,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K33=\"d\",TRIM('PART-V'!$L33)=\"Y\"),'PART-V'!E33,0)","v":0},null,{"$f":"IF('PART-V'!AC33 <> \"\", 'PART-V'!AC33,IFERROR(VLOOKUP(H190,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC33 <> \"\",'PART-V'!AC33/100*I190,K190/100*I190)","v":0},{"$f":"IF('PART-V'!AA33=\"\",\"\",'PART-V'!AA33)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,25,{"$f":"IF(AND('PART-V'!$K34=\"d\",TRIM('PART-V'!$L34)=\"Y\"),'PART-V'!B34,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K34=\"d\",TRIM('PART-V'!$L34)=\"Y\"),'PART-V'!E34,0)","v":0},null,{"$f":"IF('PART-V'!AC34 <> \"\", 'PART-V'!AC34,IFERROR(VLOOKUP(H191,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC34 <> \"\",'PART-V'!AC34/100*I191,K191/100*I191)","v":0},{"$f":"IF('PART-V'!AA34=\"\",\"\",'PART-V'!AA34)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,26,{"$f":"IF(AND('PART-V'!$K35=\"d\",TRIM('PART-V'!$L35)=\"Y\"),'PART-V'!B35,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K35=\"d\",TRIM('PART-V'!$L35)=\"Y\"),'PART-V'!E35,0)","v":0},null,{"$f":"IF('PART-V'!AC35 <> \"\", 'PART-V'!AC35,IFERROR(VLOOKUP(H192,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC35 <> \"\",'PART-V'!AC35/100*I192,K192/100*I192)","v":0},{"$f":"IF('PART-V'!AA35=\"\",\"\",'PART-V'!AA35)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,27,{"$f":"IF(AND('PART-V'!$K36=\"d\",TRIM('PART-V'!$L36)=\"Y\"),'PART-V'!B36,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K36=\"d\",TRIM('PART-V'!$L36)=\"Y\"),'PART-V'!E36,0)","v":0},null,{"$f":"IF('PART-V'!AC36 <> \"\", 'PART-V'!AC36,IFERROR(VLOOKUP(H193,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC36 <> \"\",'PART-V'!AC36/100*I193,K193/100*I193)","v":0},{"$f":"IF('PART-V'!AA36=\"\",\"\",'PART-V'!AA36)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,28,{"$f":"IF(AND('PART-V'!$K37=\"d\",TRIM('PART-V'!$L37)=\"Y\"),'PART-V'!B37,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K37=\"d\",TRIM('PART-V'!$L37)=\"Y\"),'PART-V'!E37,0)","v":0},null,{"$f":"IF('PART-V'!AC37 <> \"\", 'PART-V'!AC37,IFERROR(VLOOKUP(H194,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC37 <> \"\",'PART-V'!AC37/100*I194,K194/100*I194)","v":0},{"$f":"IF('PART-V'!AA37=\"\",\"\",'PART-V'!AA37)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Allocation of Pool Milk",null,null,null,null,null,29,{"$f":"IF(AND('PART-V'!$K38=\"d\",TRIM('PART-V'!$L38)=\"Y\"),'PART-V'!B38,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K38=\"d\",TRIM('PART-V'!$L38)=\"Y\"),'PART-V'!E38,0)","v":0},null,{"$f":"IF('PART-V'!AC38 <> \"\", 'PART-V'!AC38,IFERROR(VLOOKUP(H195,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC38 <> \"\",'PART-V'!AC38/100*I195,K195/100*I195)","v":0},{"$f":"IF('PART-V'!AA38=\"\",\"\",'PART-V'!AA38)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Skim",null,null,null,null,null,30,{"$f":"IF(AND('PART-V'!$K39=\"d\",TRIM('PART-V'!$L39)=\"Y\"),'PART-V'!B39,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K39=\"d\",TRIM('PART-V'!$L39)=\"Y\"),'PART-V'!E39,0)","v":0},null,{"$f":"IF('PART-V'!AC39 <> \"\", 'PART-V'!AC39,IFERROR(VLOOKUP(H196,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC39 <> \"\",'PART-V'!AC39/100*I196,K196/100*I196)","v":0},{"$f":"IF('PART-V'!AA39=\"\",\"\",'PART-V'!AA39)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"fed alloc--->",{"$f":"'PART-IB'!C23","v":0},{"$f":"'PART-IB'!D23","v":0},{"$f":"'PART-IB'!E23","v":0},{"$f":"'PART-IB'!F23","v":0},31,{"$f":"IF(AND('PART-V'!$K40=\"d\",TRIM('PART-V'!$L40)=\"Y\"),'PART-V'!B40,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K40=\"d\",TRIM('PART-V'!$L40)=\"Y\"),'PART-V'!E40,0)","v":0},null,{"$f":"IF('PART-V'!AC40 <> \"\", 'PART-V'!AC40,IFERROR(VLOOKUP(H197,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC40 <> \"\",'PART-V'!AC40/100*I197,K197/100*I197)","v":0},{"$f":"IF('PART-V'!AA40=\"\",\"\",'PART-V'!AA40)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["balance","bal to allocation(fed)","Class 1","Class 2","Class 3","Class 4",32,{"$f":"IF(AND('PART-V'!$K41=\"d\",TRIM('PART-V'!$L41)=\"Y\"),'PART-V'!B41,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K41=\"d\",TRIM('PART-V'!$L41)=\"Y\"),'PART-V'!E41,0)","v":0},null,{"$f":"IF('PART-V'!AC41 <> \"\", 'PART-V'!AC41,IFERROR(VLOOKUP(H198,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC41 <> \"\",'PART-V'!AC41/100*I198,K198/100*I198)","v":0},{"$f":"IF('PART-V'!AA41=\"\",\"\",'PART-V'!AA41)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM('S 8.5'!E7:E27)","v":0},{"$f":"C197","v":0},{"$f":"MIN(C197,A199)","v":0},null,null,null,33,{"$f":"IF(AND('PART-V'!$K42=\"d\",TRIM('PART-V'!$L42)=\"Y\"),'PART-V'!B42,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K42=\"d\",TRIM('PART-V'!$L42)=\"Y\"),'PART-V'!E42,0)","v":0},null,{"$f":"IF('PART-V'!AC42 <> \"\", 'PART-V'!AC42,IFERROR(VLOOKUP(H199,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC42 <> \"\",'PART-V'!AC42/100*I199,K199/100*I199)","v":0},{"$f":"IF('PART-V'!AA42=\"\",\"\",'PART-V'!AA42)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'S 8.5'!E28","v":0},{"$f":"B199-C199+D197","v":0},null,{"$f":"MIN(B200,A200)","v":0},null,null,34,{"$f":"IF(AND('PART-V'!$K43=\"d\",TRIM('PART-V'!$L43)=\"Y\"),'PART-V'!B43,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K43=\"d\",TRIM('PART-V'!$L43)=\"Y\"),'PART-V'!E43,0)","v":0},null,{"$f":"IF('PART-V'!AC43 <> \"\", 'PART-V'!AC43,IFERROR(VLOOKUP(H200,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC43 <> \"\",'PART-V'!AC43/100*I200,K200/100*I200)","v":0},{"$f":"IF('PART-V'!AA43=\"\",\"\",'PART-V'!AA43)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'S 8.5'!E29","v":0},{"$f":"B200-D200+E197","v":0},null,null,{"$f":"MIN(B201,A201)","v":0},null,35,{"$f":"IF(AND('PART-V'!$K44=\"d\",TRIM('PART-V'!$L44)=\"Y\"),'PART-V'!B44,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K44=\"d\",TRIM('PART-V'!$L44)=\"Y\"),'PART-V'!E44,0)","v":0},null,{"$f":"IF('PART-V'!AC44 <> \"\", 'PART-V'!AC44,IFERROR(VLOOKUP(H201,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC44 <> \"\",'PART-V'!AC44/100*I201,K201/100*I201)","v":0},{"$f":"IF('PART-V'!AA44=\"\",\"\",'PART-V'!AA44)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'S 8.5'!E30","v":0},{"$f":"IF(B201 - E201 + F197 < 1, 0, B201 - E201 +F197)","v":0},null,null,null,{"$f":"IF(MIN(B202,A202) < 0,0,MIN(B202,A202))","v":0},36,{"$f":"IF(AND('PART-V'!$K45=\"d\",TRIM('PART-V'!$L45)=\"Y\"),'PART-V'!B45,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K45=\"d\",TRIM('PART-V'!$L45)=\"Y\"),'PART-V'!E45,0)","v":0},null,{"$f":"IF('PART-V'!AC45 <> \"\", 'PART-V'!AC45,IFERROR(VLOOKUP(H202,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC45 <> \"\",'PART-V'!AC45/100*I202,K202/100*I202)","v":0},{"$f":"IF('PART-V'!AA45=\"\",\"\",'PART-V'!AA45)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,37,{"$f":"IF(AND('PART-V'!$K46=\"d\",TRIM('PART-V'!$L46)=\"Y\"),'PART-V'!B46,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K46=\"d\",TRIM('PART-V'!$L46)=\"Y\"),'PART-V'!E46,0)","v":0},null,{"$f":"IF('PART-V'!AC46 <> \"\", 'PART-V'!AC46,IFERROR(VLOOKUP(H203,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC46 <> \"\",'PART-V'!AC46/100*I203,K203/100*I203)","v":0},{"$f":"IF('PART-V'!AA46=\"\",\"\",'PART-V'!AA46)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["leftover",{"$f":"IF(B202-F202 > 0,B202-F202,0)","v":0},{"$f":"B204-D204-E204","v":0},{"$f":"IF($B$204 + D200 <A200, B204,IF(A200 - D200  > B204,B204,A200 - D200))","v":0},{"$f":"IF(B204 + E201 < A201, B204,IF( A201 -E201  > B204,B204, A201 - E201))","v":0},null,38,{"$f":"IF(AND('PART-V'!$K47=\"d\",TRIM('PART-V'!$L47)=\"Y\"),'PART-V'!B47,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K47=\"d\",TRIM('PART-V'!$L47)=\"Y\"),'PART-V'!E47,0)","v":0},null,{"$f":"IF('PART-V'!AC47 <> \"\", 'PART-V'!AC47,IFERROR(VLOOKUP(H204,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC47 <> \"\",'PART-V'!AC47/100*I204,K204/100*I204)","v":0},{"$f":"IF('PART-V'!AA47=\"\",\"\",'PART-V'!AA47)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,39,{"$f":"IF(AND('PART-V'!$K48=\"d\",TRIM('PART-V'!$L48)=\"Y\"),'PART-V'!B48,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K48=\"d\",TRIM('PART-V'!$L48)=\"Y\"),'PART-V'!E48,0)","v":0},null,{"$f":"IF('PART-V'!AC48 <> \"\", 'PART-V'!AC48,IFERROR(VLOOKUP(H205,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC48 <> \"\",'PART-V'!AC48/100*I205,K205/100*I205)","v":0},{"$f":"IF('PART-V'!AA48=\"\",\"\",'PART-V'!AA48)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,40,{"$f":"IF(AND('PART-V'!$K49=\"d\",TRIM('PART-V'!$L49)=\"Y\"),'PART-V'!B49,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K49=\"d\",TRIM('PART-V'!$L49)=\"Y\"),'PART-V'!E49,0)","v":0},null,{"$f":"IF('PART-V'!AC49 <> \"\", 'PART-V'!AC49,IFERROR(VLOOKUP(H206,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC49 <> \"\",'PART-V'!AC49/100*I206,K206/100*I206)","v":0},{"$f":"IF('PART-V'!AA49=\"\",\"\",'PART-V'!AA49)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,41,{"$f":"IF(AND('PART-V'!$K50=\"d\",TRIM('PART-V'!$L50)=\"Y\"),'PART-V'!B50,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K50=\"d\",TRIM('PART-V'!$L50)=\"Y\"),'PART-V'!E50,0)","v":0},null,{"$f":"IF('PART-V'!AC50 <> \"\", 'PART-V'!AC50,IFERROR(VLOOKUP(H207,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC50 <> \"\",'PART-V'!AC50/100*I207,K207/100*I207)","v":0},{"$f":"IF('PART-V'!AA50=\"\",\"\",'PART-V'!AA50)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Butterfat",null,null,null,null,null,42,{"$f":"IF(AND('PART-V'!$K51=\"d\",TRIM('PART-V'!$L51)=\"Y\"),'PART-V'!B51,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K51=\"d\",TRIM('PART-V'!$L51)=\"Y\"),'PART-V'!E51,0)","v":0},null,{"$f":"IF('PART-V'!AC51 <> \"\", 'PART-V'!AC51,IFERROR(VLOOKUP(H208,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC51 <> \"\",'PART-V'!AC51/100*I208,K208/100*I208)","v":0},{"$f":"IF('PART-V'!AA51=\"\",\"\",'PART-V'!AA51)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"fed alloc--->",{"$f":"'PART-IB'!C24","v":0},{"$f":"'PART-IB'!D24","v":0},{"$f":"'PART-IB'!E24","v":0},{"$f":"'PART-IB'!F24","v":0},43,{"$f":"IF(AND('PART-V'!$K52=\"d\",TRIM('PART-V'!$L52)=\"Y\"),'PART-V'!B52,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K52=\"d\",TRIM('PART-V'!$L52)=\"Y\"),'PART-V'!E52,0)","v":0},null,{"$f":"IF('PART-V'!AC52 <> \"\", 'PART-V'!AC52,IFERROR(VLOOKUP(H209,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC52 <> \"\",'PART-V'!AC52/100*I209,K209/100*I209)","v":0},{"$f":"IF('PART-V'!AA52=\"\",\"\",'PART-V'!AA52)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"bal to allocation(fed)","Class 1","Class 2","Class 3","Class 4",44,{"$f":"IF(AND('PART-V'!$K53=\"d\",TRIM('PART-V'!$L53)=\"Y\"),'PART-V'!B53,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K53=\"d\",TRIM('PART-V'!$L53)=\"Y\"),'PART-V'!E53,0)","v":0},null,{"$f":"IF('PART-V'!AC53 <> \"\", 'PART-V'!AC53,IFERROR(VLOOKUP(H210,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC53 <> \"\",'PART-V'!AC53/100*I210,K210/100*I210)","v":0},{"$f":"IF('PART-V'!AA53=\"\",\"\",'PART-V'!AA53)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUM('S 8.5'!D7:D27)","v":0},{"$f":"C209","v":0},{"$f":"MIN(C209,A211)","v":0},null,null,null,45,{"$f":"IF(AND('PART-V'!$K54=\"d\",TRIM('PART-V'!$L54)=\"Y\"),'PART-V'!B54,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K54=\"d\",TRIM('PART-V'!$L54)=\"Y\"),'PART-V'!E54,0)","v":0},null,{"$f":"IF('PART-V'!AC54 <> \"\", 'PART-V'!AC54,IFERROR(VLOOKUP(H211,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC54 <> \"\",'PART-V'!AC54/100*I211,K211/100*I211)","v":0},{"$f":"IF('PART-V'!AA54=\"\",\"\",'PART-V'!AA54)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'S 8.5'!D28","v":0},{"$f":"B211-C211+D209","v":0},null,{"$f":"MIN(B212,A212)","v":0},null,null,46,{"$f":"IF(AND('PART-V'!$K55=\"d\",TRIM('PART-V'!$L55)=\"Y\"),'PART-V'!B55,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K55=\"d\",TRIM('PART-V'!$L55)=\"Y\"),'PART-V'!E55,0)","v":0},null,{"$f":"IF('PART-V'!AC55 <> \"\", 'PART-V'!AC55,IFERROR(VLOOKUP(H212,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC55 <> \"\",'PART-V'!AC55/100*I212,K212/100*I212)","v":0},{"$f":"IF('PART-V'!AA55=\"\",\"\",'PART-V'!AA55)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'S 8.5'!D29","v":0},{"$f":"B212-D212+E209","v":0},null,null,{"$f":"MIN(B213,A213)","v":0},null,47,{"$f":"IF(AND('PART-V'!$K56=\"d\",TRIM('PART-V'!$L56)=\"Y\"),'PART-V'!B56,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K56=\"d\",TRIM('PART-V'!$L56)=\"Y\"),'PART-V'!E56,0)","v":0},null,{"$f":"IF('PART-V'!AC56 <> \"\", 'PART-V'!AC56,IFERROR(VLOOKUP(H213,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC56 <> \"\",'PART-V'!AC56/100*I213,K213/100*I213)","v":0},{"$f":"IF('PART-V'!AA56=\"\",\"\",'PART-V'!AA56)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'S 8.5'!D30","v":0},{"$f":"IF(B213-E213+F209 < 1, 0, B213 - E213 + F209)","v":0},null,null,null,{"$f":"IF(MIN(B214,A214) < 0, 0, MIN(B214,A214))","v":0},48,{"$f":"IF(AND('PART-V'!$K57=\"d\",TRIM('PART-V'!$L57)=\"Y\"),'PART-V'!B57,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K57=\"d\",TRIM('PART-V'!$L57)=\"Y\"),'PART-V'!E57,0)","v":0},null,{"$f":"IF('PART-V'!AC57 <> \"\", 'PART-V'!AC57,IFERROR(VLOOKUP(H214,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC57 <> \"\",'PART-V'!AC57/100*I214,K214/100*I214)","v":0},{"$f":"IF('PART-V'!AA57=\"\",\"\",'PART-V'!AA57)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,49,{"$f":"IF(AND('PART-V'!$K58=\"d\",TRIM('PART-V'!$L58)=\"Y\"),'PART-V'!B58,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K58=\"d\",TRIM('PART-V'!$L58)=\"Y\"),'PART-V'!E58,0)","v":0},null,{"$f":"IF('PART-V'!AC58 <> \"\", 'PART-V'!AC58,IFERROR(VLOOKUP(H215,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC58 <> \"\",'PART-V'!AC58/100*I215,K215/100*I215)","v":0},{"$f":"IF('PART-V'!AA58=\"\",\"\",'PART-V'!AA58)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B214-F214 > 0, B214-F214,0)","v":0},{"$f":"B216-D216-E216","v":0},{"$f":"IF($B$216 + D212 <A212, B216,IF(A212 - D212  > B216,B216,A212 - D212))","v":0},{"$f":"IF(B216 + E213 < A213, B216,IF( A213 -E213  > B216,B216, A213 - E213))","v":0},null,50,{"$f":"IF(AND('PART-V'!$K59=\"d\",TRIM('PART-V'!$L59)=\"Y\"),'PART-V'!B59,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K59=\"d\",TRIM('PART-V'!$L59)=\"Y\"),'PART-V'!E59,0)","v":0},null,{"$f":"IF('PART-V'!AC59 <> \"\", 'PART-V'!AC59,IFERROR(VLOOKUP(H216,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC59 <> \"\",'PART-V'!AC59/100*I216,K216/100*I216)","v":0},{"$f":"IF('PART-V'!AA59=\"\",\"\",'PART-V'!AA59)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,51,{"$f":"IF(AND('PART-V'!$K60=\"d\",TRIM('PART-V'!$L60)=\"Y\"),'PART-V'!B60,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K60=\"d\",TRIM('PART-V'!$L60)=\"Y\"),'PART-V'!E60,0)","v":0},null,{"$f":"IF('PART-V'!AC60 <> \"\", 'PART-V'!AC60,IFERROR(VLOOKUP(H217,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC60 <> \"\",'PART-V'!AC60/100*I217,K217/100*I217)","v":0},{"$f":"IF('PART-V'!AA60=\"\",\"\",'PART-V'!AA60)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,52,{"$f":"IF(AND('PART-V'!$K61=\"d\",TRIM('PART-V'!$L61)=\"Y\"),'PART-V'!B61,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K61=\"d\",TRIM('PART-V'!$L61)=\"Y\"),'PART-V'!E61,0)","v":0},null,{"$f":"IF('PART-V'!AC61 <> \"\", 'PART-V'!AC61,IFERROR(VLOOKUP(H218,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC61 <> \"\",'PART-V'!AC61/100*I218,K218/100*I218)","v":0},{"$f":"IF('PART-V'!AA61=\"\",\"\",'PART-V'!AA61)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,53,{"$f":"IF(AND('PART-V'!$K62=\"d\",TRIM('PART-V'!$L62)=\"Y\"),'PART-V'!B62,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K62=\"d\",TRIM('PART-V'!$L62)=\"Y\"),'PART-V'!E62,0)","v":0},null,{"$f":"IF('PART-V'!AC62 <> \"\", 'PART-V'!AC62,IFERROR(VLOOKUP(H219,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC62 <> \"\",'PART-V'!AC62/100*I219,K219/100*I219)","v":0},{"$f":"IF('PART-V'!AA62=\"\",\"\",'PART-V'!AA62)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,54,{"$f":"IF(AND('PART-V'!$K63=\"d\",TRIM('PART-V'!$L63)=\"Y\"),'PART-V'!B63,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K63=\"d\",TRIM('PART-V'!$L63)=\"Y\"),'PART-V'!E63,0)","v":0},null,{"$f":"IF('PART-V'!AC63 <> \"\", 'PART-V'!AC63,IFERROR(VLOOKUP(H220,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC63 <> \"\",'PART-V'!AC63/100*I220,K220/100*I220)","v":0},{"$f":"IF('PART-V'!AA63=\"\",\"\",'PART-V'!AA63)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,55,{"$f":"IF(AND('PART-V'!$K64=\"d\",TRIM('PART-V'!$L64)=\"Y\"),'PART-V'!B64,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K64=\"d\",TRIM('PART-V'!$L64)=\"Y\"),'PART-V'!E64,0)","v":0},null,{"$f":"IF('PART-V'!AC64 <> \"\", 'PART-V'!AC64,IFERROR(VLOOKUP(H221,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC64 <> \"\",'PART-V'!AC64/100*I221,K221/100*I221)","v":0},{"$f":"IF('PART-V'!AA64=\"\",\"\",'PART-V'!AA64)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,56,{"$f":"IF(AND('PART-V'!$K65=\"d\",TRIM('PART-V'!$L65)=\"Y\"),'PART-V'!B65,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K65=\"d\",TRIM('PART-V'!$L65)=\"Y\"),'PART-V'!E65,0)","v":0},null,{"$f":"IF('PART-V'!AC65 <> \"\", 'PART-V'!AC65,IFERROR(VLOOKUP(H222,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC65 <> \"\",'PART-V'!AC65/100*I222,K222/100*I222)","v":0},{"$f":"IF('PART-V'!AA65=\"\",\"\",'PART-V'!AA65)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,57,{"$f":"IF(AND('PART-V'!$K66=\"d\",TRIM('PART-V'!$L66)=\"Y\"),'PART-V'!B66,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K66=\"d\",TRIM('PART-V'!$L66)=\"Y\"),'PART-V'!E66,0)","v":0},null,{"$f":"IF('PART-V'!AC66 <> \"\", 'PART-V'!AC66,IFERROR(VLOOKUP(H223,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC66 <> \"\",'PART-V'!AC66/100*I223,K223/100*I223)","v":0},{"$f":"IF('PART-V'!AA66=\"\",\"\",'PART-V'!AA66)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,58,{"$f":"IF(AND('PART-V'!$K67=\"d\",TRIM('PART-V'!$L67)=\"Y\"),'PART-V'!B67,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K67=\"d\",TRIM('PART-V'!$L67)=\"Y\"),'PART-V'!E67,0)","v":0},null,{"$f":"IF('PART-V'!AC67 <> \"\", 'PART-V'!AC67,IFERROR(VLOOKUP(H224,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC67 <> \"\",'PART-V'!AC67/100*I224,K224/100*I224)","v":0},{"$f":"IF('PART-V'!AA67=\"\",\"\",'PART-V'!AA67)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,59,{"$f":"IF(AND('PART-V'!$K68=\"d\",TRIM('PART-V'!$L68)=\"Y\"),'PART-V'!B68,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K68=\"d\",TRIM('PART-V'!$L68)=\"Y\"),'PART-V'!E68,0)","v":0},null,{"$f":"IF('PART-V'!AC68 <> \"\", 'PART-V'!AC68,IFERROR(VLOOKUP(H225,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC68 <> \"\",'PART-V'!AC68/100*I225,K225/100*I225)","v":0},{"$f":"IF('PART-V'!AA68=\"\",\"\",'PART-V'!AA68)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,60,{"$f":"IF(AND('PART-V'!$K69=\"d\",TRIM('PART-V'!$L69)=\"Y\"),'PART-V'!B69,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K69=\"d\",TRIM('PART-V'!$L69)=\"Y\"),'PART-V'!E69,0)","v":0},null,{"$f":"IF('PART-V'!AC69 <> \"\", 'PART-V'!AC69,IFERROR(VLOOKUP(H226,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC69 <> \"\",'PART-V'!AC69/100*I226,K226/100*I226)","v":0},{"$f":"IF('PART-V'!AA69=\"\",\"\",'PART-V'!AA69)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,61,{"$f":"IF(AND('PART-V'!$K70=\"d\",TRIM('PART-V'!$L70)=\"Y\"),'PART-V'!B70,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K70=\"d\",TRIM('PART-V'!$L70)=\"Y\"),'PART-V'!E70,0)","v":0},null,{"$f":"IF('PART-V'!AC70 <> \"\", 'PART-V'!AC70,IFERROR(VLOOKUP(H227,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC70 <> \"\",'PART-V'!AC70/100*I227,K227/100*I227)","v":0},{"$f":"IF('PART-V'!AA70=\"\",\"\",'PART-V'!AA70)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,62,{"$f":"IF(AND('PART-V'!$K71=\"d\",TRIM('PART-V'!$L71)=\"Y\"),'PART-V'!B71,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K71=\"d\",TRIM('PART-V'!$L71)=\"Y\"),'PART-V'!E71,0)","v":0},null,{"$f":"IF('PART-V'!AC71 <> \"\", 'PART-V'!AC71,IFERROR(VLOOKUP(H228,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC71 <> \"\",'PART-V'!AC71/100*I228,K228/100*I228)","v":0},{"$f":"IF('PART-V'!AA71=\"\",\"\",'PART-V'!AA71)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,63,{"$f":"IF(AND('PART-V'!$K72=\"d\",TRIM('PART-V'!$L72)=\"Y\"),'PART-V'!B72,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K72=\"d\",TRIM('PART-V'!$L72)=\"Y\"),'PART-V'!E72,0)","v":0},null,{"$f":"IF('PART-V'!AC72 <> \"\", 'PART-V'!AC72,IFERROR(VLOOKUP(H229,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC72 <> \"\",'PART-V'!AC72/100*I229,K229/100*I229)","v":0},{"$f":"IF('PART-V'!AA72=\"\",\"\",'PART-V'!AA72)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,64,{"$f":"IF(AND('PART-V'!$K73=\"d\",TRIM('PART-V'!$L73)=\"Y\"),'PART-V'!B73,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K73=\"d\",TRIM('PART-V'!$L73)=\"Y\"),'PART-V'!E73,0)","v":0},null,{"$f":"IF('PART-V'!AC73 <> \"\", 'PART-V'!AC73,IFERROR(VLOOKUP(H230,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC73 <> \"\",'PART-V'!AC73/100*I230,K230/100*I230)","v":0},{"$f":"IF('PART-V'!AA73=\"\",\"\",'PART-V'!AA73)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,65,{"$f":"IF(AND('PART-V'!$K74=\"d\",TRIM('PART-V'!$L74)=\"Y\"),'PART-V'!B74,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K74=\"d\",TRIM('PART-V'!$L74)=\"Y\"),'PART-V'!E74,0)","v":0},null,{"$f":"IF('PART-V'!AC74 <> \"\", 'PART-V'!AC74,IFERROR(VLOOKUP(H231,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC74 <> \"\",'PART-V'!AC74/100*I231,K231/100*I231)","v":0},{"$f":"IF('PART-V'!AA74=\"\",\"\",'PART-V'!AA74)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,66,{"$f":"IF(AND('PART-V'!$K75=\"d\",TRIM('PART-V'!$L75)=\"Y\"),'PART-V'!B75,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K75=\"d\",TRIM('PART-V'!$L75)=\"Y\"),'PART-V'!E75,0)","v":0},null,{"$f":"IF('PART-V'!AC75 <> \"\", 'PART-V'!AC75,IFERROR(VLOOKUP(H232,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,{"$f":"IF(K232<>0,K232-L232,0)","v":0},{"$f":"IF('PART-V'!AC75 <> \"\",'PART-V'!AC75/100*I232,K232/100*I232)","v":0},{"$f":"IF('PART-V'!AA75=\"\",\"\",'PART-V'!AA75)","v":""},{"$f":"IF($Q$164=P232,I232,0)","v":0},{"$f":"IF($R$164=P232,I232,0)","v":0},{"$f":"IF($S$164=P232,I232,0)","v":0},{"$f":"IF($T$164=P232,I232,0)","v":0},{"$f":"IF($U$164=P232,I232,0)","v":0},{"$f":"IF($V$164=P232,I232,0)","v":0},{"$f":"IF($W$164=P232,I232,0)","v":0},{"$f":"IF($X$164=P232,I232,0)","v":0},{"$f":"IF($Y$164=P232,I232,0)","v":0},{"$f":"IF($Z$164=P232,I232,0)","v":0},{"$f":"IF($AA$164=P232,I232,0)","v":0},{"$f":"IF($AB$164=P232,I232,0)","v":0},{"$f":"IF($AC$164=P232,I232,0)","v":0},{"$f":"IF($AD$164=P232,I232,0)","v":0},{"$f":"IF($AE$164=P232,I232,0)","v":0},{"$f":"IF($AF$164=P232,I232,0)","v":0}]
[null,null,null,null,null,null,{"$f":"G232+1","v":67},{"$f":"IF(AND('PART-V'!$K76=\"d\",TRIM('PART-V'!$L76)=\"Y\"),'PART-V'!B76,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K76=\"d\",TRIM('PART-V'!$L76)=\"Y\"),'PART-V'!E76,0)","v":0},null,{"$f":"IF('PART-V'!AC76 <> \"\", 'PART-V'!AC76,IFERROR(VLOOKUP(H233,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC76 <> \"\",'PART-V'!AC76/100*I233,K233/100*I233)","v":0},{"$f":"IF('PART-V'!AA76=\"\",\"\",'PART-V'!AA76)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,68,{"$f":"IF(AND('PART-V'!$K77=\"d\",TRIM('PART-V'!$L77)=\"Y\"),'PART-V'!B77,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K77=\"d\",TRIM('PART-V'!$L77)=\"Y\"),'PART-V'!E77,0)","v":0},null,{"$f":"IF('PART-V'!AC77 <> \"\", 'PART-V'!AC77,IFERROR(VLOOKUP(H234,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC77 <> \"\",'PART-V'!AC77/100*I234,K234/100*I234)","v":0},{"$f":"IF('PART-V'!AA77=\"\",\"\",'PART-V'!AA77)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,69,{"$f":"IF(AND('PART-V'!$K78=\"d\",TRIM('PART-V'!$L78)=\"Y\"),'PART-V'!B78,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K78=\"d\",TRIM('PART-V'!$L78)=\"Y\"),'PART-V'!E78,0)","v":0},null,{"$f":"IF('PART-V'!AC78 <> \"\", 'PART-V'!AC78,IFERROR(VLOOKUP(H235,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC78 <> \"\",'PART-V'!AC78/100*I235,K235/100*I235)","v":0},{"$f":"IF('PART-V'!AA78=\"\",\"\",'PART-V'!AA78)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,70,{"$f":"IF(AND('PART-V'!$K79=\"d\",TRIM('PART-V'!$L79)=\"Y\"),'PART-V'!B79,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K79=\"d\",TRIM('PART-V'!$L79)=\"Y\"),'PART-V'!E79,0)","v":0},null,{"$f":"IF('PART-V'!AC79 <> \"\", 'PART-V'!AC79,IFERROR(VLOOKUP(H236,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC79 <> \"\",'PART-V'!AC79/100*I236,K236/100*I236)","v":0},{"$f":"IF('PART-V'!AA79=\"\",\"\",'PART-V'!AA79)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,71,{"$f":"IF(AND('PART-V'!$K80=\"d\",TRIM('PART-V'!$L80)=\"Y\"),'PART-V'!B80,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K80=\"d\",TRIM('PART-V'!$L80)=\"Y\"),'PART-V'!E80,0)","v":0},null,{"$f":"IF('PART-V'!AC80 <> \"\", 'PART-V'!AC80,IFERROR(VLOOKUP(H237,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC80 <> \"\",'PART-V'!AC80/100*I237,K237/100*I237)","v":0},{"$f":"IF('PART-V'!AA80=\"\",\"\",'PART-V'!AA80)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,72,{"$f":"IF(AND('PART-V'!$K81=\"d\",TRIM('PART-V'!$L81)=\"Y\"),'PART-V'!B81,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K81=\"d\",TRIM('PART-V'!$L81)=\"Y\"),'PART-V'!E81,0)","v":0},null,{"$f":"IF('PART-V'!AC81 <> \"\", 'PART-V'!AC81,IFERROR(VLOOKUP(H238,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC81 <> \"\",'PART-V'!AC81/100*I238,K238/100*I238)","v":0},{"$f":"IF('PART-V'!AA81=\"\",\"\",'PART-V'!AA81)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,73,{"$f":"IF(AND('PART-V'!$K82=\"d\",TRIM('PART-V'!$L82)=\"Y\"),'PART-V'!B82,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K82=\"d\",TRIM('PART-V'!$L82)=\"Y\"),'PART-V'!E82,0)","v":0},null,{"$f":"IF('PART-V'!AC82 <> \"\", 'PART-V'!AC82,IFERROR(VLOOKUP(H239,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC82 <> \"\",'PART-V'!AC82/100*I239,K239/100*I239)","v":0},{"$f":"IF('PART-V'!AA82=\"\",\"\",'PART-V'!AA82)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,74,{"$f":"IF(AND('PART-V'!$K83=\"d\",TRIM('PART-V'!$L83)=\"Y\"),'PART-V'!B83,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K83=\"d\",TRIM('PART-V'!$L83)=\"Y\"),'PART-V'!E83,0)","v":0},null,{"$f":"IF('PART-V'!AC83 <> \"\", 'PART-V'!AC83,IFERROR(VLOOKUP(H240,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC83 <> \"\",'PART-V'!AC83/100*I240,K240/100*I240)","v":0},{"$f":"IF('PART-V'!AA83=\"\",\"\",'PART-V'!AA83)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,75,{"$f":"IF(AND('PART-V'!$K84=\"d\",TRIM('PART-V'!$L84)=\"Y\"),'PART-V'!B84,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K84=\"d\",TRIM('PART-V'!$L84)=\"Y\"),'PART-V'!E84,0)","v":0},null,{"$f":"IF('PART-V'!AC84 <> \"\", 'PART-V'!AC84,IFERROR(VLOOKUP(H241,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC84 <> \"\",'PART-V'!AC84/100*I241,K241/100*I241)","v":0},{"$f":"IF('PART-V'!AA84=\"\",\"\",'PART-V'!AA84)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,76,{"$f":"IF(AND('PART-V'!$K85=\"d\",TRIM('PART-V'!$L85)=\"Y\"),'PART-V'!B85,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K85=\"d\",TRIM('PART-V'!$L85)=\"Y\"),'PART-V'!E85,0)","v":0},null,{"$f":"IF('PART-V'!AC85 <> \"\", 'PART-V'!AC85,IFERROR(VLOOKUP(H242,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC85 <> \"\",'PART-V'!AC85/100*I242,K242/100*I242)","v":0},{"$f":"IF('PART-V'!AA85=\"\",\"\",'PART-V'!AA85)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,77,{"$f":"IF(AND('PART-V'!$K86=\"d\",TRIM('PART-V'!$L86)=\"Y\"),'PART-V'!B86,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K86=\"d\",TRIM('PART-V'!$L86)=\"Y\"),'PART-V'!E86,0)","v":0},null,{"$f":"IF('PART-V'!AC86 <> \"\", 'PART-V'!AC86,IFERROR(VLOOKUP(H243,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC86 <> \"\",'PART-V'!AC86/100*I243,K243/100*I243)","v":0},{"$f":"IF('PART-V'!AA86=\"\",\"\",'PART-V'!AA86)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,78,{"$f":"IF(AND('PART-V'!$K87=\"d\",TRIM('PART-V'!$L87)=\"Y\"),'PART-V'!B87,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K87=\"d\",TRIM('PART-V'!$L87)=\"Y\"),'PART-V'!E87,0)","v":0},null,{"$f":"IF('PART-V'!AC87 <> \"\", 'PART-V'!AC87,IFERROR(VLOOKUP(H244,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC87 <> \"\",'PART-V'!AC87/100*I244,K244/100*I244)","v":0},{"$f":"IF('PART-V'!AA87=\"\",\"\",'PART-V'!AA87)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,79,{"$f":"IF(AND('PART-V'!$K88=\"d\",TRIM('PART-V'!$L88)=\"Y\"),'PART-V'!B88,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K88=\"d\",TRIM('PART-V'!$L88)=\"Y\"),'PART-V'!E88,0)","v":0},null,{"$f":"IF('PART-V'!AC88 <> \"\", 'PART-V'!AC88,IFERROR(VLOOKUP(H245,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC88 <> \"\",'PART-V'!AC88/100*I245,K245/100*I245)","v":0},{"$f":"IF('PART-V'!AA88=\"\",\"\",'PART-V'!AA88)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,80,{"$f":"IF(AND('PART-V'!$K89=\"d\",TRIM('PART-V'!$L89)=\"Y\"),'PART-V'!B89,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K89=\"d\",TRIM('PART-V'!$L89)=\"Y\"),'PART-V'!E89,0)","v":0},null,{"$f":"IF('PART-V'!AC89 <> \"\", 'PART-V'!AC89,IFERROR(VLOOKUP(H246,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC89 <> \"\",'PART-V'!AC89/100*I246,K246/100*I246)","v":0},{"$f":"IF('PART-V'!AA89=\"\",\"\",'PART-V'!AA89)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,81,{"$f":"IF(AND('PART-V'!$K90=\"d\",TRIM('PART-V'!$L90)=\"Y\"),'PART-V'!B90,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K90=\"d\",TRIM('PART-V'!$L90)=\"Y\"),'PART-V'!E90,0)","v":0},null,{"$f":"IF('PART-V'!AC90 <> \"\", 'PART-V'!AC90,IFERROR(VLOOKUP(H247,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC90 <> \"\",'PART-V'!AC90/100*I247,K247/100*I247)","v":0},{"$f":"IF('PART-V'!AA90=\"\",\"\",'PART-V'!AA90)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,82,{"$f":"IF(AND('PART-V'!$K91=\"d\",TRIM('PART-V'!$L91)=\"Y\"),'PART-V'!B91,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K91=\"d\",TRIM('PART-V'!$L91)=\"Y\"),'PART-V'!E91,0)","v":0},null,{"$f":"IF('PART-V'!AC91 <> \"\", 'PART-V'!AC91,IFERROR(VLOOKUP(H248,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC91 <> \"\",'PART-V'!AC91/100*I248,K248/100*I248)","v":0},{"$f":"IF('PART-V'!AA91=\"\",\"\",'PART-V'!AA91)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,83,{"$f":"IF(AND('PART-V'!$K92=\"d\",TRIM('PART-V'!$L92)=\"Y\"),'PART-V'!B92,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K92=\"d\",TRIM('PART-V'!$L92)=\"Y\"),'PART-V'!E92,0)","v":0},null,{"$f":"IF('PART-V'!AC92 <> \"\", 'PART-V'!AC92,IFERROR(VLOOKUP(H249,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC92 <> \"\",'PART-V'!AC92/100*I249,K249/100*I249)","v":0},{"$f":"IF('PART-V'!AA92=\"\",\"\",'PART-V'!AA92)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,84,{"$f":"IF(AND('PART-V'!$K93=\"d\",TRIM('PART-V'!$L93)=\"Y\"),'PART-V'!B93,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K93=\"d\",TRIM('PART-V'!$L93)=\"Y\"),'PART-V'!E93,0)","v":0},null,{"$f":"IF('PART-V'!AC93 <> \"\", 'PART-V'!AC93,IFERROR(VLOOKUP(H250,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC93 <> \"\",'PART-V'!AC93/100*I250,K250/100*I250)","v":0},{"$f":"IF('PART-V'!AA93=\"\",\"\",'PART-V'!AA93)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,85,{"$f":"IF(AND('PART-V'!$K94=\"d\",TRIM('PART-V'!$L94)=\"Y\"),'PART-V'!B94,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K94=\"d\",TRIM('PART-V'!$L94)=\"Y\"),'PART-V'!E94,0)","v":0},null,{"$f":"IF('PART-V'!AC94 <> \"\", 'PART-V'!AC94,IFERROR(VLOOKUP(H251,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC94 <> \"\",'PART-V'!AC94/100*I251,K251/100*I251)","v":0},{"$f":"IF('PART-V'!AA94=\"\",\"\",'PART-V'!AA94)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,86,{"$f":"IF(AND('PART-V'!$K95=\"d\",TRIM('PART-V'!$L95)=\"Y\"),'PART-V'!B95,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K95=\"d\",TRIM('PART-V'!$L95)=\"Y\"),'PART-V'!E95,0)","v":0},null,{"$f":"IF('PART-V'!AC95 <> \"\", 'PART-V'!AC95,IFERROR(VLOOKUP(H252,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC95 <> \"\",'PART-V'!AC95/100*I252,K252/100*I252)","v":0},{"$f":"IF('PART-V'!AA95=\"\",\"\",'PART-V'!AA95)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,87,{"$f":"IF(AND('PART-V'!$K96=\"d\",TRIM('PART-V'!$L96)=\"Y\"),'PART-V'!B96,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K96=\"d\",TRIM('PART-V'!$L96)=\"Y\"),'PART-V'!E96,0)","v":0},null,{"$f":"IF('PART-V'!AC96 <> \"\", 'PART-V'!AC96,IFERROR(VLOOKUP(H253,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC96 <> \"\",'PART-V'!AC96/100*I253,K253/100*I253)","v":0},{"$f":"IF('PART-V'!AA96=\"\",\"\",'PART-V'!AA96)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,88,{"$f":"IF(AND('PART-V'!$K97=\"d\",TRIM('PART-V'!$L97)=\"Y\"),'PART-V'!B97,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K97=\"d\",TRIM('PART-V'!$L97)=\"Y\"),'PART-V'!E97,0)","v":0},null,{"$f":"IF('PART-V'!AC97 <> \"\", 'PART-V'!AC97,IFERROR(VLOOKUP(H254,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC97 <> \"\",'PART-V'!AC97/100*I254,K254/100*I254)","v":0},{"$f":"IF('PART-V'!AA97=\"\",\"\",'PART-V'!AA97)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,89,{"$f":"IF(AND('PART-V'!$K98=\"d\",TRIM('PART-V'!$L98)=\"Y\"),'PART-V'!B98,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K98=\"d\",TRIM('PART-V'!$L98)=\"Y\"),'PART-V'!E98,0)","v":0},null,{"$f":"IF('PART-V'!AC98 <> \"\", 'PART-V'!AC98,IFERROR(VLOOKUP(H255,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC98 <> \"\",'PART-V'!AC98/100*I255,K255/100*I255)","v":0},{"$f":"IF('PART-V'!AA98=\"\",\"\",'PART-V'!AA98)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,90,{"$f":"IF(AND('PART-V'!$K99=\"d\",TRIM('PART-V'!$L99)=\"Y\"),'PART-V'!B99,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K99=\"d\",TRIM('PART-V'!$L99)=\"Y\"),'PART-V'!E99,0)","v":0},null,{"$f":"IF('PART-V'!AC99 <> \"\", 'PART-V'!AC99,IFERROR(VLOOKUP(H256,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC99 <> \"\",'PART-V'!AC99/100*I256,K256/100*I256)","v":0},{"$f":"IF('PART-V'!AA99=\"\",\"\",'PART-V'!AA99)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,91,{"$f":"IF(AND('PART-V'!$K100=\"d\",TRIM('PART-V'!$L100)=\"Y\"),'PART-V'!B100,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K100=\"d\",TRIM('PART-V'!$L100)=\"Y\"),'PART-V'!E100,0)","v":0},null,{"$f":"IF('PART-V'!AC100 <> \"\", 'PART-V'!AC100,IFERROR(VLOOKUP(H257,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC100 <> \"\",'PART-V'!AC100/100*I257,K257/100*I257)","v":0},{"$f":"IF('PART-V'!AA100=\"\",\"\",'PART-V'!AA100)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,92,{"$f":"IF(AND('PART-V'!$K101=\"d\",TRIM('PART-V'!$L101)=\"Y\"),'PART-V'!B101,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K101=\"d\",TRIM('PART-V'!$L101)=\"Y\"),'PART-V'!E101,0)","v":0},null,{"$f":"IF('PART-V'!AC101 <> \"\", 'PART-V'!AC101,IFERROR(VLOOKUP(H258,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC101 <> \"\",'PART-V'!AC101/100*I258,K258/100*I258)","v":0},{"$f":"IF('PART-V'!AA101=\"\",\"\",'PART-V'!AA101)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,93,{"$f":"IF(AND('PART-V'!$K102=\"d\",TRIM('PART-V'!$L102)=\"Y\"),'PART-V'!B102,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K102=\"d\",TRIM('PART-V'!$L102)=\"Y\"),'PART-V'!E102,0)","v":0},null,{"$f":"IF('PART-V'!AC102 <> \"\", 'PART-V'!AC102,IFERROR(VLOOKUP(H259,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC102 <> \"\",'PART-V'!AC102/100*I259,K259/100*I259)","v":0},{"$f":"IF('PART-V'!AA102=\"\",\"\",'PART-V'!AA102)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,94,{"$f":"IF(AND('PART-V'!$K103=\"d\",TRIM('PART-V'!$L103)=\"Y\"),'PART-V'!B103,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K103=\"d\",TRIM('PART-V'!$L103)=\"Y\"),'PART-V'!E103,0)","v":0},null,{"$f":"IF('PART-V'!AC103 <> \"\", 'PART-V'!AC103,IFERROR(VLOOKUP(H260,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC103 <> \"\",'PART-V'!AC103/100*I260,K260/100*I260)","v":0},{"$f":"IF('PART-V'!AA103=\"\",\"\",'PART-V'!AA103)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,95,{"$f":"IF(AND('PART-V'!$K104=\"d\",TRIM('PART-V'!$L104)=\"Y\"),'PART-V'!B104,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K104=\"d\",TRIM('PART-V'!$L104)=\"Y\"),'PART-V'!E104,0)","v":0},null,{"$f":"IF('PART-V'!AC104 <> \"\", 'PART-V'!AC104,IFERROR(VLOOKUP(H261,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC104 <> \"\",'PART-V'!AC104/100*I261,K261/100*I261)","v":0},{"$f":"IF('PART-V'!AA104=\"\",\"\",'PART-V'!AA104)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,96,{"$f":"IF(AND('PART-V'!$K105=\"d\",TRIM('PART-V'!$L105)=\"Y\"),'PART-V'!B105,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K105=\"d\",TRIM('PART-V'!$L105)=\"Y\"),'PART-V'!E105,0)","v":0},null,{"$f":"IF('PART-V'!AC105 <> \"\", 'PART-V'!AC105,IFERROR(VLOOKUP(H262,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC105 <> \"\",'PART-V'!AC105/100*I262,K262/100*I262)","v":0},{"$f":"IF('PART-V'!AA105=\"\",\"\",'PART-V'!AA105)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,97,{"$f":"IF(AND('PART-V'!$K106=\"d\",TRIM('PART-V'!$L106)=\"Y\"),'PART-V'!B106,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K106=\"d\",TRIM('PART-V'!$L106)=\"Y\"),'PART-V'!E106,0)","v":0},null,{"$f":"IF('PART-V'!AC106 <> \"\", 'PART-V'!AC106,IFERROR(VLOOKUP(H263,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC106 <> \"\",'PART-V'!AC106/100*I263,K263/100*I263)","v":0},{"$f":"IF('PART-V'!AA106=\"\",\"\",'PART-V'!AA106)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,98,{"$f":"IF(AND('PART-V'!$K107=\"d\",TRIM('PART-V'!$L107)=\"Y\"),'PART-V'!B107,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K107=\"d\",TRIM('PART-V'!$L107)=\"Y\"),'PART-V'!E107,0)","v":0},null,{"$f":"IF('PART-V'!AC107 <> \"\", 'PART-V'!AC107,IFERROR(VLOOKUP(H264,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC107 <> \"\",'PART-V'!AC107/100*I264,K264/100*I264)","v":0},{"$f":"IF('PART-V'!AA107=\"\",\"\",'PART-V'!AA107)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,99,{"$f":"IF(AND('PART-V'!$K108=\"d\",TRIM('PART-V'!$L108)=\"Y\"),'PART-V'!B108,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K108=\"d\",TRIM('PART-V'!$L108)=\"Y\"),'PART-V'!E108,0)","v":0},null,{"$f":"IF('PART-V'!AC108 <> \"\", 'PART-V'!AC108,IFERROR(VLOOKUP(H265,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC108 <> \"\",'PART-V'!AC108/100*I265,K265/100*I265)","v":0},{"$f":"IF('PART-V'!AA108=\"\",\"\",'PART-V'!AA108)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,100,{"$f":"IF(AND('PART-V'!$K109=\"d\",TRIM('PART-V'!$L109)=\"Y\"),'PART-V'!B109,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K109=\"d\",TRIM('PART-V'!$L109)=\"Y\"),'PART-V'!E109,0)","v":0},null,{"$f":"IF('PART-V'!AC109 <> \"\", 'PART-V'!AC109,IFERROR(VLOOKUP(H266,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC109 <> \"\",'PART-V'!AC109/100*I266,K266/100*I266)","v":0},{"$f":"IF('PART-V'!AA109=\"\",\"\",'PART-V'!AA109)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,101,{"$f":"IF(AND('PART-V'!$K110=\"d\",TRIM('PART-V'!$L110)=\"Y\"),'PART-V'!B110,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K110=\"d\",TRIM('PART-V'!$L110)=\"Y\"),'PART-V'!E110,0)","v":0},null,{"$f":"IF('PART-V'!AC110 <> \"\", 'PART-V'!AC110,IFERROR(VLOOKUP(H267,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC110 <> \"\",'PART-V'!AC110/100*I267,K267/100*I267)","v":0},{"$f":"IF('PART-V'!AA110=\"\",\"\",'PART-V'!AA110)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,102,{"$f":"IF(AND('PART-V'!$K111=\"d\",TRIM('PART-V'!$L111)=\"Y\"),'PART-V'!B111,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K111=\"d\",TRIM('PART-V'!$L111)=\"Y\"),'PART-V'!E111,0)","v":0},null,{"$f":"IF('PART-V'!AC111 <> \"\", 'PART-V'!AC111,IFERROR(VLOOKUP(H268,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC111 <> \"\",'PART-V'!AC111/100*I268,K268/100*I268)","v":0},{"$f":"IF('PART-V'!AA111=\"\",\"\",'PART-V'!AA111)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,103,{"$f":"IF(AND('PART-V'!$K112=\"d\",TRIM('PART-V'!$L112)=\"Y\"),'PART-V'!B112,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K112=\"d\",TRIM('PART-V'!$L112)=\"Y\"),'PART-V'!E112,0)","v":0},null,{"$f":"IF('PART-V'!AC112 <> \"\", 'PART-V'!AC112,IFERROR(VLOOKUP(H269,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC112 <> \"\",'PART-V'!AC112/100*I269,K269/100*I269)","v":0},{"$f":"IF('PART-V'!AA112=\"\",\"\",'PART-V'!AA112)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,104,{"$f":"IF(AND('PART-V'!$K113=\"d\",TRIM('PART-V'!$L113)=\"Y\"),'PART-V'!B113,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K113=\"d\",TRIM('PART-V'!$L113)=\"Y\"),'PART-V'!E113,0)","v":0},null,{"$f":"IF('PART-V'!AC113 <> \"\", 'PART-V'!AC113,IFERROR(VLOOKUP(H270,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC113 <> \"\",'PART-V'!AC113/100*I270,K270/100*I270)","v":0},{"$f":"IF('PART-V'!AA113=\"\",\"\",'PART-V'!AA113)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,105,{"$f":"IF(AND('PART-V'!$K114=\"d\",TRIM('PART-V'!$L114)=\"Y\"),'PART-V'!B114,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K114=\"d\",TRIM('PART-V'!$L114)=\"Y\"),'PART-V'!E114,0)","v":0},null,{"$f":"IF('PART-V'!AC114 <> \"\", 'PART-V'!AC114,IFERROR(VLOOKUP(H271,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC114 <> \"\",'PART-V'!AC114/100*I271,K271/100*I271)","v":0},{"$f":"IF('PART-V'!AA114=\"\",\"\",'PART-V'!AA114)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,106,{"$f":"IF(AND('PART-V'!$K115=\"d\",TRIM('PART-V'!$L115)=\"Y\"),'PART-V'!B115,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K115=\"d\",TRIM('PART-V'!$L115)=\"Y\"),'PART-V'!E115,0)","v":0},null,{"$f":"IF('PART-V'!AC115 <> \"\", 'PART-V'!AC115,IFERROR(VLOOKUP(H272,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC115 <> \"\",'PART-V'!AC115/100*I272,K272/100*I272)","v":0},{"$f":"IF('PART-V'!AA115=\"\",\"\",'PART-V'!AA115)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,107,{"$f":"IF(AND('PART-V'!$K116=\"d\",TRIM('PART-V'!$L116)=\"Y\"),'PART-V'!B116,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K116=\"d\",TRIM('PART-V'!$L116)=\"Y\"),'PART-V'!E116,0)","v":0},null,{"$f":"IF('PART-V'!AC116 <> \"\", 'PART-V'!AC116,IFERROR(VLOOKUP(H273,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC116 <> \"\",'PART-V'!AC116/100*I273,K273/100*I273)","v":0},{"$f":"IF('PART-V'!AA116=\"\",\"\",'PART-V'!AA116)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,108,{"$f":"IF(AND('PART-V'!$K117=\"d\",TRIM('PART-V'!$L117)=\"Y\"),'PART-V'!B117,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K117=\"d\",TRIM('PART-V'!$L117)=\"Y\"),'PART-V'!E117,0)","v":0},null,{"$f":"IF('PART-V'!AC117 <> \"\", 'PART-V'!AC117,IFERROR(VLOOKUP(H274,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC117 <> \"\",'PART-V'!AC117/100*I274,K274/100*I274)","v":0},{"$f":"IF('PART-V'!AA117=\"\",\"\",'PART-V'!AA117)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,109,{"$f":"IF(AND('PART-V'!$K118=\"d\",TRIM('PART-V'!$L118)=\"Y\"),'PART-V'!B118,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K118=\"d\",TRIM('PART-V'!$L118)=\"Y\"),'PART-V'!E118,0)","v":0},null,{"$f":"IF('PART-V'!AC118 <> \"\", 'PART-V'!AC118,IFERROR(VLOOKUP(H275,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC118 <> \"\",'PART-V'!AC118/100*I275,K275/100*I275)","v":0},{"$f":"IF('PART-V'!AA118=\"\",\"\",'PART-V'!AA118)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,110,{"$f":"IF(AND('PART-V'!$K119=\"d\",TRIM('PART-V'!$L119)=\"Y\"),'PART-V'!B119,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K119=\"d\",TRIM('PART-V'!$L119)=\"Y\"),'PART-V'!E119,0)","v":0},null,{"$f":"IF('PART-V'!AC119 <> \"\", 'PART-V'!AC119,IFERROR(VLOOKUP(H276,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC119 <> \"\",'PART-V'!AC119/100*I276,K276/100*I276)","v":0},{"$f":"IF('PART-V'!AA119=\"\",\"\",'PART-V'!AA119)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,111,{"$f":"IF(AND('PART-V'!$K120=\"d\",TRIM('PART-V'!$L120)=\"Y\"),'PART-V'!B120,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K120=\"d\",TRIM('PART-V'!$L120)=\"Y\"),'PART-V'!E120,0)","v":0},null,{"$f":"IF('PART-V'!AC120 <> \"\", 'PART-V'!AC120,IFERROR(VLOOKUP(H277,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC120 <> \"\",'PART-V'!AC120/100*I277,K277/100*I277)","v":0},{"$f":"IF('PART-V'!AA120=\"\",\"\",'PART-V'!AA120)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,112,{"$f":"IF(AND('PART-V'!$K121=\"d\",TRIM('PART-V'!$L121)=\"Y\"),'PART-V'!B121,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K121=\"d\",TRIM('PART-V'!$L121)=\"Y\"),'PART-V'!E121,0)","v":0},null,{"$f":"IF('PART-V'!AC121 <> \"\", 'PART-V'!AC121,IFERROR(VLOOKUP(H278,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC121 <> \"\",'PART-V'!AC121/100*I278,K278/100*I278)","v":0},{"$f":"IF('PART-V'!AA121=\"\",\"\",'PART-V'!AA121)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,113,{"$f":"IF(AND('PART-V'!$K122=\"d\",TRIM('PART-V'!$L122)=\"Y\"),'PART-V'!B122,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K122=\"d\",TRIM('PART-V'!$L122)=\"Y\"),'PART-V'!E122,0)","v":0},null,{"$f":"IF('PART-V'!AC122 <> \"\", 'PART-V'!AC122,IFERROR(VLOOKUP(H279,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC122 <> \"\",'PART-V'!AC122/100*I279,K279/100*I279)","v":0},{"$f":"IF('PART-V'!AA122=\"\",\"\",'PART-V'!AA122)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,114,{"$f":"IF(AND('PART-V'!$K123=\"d\",TRIM('PART-V'!$L123)=\"Y\"),'PART-V'!B123,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K123=\"d\",TRIM('PART-V'!$L123)=\"Y\"),'PART-V'!E123,0)","v":0},null,{"$f":"IF('PART-V'!AC123 <> \"\", 'PART-V'!AC123,IFERROR(VLOOKUP(H280,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC123 <> \"\",'PART-V'!AC123/100*I280,K280/100*I280)","v":0},{"$f":"IF('PART-V'!AA123=\"\",\"\",'PART-V'!AA123)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,115,{"$f":"IF(AND('PART-V'!$K124=\"d\",TRIM('PART-V'!$L124)=\"Y\"),'PART-V'!B124,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K124=\"d\",TRIM('PART-V'!$L124)=\"Y\"),'PART-V'!E124,0)","v":0},null,{"$f":"IF('PART-V'!AC124 <> \"\", 'PART-V'!AC124,IFERROR(VLOOKUP(H281,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC124 <> \"\",'PART-V'!AC124/100*I281,K281/100*I281)","v":0},{"$f":"IF('PART-V'!AA124=\"\",\"\",'PART-V'!AA124)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,116,{"$f":"IF(AND('PART-V'!$K125=\"d\",TRIM('PART-V'!$L125)=\"Y\"),'PART-V'!B125,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K125=\"d\",TRIM('PART-V'!$L125)=\"Y\"),'PART-V'!E125,0)","v":0},null,{"$f":"IF('PART-V'!AC125 <> \"\", 'PART-V'!AC125,IFERROR(VLOOKUP(H282,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC125 <> \"\",'PART-V'!AC125/100*I282,K282/100*I282)","v":0},{"$f":"IF('PART-V'!AA125=\"\",\"\",'PART-V'!AA125)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,117,{"$f":"IF(AND('PART-V'!$K126=\"d\",TRIM('PART-V'!$L126)=\"Y\"),'PART-V'!B126,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K126=\"d\",TRIM('PART-V'!$L126)=\"Y\"),'PART-V'!E126,0)","v":0},null,{"$f":"IF('PART-V'!AC126 <> \"\", 'PART-V'!AC126,IFERROR(VLOOKUP(H283,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC126 <> \"\",'PART-V'!AC126/100*I283,K283/100*I283)","v":0},{"$f":"IF('PART-V'!AA126=\"\",\"\",'PART-V'!AA126)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,118,{"$f":"IF(AND('PART-V'!$K127=\"d\",TRIM('PART-V'!$L127)=\"Y\"),'PART-V'!B127,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K127=\"d\",TRIM('PART-V'!$L127)=\"Y\"),'PART-V'!E127,0)","v":0},null,{"$f":"IF('PART-V'!AC127 <> \"\", 'PART-V'!AC127,IFERROR(VLOOKUP(H284,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC127 <> \"\",'PART-V'!AC127/100*I284,K284/100*I284)","v":0},{"$f":"IF('PART-V'!AA127=\"\",\"\",'PART-V'!AA127)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,119,{"$f":"IF(AND('PART-V'!$K128=\"d\",TRIM('PART-V'!$L128)=\"Y\"),'PART-V'!B128,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K128=\"d\",TRIM('PART-V'!$L128)=\"Y\"),'PART-V'!E128,0)","v":0},null,{"$f":"IF('PART-V'!AC128 <> \"\", 'PART-V'!AC128,IFERROR(VLOOKUP(H285,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC128 <> \"\",'PART-V'!AC128/100*I285,K285/100*I285)","v":0},{"$f":"IF('PART-V'!AA128=\"\",\"\",'PART-V'!AA128)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,120,{"$f":"IF(AND('PART-V'!$K129=\"d\",TRIM('PART-V'!$L129)=\"Y\"),'PART-V'!B129,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K129=\"d\",TRIM('PART-V'!$L129)=\"Y\"),'PART-V'!E129,0)","v":0},null,{"$f":"IF('PART-V'!AC129 <> \"\", 'PART-V'!AC129,IFERROR(VLOOKUP(H286,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC129 <> \"\",'PART-V'!AC129/100*I286,K286/100*I286)","v":0},{"$f":"IF('PART-V'!AA129=\"\",\"\",'PART-V'!AA129)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,121,{"$f":"IF(AND('PART-V'!$K130=\"d\",TRIM('PART-V'!$L130)=\"Y\"),'PART-V'!B130,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K130=\"d\",TRIM('PART-V'!$L130)=\"Y\"),'PART-V'!E130,0)","v":0},null,{"$f":"IF('PART-V'!AC130 <> \"\", 'PART-V'!AC130,IFERROR(VLOOKUP(H287,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC130 <> \"\",'PART-V'!AC130/100*I287,K287/100*I287)","v":0},{"$f":"IF('PART-V'!AA130=\"\",\"\",'PART-V'!AA130)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,122,{"$f":"IF(AND('PART-V'!$K131=\"d\",TRIM('PART-V'!$L131)=\"Y\"),'PART-V'!B131,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K131=\"d\",TRIM('PART-V'!$L131)=\"Y\"),'PART-V'!E131,0)","v":0},null,{"$f":"IF('PART-V'!AC131 <> \"\", 'PART-V'!AC131,IFERROR(VLOOKUP(H288,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC131 <> \"\",'PART-V'!AC131/100*I288,K288/100*I288)","v":0},{"$f":"IF('PART-V'!AA131=\"\",\"\",'PART-V'!AA131)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,123,{"$f":"IF(AND('PART-V'!$K132=\"d\",TRIM('PART-V'!$L132)=\"Y\"),'PART-V'!B132,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K132=\"d\",TRIM('PART-V'!$L132)=\"Y\"),'PART-V'!E132,0)","v":0},null,{"$f":"IF('PART-V'!AC132 <> \"\", 'PART-V'!AC132,IFERROR(VLOOKUP(H289,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC132 <> \"\",'PART-V'!AC132/100*I289,K289/100*I289)","v":0},{"$f":"IF('PART-V'!AA132=\"\",\"\",'PART-V'!AA132)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,124,{"$f":"IF(AND('PART-V'!$K133=\"d\",TRIM('PART-V'!$L133)=\"Y\"),'PART-V'!B133,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K133=\"d\",TRIM('PART-V'!$L133)=\"Y\"),'PART-V'!E133,0)","v":0},null,{"$f":"IF('PART-V'!AC133 <> \"\", 'PART-V'!AC133,IFERROR(VLOOKUP(H290,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC133 <> \"\",'PART-V'!AC133/100*I290,K290/100*I290)","v":0},{"$f":"IF('PART-V'!AA133=\"\",\"\",'PART-V'!AA133)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,125,{"$f":"IF(AND('PART-V'!$K134=\"d\",TRIM('PART-V'!$L134)=\"Y\"),'PART-V'!B134,\"\")","v":""},{"$f":"IF(AND('PART-V'!$K134=\"d\",TRIM('PART-V'!$L134)=\"Y\"),'PART-V'!E134,0)","v":0},null,{"$f":"IF('PART-V'!AC134 <> \"\", 'PART-V'!AC134,IFERROR(VLOOKUP(H291,szdealers,4,FALSE),))","v":0},{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,0,{"$f":"IF('PART-V'!AC134 <> \"\",'PART-V'!AC134/100*I291,K291/100*I291)","v":0},{"$f":"IF('PART-V'!AA134=\"\",\"\",'PART-V'!AA134)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"other than home area location adjust",null,null,{"$f":"SUM(I167:I292)","v":0},null,null,null,null,null,{"$f":"SUM(O167:O292)","v":0}]
[null,null,null,null,null,"home area location adjust",null,null,{"$f":"'S 8.4'!E4-I293-E304","v":0},null,null,null,null,null,{"$f":"'S 8.6'!B9/100*I294","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I293:I294)","v":0},null,null,null,null,null,{"$f":"SUM(O293:O294)","v":0}]
[]
[]
[null,null,{"$f":"IF('PART-V'!B18=9999501, 1,0)","v":0},{"$f":"ISNUMBER('PART-V'!B18)","v":false}]
[null,null,null,null,null,null,"Total Pounds",null,{"$f":"I295","v":0},null,null,{"$f":"IFERROR(VLOOKUP(COVER!$D$13,szdealers,4,FALSE),)","v":0},null,null,{"$f":"I299*L299/100","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Diff for correction in 8.6",null,null,null,{"$f":"O295-O299","v":0}]
[null,null,null,null,"Adjustment for Middlefield Milk",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PART-IA'!D6","v":""},{"$f":"'PART-IA'!E6","v":""},{"$f":"'PART-IA'!F6","v":""},{"$f":"'PART-IA'!G6","v":""}]
[]
[null,null,null,"part 5",{"$f":"IF(COVER!D13=1066200,SUMIF('PART-V'!B10:B134,9999501,'PART-V'!E10:E134)+SUMIF('PART-V'!B10:B134,9999502,'PART-V'!E10:E134),0)","v":0},null,null,null,null,null,null,null,"Producer Location by producer group(Diversions)",null,null,null,{"$f":"SUMIF(Q167:Q291, \"> 0\",$O$167:$O$291)","v":0},{"$f":"SUMIF(R167:R291, \"> 0\",$O$167:$O$291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"9999501 or 9999502",null,null,null,null,null,null,null,null,"Home Area"]
[]
[]
[null,null,null,"Dean",null,null,null,null,null,null,null,null,"Pounds allocated due to diversions",null,null,null,{"$f":"SUM(Q167:Q291)","v":0},{"$f":"SUM(R167:R291)","v":0},0,0,0,{"$f":"SUM(V167:V291)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"lifeways food needs to be under 9999501",null,null,null,null,null,null,null,null,"Pounds received from producer group(pool only)",null,null,null,{"$f":"'PART-IA'!D15","v":0},{"$f":"'PART-IA'!E15","v":0},{"$f":"'PART-IA'!F15","v":0},{"$f":"'PART-IA'!G15","v":0},{"$f":"'PART-IA'!H15","v":0},{"$f":"'PART-IA'!I15","v":0},{"$f":"'PART-IA'!J15","v":0},{"$f":"'PART-IA'!K15","v":0},{"$f":"'PART-IA'!L15","v":0},{"$f":"'PART-IA'!M15","v":0},{"$f":"'PART-IA'!N15","v":0},{"$f":"'PART-IA'!O15","v":0},{"$f":"'PART-IA'!P15","v":0},{"$f":"'PART-IA'!Q15","v":0},{"$f":"'PART-IA'!R15","v":0},{"$f":"'PART-IA'!S15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"balance to allocate at home differential",null,null,null,{"$f":"Q309-Q308","v":0},{"$f":"R309-R308","v":0},0,0,0,{"$f":"V309-V308","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Diversion amount",null,null,{"$f":"SUM(Q315:AF315)","v":0},{"$f":"Q304","v":0},{"$f":"R304","v":0},0,0,0,{"$f":"V304","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Location at home diff",null,null,{"$f":"SUM(Q316:AF316)","v":0},{"$f":"Q310/100*$L$299","v":0},{"$f":"R310/100*$L$299","v":0},0,0,0,{"$f":"V310/100*$L$299","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total location adj",{"$f":"SUM(Q317:AF317)","v":0},{"$f":"SUM(Q315:Q316)","v":0},{"$f":"SUM(R315:R316)","v":0},0,0,0,{"$f":"SUM(V315:V316)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q317/Q309*100","v":{"$error":"#DIV/0!"}}]

{"sheet":"P3P4","index":10,"n_rows":155,"n_cols":29,"rows_kept":155,"cut":false,"hidden":true,"merged":[]}
[null,"Part 3 plus Part 4",null,null,null,null,"1-0","2-0","3-0","4-0","5-0","6-0","1-3","1-4","1-5","3-1","3-2","4-1","5-1","5-2","5-3","6-1","6-2","9-1","9-3","9-5","9-9","0-0"]
[null,"product pounds",null,null,"Total"]
[null,null,"Product","Butterfat","Butterfat","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product"]
[null,"Product","Code","% Range","%","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds"]
[]
[1,"Standard Milk",400,"3.10-6.00",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(G6:AC6)","v":0},{"$f":"'PART-III'!G87+'PART-IV'!G85","v":0},{"$f":"'PART-III'!H87+'PART-IV'!H85","v":0},{"$f":"'PART-III'!I87+'PART-IV'!I85","v":0},{"$f":"'PART-III'!J87+'PART-IV'!J85","v":0},{"$f":"'PART-III'!K87+'PART-IV'!K85","v":0},{"$f":"'PART-III'!L87+'PART-IV'!L85","v":0},{"$f":"'PART-III'!M87+'PART-IV'!M85","v":0},{"$f":"'PART-III'!N87+'PART-IV'!N85","v":0},{"$f":"'PART-III'!O87+'PART-IV'!O85","v":0},{"$f":"'PART-III'!P87+'PART-IV'!P85","v":0},{"$f":"'PART-III'!Q87+'PART-IV'!Q85","v":0},{"$f":"'PART-III'!R87+'PART-IV'!R85","v":0},{"$f":"'PART-III'!S87+'PART-IV'!S85","v":0},{"$f":"'PART-III'!T87+'PART-IV'!T85","v":0},{"$f":"'PART-III'!U87+'PART-IV'!U85","v":0},{"$f":"'PART-III'!V87+'PART-IV'!V85","v":0},{"$f":"'PART-III'!W87+'PART-IV'!W85","v":0},{"$f":"'PART-III'!X87+'PART-IV'!X85","v":0},{"$f":"'PART-III'!Y87+'PART-IV'!Y85","v":0},{"$f":"'PART-III'!Z87+'PART-IV'!Z85","v":0},{"$f":"'PART-III'!AA87+'PART-IV'!AA85","v":0},{"$f":"'PART-III'!AB87+'PART-IV'!AB85","v":0},{"$f":"'PART-III'!AC87+'PART-IV'!AC85","v":0}]
[2,"Flavored Milk",500,"3.10-6.00",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(G7:AC7)","v":0},{"$f":"'PART-III'!G88+'PART-IV'!G86","v":0},{"$f":"'PART-III'!H88+'PART-IV'!H86","v":0},{"$f":"'PART-III'!I88+'PART-IV'!I86","v":0},{"$f":"'PART-III'!J88+'PART-IV'!J86","v":0},{"$f":"'PART-III'!K88+'PART-IV'!K86","v":0},{"$f":"'PART-III'!L88+'PART-IV'!L86","v":0},{"$f":"'PART-III'!M88+'PART-IV'!M86","v":0},{"$f":"'PART-III'!N88+'PART-IV'!N86","v":0},{"$f":"'PART-III'!O88+'PART-IV'!O86","v":0},{"$f":"'PART-III'!P88+'PART-IV'!P86","v":0},{"$f":"'PART-III'!Q88+'PART-IV'!Q86","v":0},{"$f":"'PART-III'!R88+'PART-IV'!R86","v":0},{"$f":"'PART-III'!S88+'PART-IV'!S86","v":0},{"$f":"'PART-III'!T88+'PART-IV'!T86","v":0},{"$f":"'PART-III'!U88+'PART-IV'!U86","v":0},{"$f":"'PART-III'!V88+'PART-IV'!V86","v":0},{"$f":"'PART-III'!W88+'PART-IV'!W86","v":0},{"$f":"'PART-III'!X88+'PART-IV'!X86","v":0},{"$f":"'PART-III'!Y88+'PART-IV'!Y86","v":0},{"$f":"'PART-III'!Z88+'PART-IV'!Z86","v":0},{"$f":"'PART-III'!AA88+'PART-IV'!AA86","v":0},{"$f":"'PART-III'!AB88+'PART-IV'!AB86","v":0},{"$f":"'PART-III'!AC88+'PART-IV'!AC86","v":0}]
[3,"Egg Nog",510,"0.00-17.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G89+'PART-IV'!G87","v":0},{"$f":"'PART-III'!H89+'PART-IV'!H87","v":0},{"$f":"'PART-III'!I89+'PART-IV'!I87","v":0},{"$f":"'PART-III'!J89+'PART-IV'!J87","v":0},{"$f":"'PART-III'!K89+'PART-IV'!K87","v":0},{"$f":"'PART-III'!L89+'PART-IV'!L87","v":0},{"$f":"'PART-III'!M89+'PART-IV'!M87","v":0},{"$f":"'PART-III'!N89+'PART-IV'!N87","v":0},{"$f":"'PART-III'!O89+'PART-IV'!O87","v":0},{"$f":"'PART-III'!P89+'PART-IV'!P87","v":0},{"$f":"'PART-III'!Q89+'PART-IV'!Q87","v":0},{"$f":"'PART-III'!R89+'PART-IV'!R87","v":0},{"$f":"'PART-III'!S89+'PART-IV'!S87","v":0},{"$f":"'PART-III'!T89+'PART-IV'!T87","v":0},{"$f":"'PART-III'!U89+'PART-IV'!U87","v":0},{"$f":"'PART-III'!V89+'PART-IV'!V87","v":0},{"$f":"'PART-III'!W89+'PART-IV'!W87","v":0},{"$f":"'PART-III'!X89+'PART-IV'!X87","v":0},{"$f":"'PART-III'!Y89+'PART-IV'!Y87","v":0},{"$f":"'PART-III'!Z89+'PART-IV'!Z87","v":0},{"$f":"'PART-III'!AA89+'PART-IV'!AA87","v":0},{"$f":"'PART-III'!AB89+'PART-IV'!AB87","v":0},{"$f":"'PART-III'!AC89+'PART-IV'!AC87","v":0}]
[4,"Flavored Reduced Fat",600,"0.00-3.09",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G90+'PART-IV'!G88","v":0},{"$f":"'PART-III'!H90+'PART-IV'!H88","v":0},{"$f":"'PART-III'!I90+'PART-IV'!I88","v":0},{"$f":"'PART-III'!J90+'PART-IV'!J88","v":0},{"$f":"'PART-III'!K90+'PART-IV'!K88","v":0},{"$f":"'PART-III'!L90+'PART-IV'!L88","v":0},{"$f":"'PART-III'!M90+'PART-IV'!M88","v":0},{"$f":"'PART-III'!N90+'PART-IV'!N88","v":0},{"$f":"'PART-III'!O90+'PART-IV'!O88","v":0},{"$f":"'PART-III'!P90+'PART-IV'!P88","v":0},{"$f":"'PART-III'!Q90+'PART-IV'!Q88","v":0},{"$f":"'PART-III'!R90+'PART-IV'!R88","v":0},{"$f":"'PART-III'!S90+'PART-IV'!S88","v":0},{"$f":"'PART-III'!T90+'PART-IV'!T88","v":0},{"$f":"'PART-III'!U90+'PART-IV'!U88","v":0},{"$f":"'PART-III'!V90+'PART-IV'!V88","v":0},{"$f":"'PART-III'!W90+'PART-IV'!W88","v":0},{"$f":"'PART-III'!X90+'PART-IV'!X88","v":0},{"$f":"'PART-III'!Y90+'PART-IV'!Y88","v":0},{"$f":"'PART-III'!Z90+'PART-IV'!Z88","v":0},{"$f":"'PART-III'!AA90+'PART-IV'!AA88","v":0},{"$f":"'PART-III'!AB90+'PART-IV'!AB88","v":0},{"$f":"'PART-III'!AC90+'PART-IV'!AC88","v":0}]
[null,"Non Fat flavored milk",700,null,null,0,{"$f":"'PART-III'!G91+'PART-IV'!G89","v":0},{"$f":"'PART-III'!H91+'PART-IV'!H89","v":0},{"$f":"'PART-III'!I91+'PART-IV'!I89","v":0},{"$f":"'PART-III'!J91+'PART-IV'!J89","v":0},{"$f":"'PART-III'!K91+'PART-IV'!K89","v":0},{"$f":"'PART-III'!L91+'PART-IV'!L89","v":0},{"$f":"'PART-III'!M91+'PART-IV'!M89","v":0},{"$f":"'PART-III'!N91+'PART-IV'!N89","v":0},{"$f":"'PART-III'!O91+'PART-IV'!O89","v":0},{"$f":"'PART-III'!P91+'PART-IV'!P89","v":0},{"$f":"'PART-III'!Q91+'PART-IV'!Q89","v":0},{"$f":"'PART-III'!R91+'PART-IV'!R89","v":0},{"$f":"'PART-III'!S91+'PART-IV'!S89","v":0},{"$f":"'PART-III'!T91+'PART-IV'!T89","v":0},{"$f":"'PART-III'!U91+'PART-IV'!U89","v":0},{"$f":"'PART-III'!V91+'PART-IV'!V89","v":0},{"$f":"'PART-III'!W91+'PART-IV'!W89","v":0},{"$f":"'PART-III'!X91+'PART-IV'!X89","v":0},{"$f":"'PART-III'!Y91+'PART-IV'!Y89","v":0},{"$f":"'PART-III'!Z91+'PART-IV'!Z89","v":0},{"$f":"'PART-III'!AA91+'PART-IV'!AA89","v":0},{"$f":"'PART-III'!AB91+'PART-IV'!AB89","v":0},{"$f":"'PART-III'!AC91+'PART-IV'!AC89","v":0}]
[5,"Reduced Fat, 2%",800,"1.50-3.09",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G92+'PART-IV'!G90","v":0},{"$f":"'PART-III'!H92+'PART-IV'!H90","v":0},{"$f":"'PART-III'!I92+'PART-IV'!I90","v":0},{"$f":"'PART-III'!J92+'PART-IV'!J90","v":0},{"$f":"'PART-III'!K92+'PART-IV'!K90","v":0},{"$f":"'PART-III'!L92+'PART-IV'!L90","v":0},{"$f":"'PART-III'!M92+'PART-IV'!M90","v":0},{"$f":"'PART-III'!N92+'PART-IV'!N90","v":0},{"$f":"'PART-III'!O92+'PART-IV'!O90","v":0},{"$f":"'PART-III'!P92+'PART-IV'!P90","v":0},{"$f":"'PART-III'!Q92+'PART-IV'!Q90","v":0},{"$f":"'PART-III'!R92+'PART-IV'!R90","v":0},{"$f":"'PART-III'!S92+'PART-IV'!S90","v":0},{"$f":"'PART-III'!T92+'PART-IV'!T90","v":0},{"$f":"'PART-III'!U92+'PART-IV'!U90","v":0},{"$f":"'PART-III'!V92+'PART-IV'!V90","v":0},{"$f":"'PART-III'!W92+'PART-IV'!W90","v":0},{"$f":"'PART-III'!X92+'PART-IV'!X90","v":0},{"$f":"'PART-III'!Y92+'PART-IV'!Y90","v":0},{"$f":"'PART-III'!Z92+'PART-IV'!Z90","v":0},{"$f":"'PART-III'!AA92+'PART-IV'!AA90","v":0},{"$f":"'PART-III'!AB92+'PART-IV'!AB90","v":0},{"$f":"'PART-III'!AC92+'PART-IV'!AC90","v":0}]
[6,"Lowfat Milk, 1%",900,"0.50-1.49",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G93+'PART-IV'!G91","v":0},{"$f":"'PART-III'!H93+'PART-IV'!H91","v":0},{"$f":"'PART-III'!I93+'PART-IV'!I91","v":0},{"$f":"'PART-III'!J93+'PART-IV'!J91","v":0},{"$f":"'PART-III'!K93+'PART-IV'!K91","v":0},{"$f":"'PART-III'!L93+'PART-IV'!L91","v":0},{"$f":"'PART-III'!M93+'PART-IV'!M91","v":0},{"$f":"'PART-III'!N93+'PART-IV'!N91","v":0},{"$f":"'PART-III'!O93+'PART-IV'!O91","v":0},{"$f":"'PART-III'!P93+'PART-IV'!P91","v":0},{"$f":"'PART-III'!Q93+'PART-IV'!Q91","v":0},{"$f":"'PART-III'!R93+'PART-IV'!R91","v":0},{"$f":"'PART-III'!S93+'PART-IV'!S91","v":0},{"$f":"'PART-III'!T93+'PART-IV'!T91","v":0},{"$f":"'PART-III'!U93+'PART-IV'!U91","v":0},{"$f":"'PART-III'!V93+'PART-IV'!V91","v":0},{"$f":"'PART-III'!W93+'PART-IV'!W91","v":0},{"$f":"'PART-III'!X93+'PART-IV'!X91","v":0},{"$f":"'PART-III'!Y93+'PART-IV'!Y91","v":0},{"$f":"'PART-III'!Z93+'PART-IV'!Z91","v":0},{"$f":"'PART-III'!AA93+'PART-IV'!AA91","v":0},{"$f":"'PART-III'!AB93+'PART-IV'!AB91","v":0},{"$f":"'PART-III'!AC93+'PART-IV'!AC91","v":0}]
[7,"Buttermilk",1000,"0.00-6.00",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G94+'PART-IV'!G92","v":0},{"$f":"'PART-III'!H94+'PART-IV'!H92","v":0},{"$f":"'PART-III'!I94+'PART-IV'!I92","v":0},{"$f":"'PART-III'!J94+'PART-IV'!J92","v":0},{"$f":"'PART-III'!K94+'PART-IV'!K92","v":0},{"$f":"'PART-III'!L94+'PART-IV'!L92","v":0},{"$f":"'PART-III'!M94+'PART-IV'!M92","v":0},{"$f":"'PART-III'!N94+'PART-IV'!N92","v":0},{"$f":"'PART-III'!O94+'PART-IV'!O92","v":0},{"$f":"'PART-III'!P94+'PART-IV'!P92","v":0},{"$f":"'PART-III'!Q94+'PART-IV'!Q92","v":0},{"$f":"'PART-III'!R94+'PART-IV'!R92","v":0},{"$f":"'PART-III'!S94+'PART-IV'!S92","v":0},{"$f":"'PART-III'!T94+'PART-IV'!T92","v":0},{"$f":"'PART-III'!U94+'PART-IV'!U92","v":0},{"$f":"'PART-III'!V94+'PART-IV'!V92","v":0},{"$f":"'PART-III'!W94+'PART-IV'!W92","v":0},{"$f":"'PART-III'!X94+'PART-IV'!X92","v":0},{"$f":"'PART-III'!Y94+'PART-IV'!Y92","v":0},{"$f":"'PART-III'!Z94+'PART-IV'!Z92","v":0},{"$f":"'PART-III'!AA94+'PART-IV'!AA92","v":0},{"$f":"'PART-III'!AB94+'PART-IV'!AB92","v":0},{"$f":"'PART-III'!AC94+'PART-IV'!AC92","v":0}]
[8,"Nonfat Milk",1200,"0.00-0.49",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G95+'PART-IV'!G93","v":0},{"$f":"'PART-III'!H95+'PART-IV'!H93","v":0},{"$f":"'PART-III'!I95+'PART-IV'!I93","v":0},{"$f":"'PART-III'!J95+'PART-IV'!J93","v":0},{"$f":"'PART-III'!K95+'PART-IV'!K93","v":0},{"$f":"'PART-III'!L95+'PART-IV'!L93","v":0},{"$f":"'PART-III'!M95+'PART-IV'!M93","v":0},{"$f":"'PART-III'!N95+'PART-IV'!N93","v":0},{"$f":"'PART-III'!O95+'PART-IV'!O93","v":0},{"$f":"'PART-III'!P95+'PART-IV'!P93","v":0},{"$f":"'PART-III'!Q95+'PART-IV'!Q93","v":0},{"$f":"'PART-III'!R95+'PART-IV'!R93","v":0},{"$f":"'PART-III'!S95+'PART-IV'!S93","v":0},{"$f":"'PART-III'!T95+'PART-IV'!T93","v":0},{"$f":"'PART-III'!U95+'PART-IV'!U93","v":0},{"$f":"'PART-III'!V95+'PART-IV'!V93","v":0},{"$f":"'PART-III'!W95+'PART-IV'!W93","v":0},{"$f":"'PART-III'!X95+'PART-IV'!X93","v":0},{"$f":"'PART-III'!Y95+'PART-IV'!Y93","v":0},{"$f":"'PART-III'!Z95+'PART-IV'!Z93","v":0},{"$f":"'PART-III'!AA95+'PART-IV'!AA93","v":0},{"$f":"'PART-III'!AB95+'PART-IV'!AB93","v":0},{"$f":"'PART-III'!AC95+'PART-IV'!AC93","v":0}]
[null,"SubTotal - Class I",null,null,null,0,{"$f":"SUM(G6:G14)","v":0},{"$f":"SUM(H6:H14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Mixed Milk",1500,"6.01-17.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G98+'PART-IV'!G96","v":0},{"$f":"'PART-III'!H98+'PART-IV'!H96","v":0},{"$f":"'PART-III'!I98+'PART-IV'!I96","v":0},{"$f":"'PART-III'!J98+'PART-IV'!J96","v":0},{"$f":"'PART-III'!K98+'PART-IV'!K96","v":0},{"$f":"'PART-III'!L98+'PART-IV'!L96","v":0},{"$f":"'PART-III'!M98+'PART-IV'!M96","v":0},{"$f":"'PART-III'!N98+'PART-IV'!N96","v":0},{"$f":"'PART-III'!O98+'PART-IV'!O96","v":0},{"$f":"'PART-III'!P98+'PART-IV'!P96","v":0},{"$f":"'PART-III'!Q98+'PART-IV'!Q96","v":0},{"$f":"'PART-III'!R98+'PART-IV'!R96","v":0},{"$f":"'PART-III'!S98+'PART-IV'!S96","v":0},{"$f":"'PART-III'!T98+'PART-IV'!T96","v":0},{"$f":"'PART-III'!U98+'PART-IV'!U96","v":0},{"$f":"'PART-III'!V98+'PART-IV'!V96","v":0},{"$f":"'PART-III'!W98+'PART-IV'!W96","v":0},{"$f":"'PART-III'!X98+'PART-IV'!X96","v":0},{"$f":"'PART-III'!Y98+'PART-IV'!Y96","v":0},{"$f":"'PART-III'!Z98+'PART-IV'!Z96","v":0},{"$f":"'PART-III'!AA98+'PART-IV'!AA96","v":0},{"$f":"'PART-III'!AB98+'PART-IV'!AB96","v":0},{"$f":"'PART-III'!AC98+'PART-IV'!AC96","v":0}]
[10,"Sour Cream",1600,"18.00-29.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G99+'PART-IV'!G97","v":0},{"$f":"'PART-III'!H99+'PART-IV'!H97","v":0},{"$f":"'PART-III'!I99+'PART-IV'!I97","v":0},{"$f":"'PART-III'!J99+'PART-IV'!J97","v":0},{"$f":"'PART-III'!K99+'PART-IV'!K97","v":0},{"$f":"'PART-III'!L99+'PART-IV'!L97","v":0},{"$f":"'PART-III'!M99+'PART-IV'!M97","v":0},{"$f":"'PART-III'!N99+'PART-IV'!N97","v":0},{"$f":"'PART-III'!O99+'PART-IV'!O97","v":0},{"$f":"'PART-III'!P99+'PART-IV'!P97","v":0},{"$f":"'PART-III'!Q99+'PART-IV'!Q97","v":0},{"$f":"'PART-III'!R99+'PART-IV'!R97","v":0},{"$f":"'PART-III'!S99+'PART-IV'!S97","v":0},{"$f":"'PART-III'!T99+'PART-IV'!T97","v":0},{"$f":"'PART-III'!U99+'PART-IV'!U97","v":0},{"$f":"'PART-III'!V99+'PART-IV'!V97","v":0},{"$f":"'PART-III'!W99+'PART-IV'!W97","v":0},{"$f":"'PART-III'!X99+'PART-IV'!X97","v":0},{"$f":"'PART-III'!Y99+'PART-IV'!Y97","v":0},{"$f":"'PART-III'!Z99+'PART-IV'!Z97","v":0},{"$f":"'PART-III'!AA99+'PART-IV'!AA97","v":0},{"$f":"'PART-III'!AB99+'PART-IV'!AB97","v":0},{"$f":"'PART-III'!AC99+'PART-IV'!AC97","v":0}]
[11,"Lowfat Sour Cream",1601,"0.00-17.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G100+'PART-IV'!G98","v":0},{"$f":"'PART-III'!H100+'PART-IV'!H98","v":0},{"$f":"'PART-III'!I100+'PART-IV'!I98","v":0},{"$f":"'PART-III'!J100+'PART-IV'!J98","v":0},{"$f":"'PART-III'!K100+'PART-IV'!K98","v":0},{"$f":"'PART-III'!L100+'PART-IV'!L98","v":0},{"$f":"'PART-III'!M100+'PART-IV'!M98","v":0},{"$f":"'PART-III'!N100+'PART-IV'!N98","v":0},{"$f":"'PART-III'!O100+'PART-IV'!O98","v":0},{"$f":"'PART-III'!P100+'PART-IV'!P98","v":0},{"$f":"'PART-III'!Q100+'PART-IV'!Q98","v":0},{"$f":"'PART-III'!R100+'PART-IV'!R98","v":0},{"$f":"'PART-III'!S100+'PART-IV'!S98","v":0},{"$f":"'PART-III'!T100+'PART-IV'!T98","v":0},{"$f":"'PART-III'!U100+'PART-IV'!U98","v":0},{"$f":"'PART-III'!V100+'PART-IV'!V98","v":0},{"$f":"'PART-III'!W100+'PART-IV'!W98","v":0},{"$f":"'PART-III'!X100+'PART-IV'!X98","v":0},{"$f":"'PART-III'!Y100+'PART-IV'!Y98","v":0},{"$f":"'PART-III'!Z100+'PART-IV'!Z98","v":0},{"$f":"'PART-III'!AA100+'PART-IV'!AA98","v":0},{"$f":"'PART-III'!AB100+'PART-IV'!AB98","v":0},{"$f":"'PART-III'!AC100+'PART-IV'!AC98","v":0}]
[12,"Light Cream",1700,"18.00-29.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G101+'PART-IV'!G99","v":0},{"$f":"'PART-III'!H101+'PART-IV'!H99","v":0},{"$f":"'PART-III'!I101+'PART-IV'!I99","v":0},{"$f":"'PART-III'!J101+'PART-IV'!J99","v":0},{"$f":"'PART-III'!K101+'PART-IV'!K99","v":0},{"$f":"'PART-III'!L101+'PART-IV'!L99","v":0},{"$f":"'PART-III'!M101+'PART-IV'!M99","v":0},{"$f":"'PART-III'!N101+'PART-IV'!N99","v":0},{"$f":"'PART-III'!O101+'PART-IV'!O99","v":0},{"$f":"'PART-III'!P101+'PART-IV'!P99","v":0},{"$f":"'PART-III'!Q101+'PART-IV'!Q99","v":0},{"$f":"'PART-III'!R101+'PART-IV'!R99","v":0},{"$f":"'PART-III'!S101+'PART-IV'!S99","v":0},{"$f":"'PART-III'!T101+'PART-IV'!T99","v":0},{"$f":"'PART-III'!U101+'PART-IV'!U99","v":0},{"$f":"'PART-III'!V101+'PART-IV'!V99","v":0},{"$f":"'PART-III'!W101+'PART-IV'!W99","v":0},{"$f":"'PART-III'!X101+'PART-IV'!X99","v":0},{"$f":"'PART-III'!Y101+'PART-IV'!Y99","v":0},{"$f":"'PART-III'!Z101+'PART-IV'!Z99","v":0},{"$f":"'PART-III'!AA101+'PART-IV'!AA99","v":0},{"$f":"'PART-III'!AB101+'PART-IV'!AB99","v":0},{"$f":"'PART-III'!AC101+'PART-IV'!AC99","v":0}]
[13,"Medium Cream",1800,"30.00-35.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G102+'PART-IV'!G100","v":0},{"$f":"'PART-III'!H102+'PART-IV'!H100","v":0},{"$f":"'PART-III'!I102+'PART-IV'!I100","v":0},{"$f":"'PART-III'!J102+'PART-IV'!J100","v":0},{"$f":"'PART-III'!K102+'PART-IV'!K100","v":0},{"$f":"'PART-III'!L102+'PART-IV'!L100","v":0},{"$f":"'PART-III'!M102+'PART-IV'!M100","v":0},{"$f":"'PART-III'!N102+'PART-IV'!N100","v":0},{"$f":"'PART-III'!O102+'PART-IV'!O100","v":0},{"$f":"'PART-III'!P102+'PART-IV'!P100","v":0},{"$f":"'PART-III'!Q102+'PART-IV'!Q100","v":0},{"$f":"'PART-III'!R102+'PART-IV'!R100","v":0},{"$f":"'PART-III'!S102+'PART-IV'!S100","v":0},{"$f":"'PART-III'!T102+'PART-IV'!T100","v":0},{"$f":"'PART-III'!U102+'PART-IV'!U100","v":0},{"$f":"'PART-III'!V102+'PART-IV'!V100","v":0},{"$f":"'PART-III'!W102+'PART-IV'!W100","v":0},{"$f":"'PART-III'!X102+'PART-IV'!X100","v":0},{"$f":"'PART-III'!Y102+'PART-IV'!Y100","v":0},{"$f":"'PART-III'!Z102+'PART-IV'!Z100","v":0},{"$f":"'PART-III'!AA102+'PART-IV'!AA100","v":0},{"$f":"'PART-III'!AB102+'PART-IV'!AB100","v":0},{"$f":"'PART-III'!AC102+'PART-IV'!AC100","v":0}]
[14,"Heavy Cream",1900,"36.00-50.00",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G103+'PART-IV'!G101","v":0},{"$f":"'PART-III'!H103+'PART-IV'!H101","v":0},{"$f":"'PART-III'!I103+'PART-IV'!I101","v":0},{"$f":"'PART-III'!J103+'PART-IV'!J101","v":0},{"$f":"'PART-III'!K103+'PART-IV'!K101","v":0},{"$f":"'PART-III'!L103+'PART-IV'!L101","v":0},{"$f":"'PART-III'!M103+'PART-IV'!M101","v":0},{"$f":"'PART-III'!N103+'PART-IV'!N101","v":0},{"$f":"'PART-III'!O103+'PART-IV'!O101","v":0},{"$f":"'PART-III'!P103+'PART-IV'!P101","v":0},{"$f":"'PART-III'!Q103+'PART-IV'!Q101","v":0},{"$f":"'PART-III'!R103+'PART-IV'!R101","v":0},{"$f":"'PART-III'!S103+'PART-IV'!S101","v":0},{"$f":"'PART-III'!T103+'PART-IV'!T101","v":0},{"$f":"'PART-III'!U103+'PART-IV'!U101","v":0},{"$f":"'PART-III'!V103+'PART-IV'!V101","v":0},{"$f":"'PART-III'!W103+'PART-IV'!W101","v":0},{"$f":"'PART-III'!X103+'PART-IV'!X101","v":0},{"$f":"'PART-III'!Y103+'PART-IV'!Y101","v":0},{"$f":"'PART-III'!Z103+'PART-IV'!Z101","v":0},{"$f":"'PART-III'!AA103+'PART-IV'!AA101","v":0},{"$f":"'PART-III'!AB103+'PART-IV'!AB101","v":0},{"$f":"'PART-III'!AC103+'PART-IV'!AC101","v":0}]
[null,"SubTotal - Class 2",null,null,null,0,{"$f":"SUM(G16:G21)","v":0},{"$f":"SUM(H16:H21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"TOTAL POUNDS",null,null,null,null,{"$f":"G15+G22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F15+F22","v":0}]
[null,"Part 3 plus Part 4",null,null,null,null,"1-0","2-0","3-0","4-0","5-0","6-0","1-3","1-4","1-5","3-1","3-2","4-1","5-1","5-2","5-3","6-1","6-2","9-1","9-3","9-5","9-9","0-0"]
[null,"product pounds",null,null,"Total"]
[null,"percentage","Product","Butterfat","Butterfat","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product"]
[null,"Product","Code","% Range","%","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds"]
[]
[1,"Standard Milk",400,"3.10-6.00",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(G30:AC30)","v":0},{"$f":"IFERROR(G6/$F$6,0)","v":0},{"$f":"IFERROR(H6/$F$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA6/$F$6,IF('PART-II'!G144>0,1,0))","v":0},0,0]
[2,"Flavored Milk",500,"3.10-6.00",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(G31:AC31)","v":0},{"$f":"IFERROR(G7/$F$7,0)","v":0},{"$f":"IFERROR(H7/$F$7,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA7/$F$7,IF('PART-II'!G145>0,1,0))","v":0},0,0]
[3,"Egg Nog",510,"0.00-17.99",{"$error":"#REF!"},0,{"$f":"IFERROR(G8/$F$8,0)","v":0},{"$f":"IFERROR(H8/$F$8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA8/$F$8,IF('PART-II'!G146>0,1,0))","v":0},0,0]
[4,"Flavored Reduced Fat",600,"0.00-3.09",{"$error":"#REF!"},0,{"$f":"IFERROR(G9/$F$9,0)","v":0},{"$f":"IFERROR(H9/$F$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA9/$F$9,IF('PART-II'!G147>0,1,0))","v":0},0,0]
[null,"Non Fat Flavored Milk",700,null,null,0,{"$f":"IFERROR(G10/$F$10,0)","v":0},{"$f":"IFERROR(H10/$F$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Reduced Fat, 2%",800,"1.50-3.09",{"$error":"#REF!"},0,{"$f":"IFERROR(G11/$F$11,0)","v":0},{"$f":"IFERROR(H11/$F$11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA11/$F$11,IF('PART-II'!G149>0,1,0))","v":0},0,0]
[6,"Lowfat Milk, 1%",900,"0.50-1.49",{"$error":"#REF!"},0,{"$f":"IFERROR(G12/$F$12,0)","v":0},{"$f":"IFERROR(H12/$F$12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA12/$F$12,IF('PART-II'!G150>0,1,0))","v":0},0,0]
[7,"Buttermilk",1000,"0.00-6.00",{"$error":"#REF!"},0,{"$f":"IFERROR(G13/$F$13,0)","v":0},{"$f":"IFERROR(H13/$F$13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA13/$F$13,IF('PART-II'!G151>0,1,0))","v":0},0,0]
[8,"Nonfat Milk",1200,"0.00-0.49",{"$error":"#REF!"},0,{"$f":"IFERROR(G14/$F$14,0)","v":0},{"$f":"IFERROR(H14/$F$14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA14/$F$14,IF('PART-II'!G152>0,1,0))","v":0},0,0]
[null,"SubTotal - Class I",null,null,null,0,{"$f":"IFERROR(G15/$F$15,0)","v":0},0,0,0,{"$f":"IFERROR(K15/$F$15,0)","v":0},{"$f":"IFERROR(L15/$F$15,0)","v":0},{"$f":"IFERROR(M15/$F$15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Mixed Milk",1500,"6.01-17.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"IFERROR(G16/$F16,0)","v":0},{"$f":"IFERROR(H16/$F16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA16/$F$16,IF('PART-II'!G159>0,1,0))","v":0},0,0]
[10,"Sour Cream",1600,"18.00-29.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"IFERROR(G17/$F$17,0)","v":0},{"$f":"IFERROR(H17/$F$17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA17/$F$17,IF('PART-II'!G160>0,1,0))","v":0},0,0]
[11,"Lowfat Sour Cream",1601,"0.00-17.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"IFERROR(G18/$F18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(W18/$F18,0)","v":0},0,0,0,{"$f":"IFERROR(AA18/$F$18,IF('PART-II'!G161>0,1,0))","v":0},0,0]
[12,"Light Cream",1700,"18.00-29.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"IFERROR(G19/$F19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA19/$F$19,IF('PART-II'!G162>0,1,0))","v":0},0,0]
[13,"Medium Cream",1800,"30.00-35.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"IFERROR(G20/$F20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA20/$F$20,IF('PART-II'!G163>0,1,0))","v":0},0,0]
[14,"Heavy Cream",1900,"36.00-50.00",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"IFERROR(G21/$F21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA21/$F$21,IF('PART-II'!G164>0,1,0))","v":0},0,0]
[null,"SubTotal - Class 2",null,null,null,0,{"$f":"IFERROR(G22/$F22,0)","v":0},{"$f":"IFERROR(H22/$F22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"TOTAL POUNDS",null,null,null,null,{"$f":"G39+G46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"part 3 and part 4"]
[null,"Butterfat pounds"]
[]
[null,"Part 3 plus Part 4",null,null,null,null,"1-0","2-0","3-0","4-0","5-0","6-0","1-3","1-4","1-5","3-1","3-2","4-1","5-1","5-2","5-3","6-1","6-2","9-1","9-3","9-5","9-9","0-0"]
[null,"butterfat pounds",null,null,"Total"]
[null,null,"Product","Butterfat","Butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat"]
[null,"Product","Code","% Range","%","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds"]
[]
[1,"Standard Milk",400,"3.10-6.00",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(G58:AC58)","v":0},{"$f":"'PART-III'!G115+'PART-IV'!G114","v":0},{"$f":"'PART-III'!H115+'PART-IV'!H114","v":0},{"$f":"'PART-III'!I115+'PART-IV'!I114","v":0},{"$f":"'PART-III'!J115+'PART-IV'!J114","v":0},{"$f":"'PART-III'!K115+'PART-IV'!K114","v":0},{"$f":"'PART-III'!L115+'PART-IV'!L114","v":0},{"$f":"'PART-III'!M115+'PART-IV'!M114","v":0},{"$f":"'PART-III'!N115+'PART-IV'!N114","v":0},{"$f":"'PART-III'!O115+'PART-IV'!O114","v":0},{"$f":"'PART-III'!P115+'PART-IV'!P114","v":0},{"$f":"'PART-III'!Q115+'PART-IV'!Q114","v":0},{"$f":"'PART-III'!R115+'PART-IV'!R114","v":0},{"$f":"'PART-III'!S115+'PART-IV'!S114","v":0},{"$f":"'PART-III'!T115+'PART-IV'!T114","v":0},{"$f":"'PART-III'!U115+'PART-IV'!U114","v":0},{"$f":"'PART-III'!V115+'PART-IV'!V114","v":0},{"$f":"'PART-III'!W115+'PART-IV'!W114","v":0},{"$f":"'PART-III'!X115+'PART-IV'!X114","v":0},{"$f":"'PART-III'!Y115+'PART-IV'!Y114","v":0},{"$f":"'PART-III'!Z115+'PART-IV'!Z114","v":0},{"$f":"'PART-III'!AA115+'PART-IV'!AA114","v":0},{"$f":"'PART-III'!AB115+'PART-IV'!AB114","v":0},{"$f":"'PART-III'!AC115+'PART-IV'!AC114","v":0}]
[2,"Flavored Milk",500,"3.10-6.00",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(G59:AC59)","v":0},{"$f":"'PART-III'!G116+'PART-IV'!G115","v":0},{"$f":"'PART-III'!H116+'PART-IV'!H115","v":0},{"$f":"'PART-III'!I116+'PART-IV'!I115","v":0},{"$f":"'PART-III'!J116+'PART-IV'!J115","v":0},{"$f":"'PART-III'!K116+'PART-IV'!K115","v":0},{"$f":"'PART-III'!L116+'PART-IV'!L115","v":0},{"$f":"'PART-III'!M116+'PART-IV'!M115","v":0},{"$f":"'PART-III'!N116+'PART-IV'!N115","v":0},{"$f":"'PART-III'!O116+'PART-IV'!O115","v":0},{"$f":"'PART-III'!P116+'PART-IV'!P115","v":0},{"$f":"'PART-III'!Q116+'PART-IV'!Q115","v":0},{"$f":"'PART-III'!R116+'PART-IV'!R115","v":0},{"$f":"'PART-III'!S116+'PART-IV'!S115","v":0},{"$f":"'PART-III'!T116+'PART-IV'!T115","v":0},{"$f":"'PART-III'!U116+'PART-IV'!U115","v":0},{"$f":"'PART-III'!V116+'PART-IV'!V115","v":0},{"$f":"'PART-III'!W116+'PART-IV'!W115","v":0},{"$f":"'PART-III'!X116+'PART-IV'!X115","v":0},{"$f":"'PART-III'!Y116+'PART-IV'!Y115","v":0},{"$f":"'PART-III'!Z116+'PART-IV'!Z115","v":0},{"$f":"'PART-III'!AA116+'PART-IV'!AA115","v":0},{"$f":"'PART-III'!AB116+'PART-IV'!AB115","v":0},{"$f":"'PART-III'!AC116+'PART-IV'!AC115","v":0}]
[3,"Egg Nog",510,"0.00-17.99",{"$error":"#REF!"},0,{"$f":"'PART-III'!G117+'PART-IV'!G116","v":0},{"$f":"'PART-III'!H117+'PART-IV'!H116","v":0},{"$f":"'PART-III'!I117+'PART-IV'!I116","v":0},{"$f":"'PART-III'!J117+'PART-IV'!J116","v":0},{"$f":"'PART-III'!K117+'PART-IV'!K116","v":0},{"$f":"'PART-III'!L117+'PART-IV'!L116","v":0},{"$f":"'PART-III'!M117+'PART-IV'!M116","v":0},{"$f":"'PART-III'!N117+'PART-IV'!N116","v":0},{"$f":"'PART-III'!O117+'PART-IV'!O116","v":0},{"$f":"'PART-III'!P117+'PART-IV'!P116","v":0},{"$f":"'PART-III'!Q117+'PART-IV'!Q116","v":0},{"$f":"'PART-III'!R117+'PART-IV'!R116","v":0},{"$f":"'PART-III'!S117+'PART-IV'!S116","v":0},{"$f":"'PART-III'!T117+'PART-IV'!T116","v":0},{"$f":"'PART-III'!U117+'PART-IV'!U116","v":0},{"$f":"'PART-III'!V117+'PART-IV'!V116","v":0},{"$f":"'PART-III'!W117+'PART-IV'!W116","v":0},{"$f":"'PART-III'!X117+'PART-IV'!X116","v":0},{"$f":"'PART-III'!Y117+'PART-IV'!Y116","v":0},{"$f":"'PART-III'!Z117+'PART-IV'!Z116","v":0},{"$f":"'PART-III'!AA117+'PART-IV'!AA116","v":0},{"$f":"'PART-III'!AB117+'PART-IV'!AB116","v":0},{"$f":"'PART-III'!AC117+'PART-IV'!AC116","v":0}]
[4,"Flavored Reduced Fat",600,"0.00-3.09",{"$error":"#REF!"},0,{"$f":"'PART-III'!G118+'PART-IV'!G117","v":0},{"$f":"'PART-III'!H118+'PART-IV'!H117","v":0},{"$f":"'PART-III'!I118+'PART-IV'!I117","v":0},{"$f":"'PART-III'!J118+'PART-IV'!J117","v":0},{"$f":"'PART-III'!K118+'PART-IV'!K117","v":0},{"$f":"'PART-III'!L118+'PART-IV'!L117","v":0},{"$f":"'PART-III'!M118+'PART-IV'!M117","v":0},{"$f":"'PART-III'!N118+'PART-IV'!N117","v":0},{"$f":"'PART-III'!O118+'PART-IV'!O117","v":0},{"$f":"'PART-III'!P118+'PART-IV'!P117","v":0},{"$f":"'PART-III'!Q118+'PART-IV'!Q117","v":0},{"$f":"'PART-III'!R118+'PART-IV'!R117","v":0},{"$f":"'PART-III'!S118+'PART-IV'!S117","v":0},{"$f":"'PART-III'!T118+'PART-IV'!T117","v":0},{"$f":"'PART-III'!U118+'PART-IV'!U117","v":0},{"$f":"'PART-III'!V118+'PART-IV'!V117","v":0},{"$f":"'PART-III'!W118+'PART-IV'!W117","v":0},{"$f":"'PART-III'!X118+'PART-IV'!X117","v":0},{"$f":"'PART-III'!Y118+'PART-IV'!Y117","v":0},{"$f":"'PART-III'!Z118+'PART-IV'!Z117","v":0},{"$f":"'PART-III'!AA118+'PART-IV'!AA117","v":0},{"$f":"'PART-III'!AB118+'PART-IV'!AB117","v":0},{"$f":"'PART-III'!AC118+'PART-IV'!AC117","v":0}]
[null,"Non fat flavored milk",700,null,null,0,{"$f":"'PART-III'!G119+'PART-IV'!G118","v":0},{"$f":"'PART-III'!H119+'PART-IV'!H118","v":0},{"$f":"'PART-III'!I119+'PART-IV'!I118","v":0},{"$f":"'PART-III'!J119+'PART-IV'!J118","v":0},{"$f":"'PART-III'!K119+'PART-IV'!K118","v":0},{"$f":"'PART-III'!L119+'PART-IV'!L118","v":0},{"$f":"'PART-III'!M119+'PART-IV'!M118","v":0},{"$f":"'PART-III'!N119+'PART-IV'!N118","v":0},{"$f":"'PART-III'!O119+'PART-IV'!O118","v":0},{"$f":"'PART-III'!P119+'PART-IV'!P118","v":0},{"$f":"'PART-III'!Q119+'PART-IV'!Q118","v":0},{"$f":"'PART-III'!R119+'PART-IV'!R118","v":0},{"$f":"'PART-III'!S119+'PART-IV'!S118","v":0},{"$f":"'PART-III'!T119+'PART-IV'!T118","v":0},{"$f":"'PART-III'!U119+'PART-IV'!U118","v":0},{"$f":"'PART-III'!V119+'PART-IV'!V118","v":0},{"$f":"'PART-III'!W119+'PART-IV'!W118","v":0},{"$f":"'PART-III'!X119+'PART-IV'!X118","v":0},{"$f":"'PART-III'!Y119+'PART-IV'!Y118","v":0},{"$f":"'PART-III'!Z119+'PART-IV'!Z118","v":0},{"$f":"'PART-III'!AA119+'PART-IV'!AA118","v":0},{"$f":"'PART-III'!AB119+'PART-IV'!AB118","v":0},{"$f":"'PART-III'!AC119+'PART-IV'!AC118","v":0}]
[5,"Reduced Fat, 2%",800,"1.50-3.09",{"$error":"#REF!"},0,{"$f":"'PART-III'!G120+'PART-IV'!G119","v":0},{"$f":"'PART-III'!H120+'PART-IV'!H119","v":0},{"$f":"'PART-III'!I120+'PART-IV'!I119","v":0},{"$f":"'PART-III'!J120+'PART-IV'!J119","v":0},{"$f":"'PART-III'!K120+'PART-IV'!K119","v":0},{"$f":"'PART-III'!L120+'PART-IV'!L119","v":0},{"$f":"'PART-III'!M120+'PART-IV'!M119","v":0},{"$f":"'PART-III'!N120+'PART-IV'!N119","v":0},{"$f":"'PART-III'!O120+'PART-IV'!O119","v":0},{"$f":"'PART-III'!P120+'PART-IV'!P119","v":0},{"$f":"'PART-III'!Q120+'PART-IV'!Q119","v":0},{"$f":"'PART-III'!R120+'PART-IV'!R119","v":0},{"$f":"'PART-III'!S120+'PART-IV'!S119","v":0},{"$f":"'PART-III'!T120+'PART-IV'!T119","v":0},{"$f":"'PART-III'!U120+'PART-IV'!U119","v":0},{"$f":"'PART-III'!V120+'PART-IV'!V119","v":0},{"$f":"'PART-III'!W120+'PART-IV'!W119","v":0},{"$f":"'PART-III'!X120+'PART-IV'!X119","v":0},{"$f":"'PART-III'!Y120+'PART-IV'!Y119","v":0},{"$f":"'PART-III'!Z120+'PART-IV'!Z119","v":0},{"$f":"'PART-III'!AA120+'PART-IV'!AA119","v":0},{"$f":"'PART-III'!AB120+'PART-IV'!AB119","v":0},{"$f":"'PART-III'!AC120+'PART-IV'!AC119","v":0}]
[6,"Lowfat Milk, 1%",900,"0.50-1.49",{"$error":"#REF!"},0,{"$f":"'PART-III'!G121+'PART-IV'!G120","v":0},{"$f":"'PART-III'!H121+'PART-IV'!H120","v":0},{"$f":"'PART-III'!I121+'PART-IV'!I120","v":0},{"$f":"'PART-III'!J121+'PART-IV'!J120","v":0},{"$f":"'PART-III'!K121+'PART-IV'!K120","v":0},{"$f":"'PART-III'!L121+'PART-IV'!L120","v":0},{"$f":"'PART-III'!M121+'PART-IV'!M120","v":0},{"$f":"'PART-III'!N121+'PART-IV'!N120","v":0},{"$f":"'PART-III'!O121+'PART-IV'!O120","v":0},{"$f":"'PART-III'!P121+'PART-IV'!P120","v":0},{"$f":"'PART-III'!Q121+'PART-IV'!Q120","v":0},{"$f":"'PART-III'!R121+'PART-IV'!R120","v":0},{"$f":"'PART-III'!S121+'PART-IV'!S120","v":0},{"$f":"'PART-III'!T121+'PART-IV'!T120","v":0},{"$f":"'PART-III'!U121+'PART-IV'!U120","v":0},{"$f":"'PART-III'!V121+'PART-IV'!V120","v":0},{"$f":"'PART-III'!W121+'PART-IV'!W120","v":0},{"$f":"'PART-III'!X121+'PART-IV'!X120","v":0},{"$f":"'PART-III'!Y121+'PART-IV'!Y120","v":0},{"$f":"'PART-III'!Z121+'PART-IV'!Z120","v":0},{"$f":"'PART-III'!AA121+'PART-IV'!AA120","v":0},{"$f":"'PART-III'!AB121+'PART-IV'!AB120","v":0},{"$f":"'PART-III'!AC121+'PART-IV'!AC120","v":0}]
[7,"Buttermilk",1000,"0.00-6.00",{"$error":"#REF!"},0,{"$f":"'PART-III'!G122+'PART-IV'!G121","v":0},{"$f":"'PART-III'!H122+'PART-IV'!H121","v":0},{"$f":"'PART-III'!I122+'PART-IV'!I121","v":0},{"$f":"'PART-III'!J122+'PART-IV'!J121","v":0},{"$f":"'PART-III'!K122+'PART-IV'!K121","v":0},{"$f":"'PART-III'!L122+'PART-IV'!L121","v":0},{"$f":"'PART-III'!M122+'PART-IV'!M121","v":0},{"$f":"'PART-III'!N122+'PART-IV'!N121","v":0},{"$f":"'PART-III'!O122+'PART-IV'!O121","v":0},{"$f":"'PART-III'!P122+'PART-IV'!P121","v":0},{"$f":"'PART-III'!Q122+'PART-IV'!Q121","v":0},{"$f":"'PART-III'!R122+'PART-IV'!R121","v":0},{"$f":"'PART-III'!S122+'PART-IV'!S121","v":0},{"$f":"'PART-III'!T122+'PART-IV'!T121","v":0},{"$f":"'PART-III'!U122+'PART-IV'!U121","v":0},{"$f":"'PART-III'!V122+'PART-IV'!V121","v":0},{"$f":"'PART-III'!W122+'PART-IV'!W121","v":0},{"$f":"'PART-III'!X122+'PART-IV'!X121","v":0},{"$f":"'PART-III'!Y122+'PART-IV'!Y121","v":0},{"$f":"'PART-III'!Z122+'PART-IV'!Z121","v":0},{"$f":"'PART-III'!AA122+'PART-IV'!AA121","v":0},{"$f":"'PART-III'!AB122+'PART-IV'!AB121","v":0},{"$f":"'PART-III'!AC122+'PART-IV'!AC121","v":0}]
[8,"Nonfat Milk",1200,"0.00-0.49",{"$error":"#REF!"},0,{"$f":"'PART-III'!G123+'PART-IV'!G122","v":0},{"$f":"'PART-III'!H123+'PART-IV'!H122","v":0},{"$f":"'PART-III'!I123+'PART-IV'!I122","v":0},{"$f":"'PART-III'!J123+'PART-IV'!J122","v":0},{"$f":"'PART-III'!K123+'PART-IV'!K122","v":0},{"$f":"'PART-III'!L123+'PART-IV'!L122","v":0},{"$f":"'PART-III'!M123+'PART-IV'!M122","v":0},{"$f":"'PART-III'!N123+'PART-IV'!N122","v":0},{"$f":"'PART-III'!O123+'PART-IV'!O122","v":0},{"$f":"'PART-III'!P123+'PART-IV'!P122","v":0},{"$f":"'PART-III'!Q123+'PART-IV'!Q122","v":0},{"$f":"'PART-III'!R123+'PART-IV'!R122","v":0},{"$f":"'PART-III'!S123+'PART-IV'!S122","v":0},{"$f":"'PART-III'!T123+'PART-IV'!T122","v":0},{"$f":"'PART-III'!U123+'PART-IV'!U122","v":0},{"$f":"'PART-III'!V123+'PART-IV'!V122","v":0},{"$f":"'PART-III'!W123+'PART-IV'!W122","v":0},{"$f":"'PART-III'!X123+'PART-IV'!X122","v":0},{"$f":"'PART-III'!Y123+'PART-IV'!Y122","v":0},{"$f":"'PART-III'!Z123+'PART-IV'!Z122","v":0},{"$f":"'PART-III'!AA123+'PART-IV'!AA122","v":0},{"$f":"'PART-III'!AB123+'PART-IV'!AB122","v":0},{"$f":"'PART-III'!AC123+'PART-IV'!AC122","v":0}]
[null,"SubTotal - Class I",null,null,null,{"$f":"SUM(F58:F66)","v":0},{"$f":"SUM(G58:G66)","v":0},{"$f":"SUM(H58:H66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Mixed Milk",1500,"6.01-17.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G126+'PART-IV'!G125","v":0},{"$f":"'PART-III'!H126+'PART-IV'!H125","v":0},{"$f":"'PART-III'!I126+'PART-IV'!I125","v":0},{"$f":"'PART-III'!J126+'PART-IV'!J125","v":0},{"$f":"'PART-III'!K126+'PART-IV'!K125","v":0},{"$f":"'PART-III'!L126+'PART-IV'!L125","v":0},{"$f":"'PART-III'!M126+'PART-IV'!M125","v":0},{"$f":"'PART-III'!N126+'PART-IV'!N125","v":0},{"$f":"'PART-III'!O126+'PART-IV'!O125","v":0},{"$f":"'PART-III'!P126+'PART-IV'!P125","v":0},{"$f":"'PART-III'!Q126+'PART-IV'!Q125","v":0},{"$f":"'PART-III'!R126+'PART-IV'!R125","v":0},{"$f":"'PART-III'!S126+'PART-IV'!S125","v":0},{"$f":"'PART-III'!T126+'PART-IV'!T125","v":0},{"$f":"'PART-III'!U126+'PART-IV'!U125","v":0},{"$f":"'PART-III'!V126+'PART-IV'!V125","v":0},{"$f":"'PART-III'!W126+'PART-IV'!W125","v":0},{"$f":"'PART-III'!X126+'PART-IV'!X125","v":0},{"$f":"'PART-III'!Y126+'PART-IV'!Y125","v":0},{"$f":"'PART-III'!Z126+'PART-IV'!Z125","v":0},{"$f":"'PART-III'!AA126+'PART-IV'!AA125","v":0},{"$f":"'PART-III'!AB126+'PART-IV'!AB125","v":0},{"$f":"'PART-III'!AC126+'PART-IV'!AC125","v":0}]
[10,"Sour Cream",1600,"18.00-29.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G127+'PART-IV'!G126","v":0},{"$f":"'PART-III'!H127+'PART-IV'!H126","v":0},{"$f":"'PART-III'!I127+'PART-IV'!I126","v":0},{"$f":"'PART-III'!J127+'PART-IV'!J126","v":0},{"$f":"'PART-III'!K127+'PART-IV'!K126","v":0},{"$f":"'PART-III'!L127+'PART-IV'!L126","v":0},{"$f":"'PART-III'!M127+'PART-IV'!M126","v":0},{"$f":"'PART-III'!N127+'PART-IV'!N126","v":0},{"$f":"'PART-III'!O127+'PART-IV'!O126","v":0},{"$f":"'PART-III'!P127+'PART-IV'!P126","v":0},{"$f":"'PART-III'!Q127+'PART-IV'!Q126","v":0},{"$f":"'PART-III'!R127+'PART-IV'!R126","v":0},{"$f":"'PART-III'!S127+'PART-IV'!S126","v":0},{"$f":"'PART-III'!T127+'PART-IV'!T126","v":0},{"$f":"'PART-III'!U127+'PART-IV'!U126","v":0},{"$f":"'PART-III'!V127+'PART-IV'!V126","v":0},{"$f":"'PART-III'!W127+'PART-IV'!W126","v":0},{"$f":"'PART-III'!X127+'PART-IV'!X126","v":0},{"$f":"'PART-III'!Y127+'PART-IV'!Y126","v":0},{"$f":"'PART-III'!Z127+'PART-IV'!Z126","v":0},{"$f":"'PART-III'!AA127+'PART-IV'!AA126","v":0},{"$f":"'PART-III'!AB127+'PART-IV'!AB126","v":0},{"$f":"'PART-III'!AC127+'PART-IV'!AC126","v":0}]
[11,"Lowfat Sour Cream",1601,"0.00-17.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G128+'PART-IV'!G127","v":0},{"$f":"'PART-III'!H128+'PART-IV'!H127","v":0},{"$f":"'PART-III'!I128+'PART-IV'!I127","v":0},{"$f":"'PART-III'!J128+'PART-IV'!J127","v":0},{"$f":"'PART-III'!K128+'PART-IV'!K127","v":0},{"$f":"'PART-III'!L128+'PART-IV'!L127","v":0},{"$f":"'PART-III'!M128+'PART-IV'!M127","v":0},{"$f":"'PART-III'!N128+'PART-IV'!N127","v":0},{"$f":"'PART-III'!O128+'PART-IV'!O127","v":0},{"$f":"'PART-III'!P128+'PART-IV'!P127","v":0},{"$f":"'PART-III'!Q128+'PART-IV'!Q127","v":0},{"$f":"'PART-III'!R128+'PART-IV'!R127","v":0},{"$f":"'PART-III'!S128+'PART-IV'!S127","v":0},{"$f":"'PART-III'!T128+'PART-IV'!T127","v":0},{"$f":"'PART-III'!U128+'PART-IV'!U127","v":0},{"$f":"'PART-III'!V128+'PART-IV'!V127","v":0},{"$f":"'PART-III'!W128+'PART-IV'!W127","v":0},{"$f":"'PART-III'!X128+'PART-IV'!X127","v":0},{"$f":"'PART-III'!Y128+'PART-IV'!Y127","v":0},{"$f":"'PART-III'!Z128+'PART-IV'!Z127","v":0},{"$f":"'PART-III'!AA128+'PART-IV'!AA127","v":0},{"$f":"'PART-III'!AB128+'PART-IV'!AB127","v":0},{"$f":"'PART-III'!AC128+'PART-IV'!AC127","v":0}]
[12,"Light Cream",1700,"18.00-29.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G129+'PART-IV'!G128","v":0},{"$f":"'PART-III'!H129+'PART-IV'!H128","v":0},{"$f":"'PART-III'!I129+'PART-IV'!I128","v":0},{"$f":"'PART-III'!J129+'PART-IV'!J128","v":0},{"$f":"'PART-III'!K129+'PART-IV'!K128","v":0},{"$f":"'PART-III'!L129+'PART-IV'!L128","v":0},{"$f":"'PART-III'!M129+'PART-IV'!M128","v":0},{"$f":"'PART-III'!N129+'PART-IV'!N128","v":0},{"$f":"'PART-III'!O129+'PART-IV'!O128","v":0},{"$f":"'PART-III'!P129+'PART-IV'!P128","v":0},{"$f":"'PART-III'!Q129+'PART-IV'!Q128","v":0},{"$f":"'PART-III'!R129+'PART-IV'!R128","v":0},{"$f":"'PART-III'!S129+'PART-IV'!S128","v":0},{"$f":"'PART-III'!T129+'PART-IV'!T128","v":0},{"$f":"'PART-III'!U129+'PART-IV'!U128","v":0},{"$f":"'PART-III'!V129+'PART-IV'!V128","v":0},{"$f":"'PART-III'!W129+'PART-IV'!W128","v":0},{"$f":"'PART-III'!X129+'PART-IV'!X128","v":0},{"$f":"'PART-III'!Y129+'PART-IV'!Y128","v":0},{"$f":"'PART-III'!Z129+'PART-IV'!Z128","v":0},{"$f":"'PART-III'!AA129+'PART-IV'!AA128","v":0},{"$f":"'PART-III'!AB129+'PART-IV'!AB128","v":0},{"$f":"'PART-III'!AC129+'PART-IV'!AC128","v":0}]
[13,"Medium Cream",1800,"30.00-35.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G130+'PART-IV'!G129","v":0},{"$f":"'PART-III'!H130+'PART-IV'!H129","v":0},{"$f":"'PART-III'!I130+'PART-IV'!I129","v":0},{"$f":"'PART-III'!J130+'PART-IV'!J129","v":0},{"$f":"'PART-III'!K130+'PART-IV'!K129","v":0},{"$f":"'PART-III'!L130+'PART-IV'!L129","v":0},{"$f":"'PART-III'!M130+'PART-IV'!M129","v":0},{"$f":"'PART-III'!N130+'PART-IV'!N129","v":0},{"$f":"'PART-III'!O130+'PART-IV'!O129","v":0},{"$f":"'PART-III'!P130+'PART-IV'!P129","v":0},{"$f":"'PART-III'!Q130+'PART-IV'!Q129","v":0},{"$f":"'PART-III'!R130+'PART-IV'!R129","v":0},{"$f":"'PART-III'!S130+'PART-IV'!S129","v":0},{"$f":"'PART-III'!T130+'PART-IV'!T129","v":0},{"$f":"'PART-III'!U130+'PART-IV'!U129","v":0},{"$f":"'PART-III'!V130+'PART-IV'!V129","v":0},{"$f":"'PART-III'!W130+'PART-IV'!W129","v":0},{"$f":"'PART-III'!X130+'PART-IV'!X129","v":0},{"$f":"'PART-III'!Y130+'PART-IV'!Y129","v":0},{"$f":"'PART-III'!Z130+'PART-IV'!Z129","v":0},{"$f":"'PART-III'!AA130+'PART-IV'!AA129","v":0},{"$f":"'PART-III'!AB130+'PART-IV'!AB129","v":0},{"$f":"'PART-III'!AC130+'PART-IV'!AC129","v":0}]
[14,"Heavy Cream",1900,"36.00-50.00",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'PART-III'!G131+'PART-IV'!G130","v":0},{"$f":"'PART-III'!H131+'PART-IV'!H130","v":0},{"$f":"'PART-III'!I131+'PART-IV'!I130","v":0},{"$f":"'PART-III'!J131+'PART-IV'!J130","v":0},{"$f":"'PART-III'!K131+'PART-IV'!K130","v":0},{"$f":"'PART-III'!L131+'PART-IV'!L130","v":0},{"$f":"'PART-III'!M131+'PART-IV'!M130","v":0},{"$f":"'PART-III'!N131+'PART-IV'!N130","v":0},{"$f":"'PART-III'!O131+'PART-IV'!O130","v":0},{"$f":"'PART-III'!P131+'PART-IV'!P130","v":0},{"$f":"'PART-III'!Q131+'PART-IV'!Q130","v":0},{"$f":"'PART-III'!R131+'PART-IV'!R130","v":0},{"$f":"'PART-III'!S131+'PART-IV'!S130","v":0},{"$f":"'PART-III'!T131+'PART-IV'!T130","v":0},{"$f":"'PART-III'!U131+'PART-IV'!U130","v":0},{"$f":"'PART-III'!V131+'PART-IV'!V130","v":0},{"$f":"'PART-III'!W131+'PART-IV'!W130","v":0},{"$f":"'PART-III'!X131+'PART-IV'!X130","v":0},{"$f":"'PART-III'!Y131+'PART-IV'!Y130","v":0},{"$f":"'PART-III'!Z131+'PART-IV'!Z130","v":0},{"$f":"'PART-III'!AA131+'PART-IV'!AA130","v":0},{"$f":"'PART-III'!AB131+'PART-IV'!AB130","v":0},{"$f":"'PART-III'!AC131+'PART-IV'!AC130","v":0}]
[null,"SubTotal - Class 2",null,null,null,{"$f":"SUM(F68:F73)","v":0},{"$f":"SUM(G68:G73)","v":0},{"$f":"SUM(H68:H73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"TOTAL b f POUNDS",null,null,null,null,{"$f":"G67+G74","v":0},{"$f":"H67+H74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Part 3 plus Part 4",null,null,null,null,"1-0","2-0","3-0","4-0","5-0","6-0","1-3","1-4","1-5","3-1","3-2","4-1","5-1","5-2","5-3","6-1","6-2","9-1","9-3","9-5","9-9","0-0"]
[null,"butterfat pounds",null,null,"Total"]
[null,"percentages","Product","Butterfat","Butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat"]
[null,"Product","Code","% Range","%","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds"]
[]
[1,"Standard Milk",400,"3.10-6.00",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(G84:AC84)","v":0},{"$f":"IFERROR(G58/$F$58,0)","v":0},{"$f":"IFERROR(H58/$F$58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA58/$F$58,IF('PART-II'!H144>0,1,0))","v":0},0,0]
[2,"Flavored Milk",500,"3.10-6.00",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(G85:AC85)","v":0},{"$f":"IFERROR(G59/$F$59,0)","v":0},{"$f":"IFERROR(H59/$F$59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA59/$F$59,IF('PART-II'!H145>0,1,0))","v":0},0,0]
[3,"Egg Nog",510,"0.00-17.99",{"$error":"#REF!"},0,{"$f":"IFERROR(G60/$F$60,0)","v":0},{"$f":"IFERROR(H60/$F$60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA60/$F$60,IF('PART-II'!H146>0,1,0))","v":0},0,0]
[4,"Flavored Reduced Fat",600,"0.00-3.09",{"$error":"#REF!"},0,{"$f":"IFERROR(G61/$F$61,0)","v":0},{"$f":"IFERROR(H61/$F$61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA61/$F$61,IF('PART-II'!H147>0,1,0))","v":0},0,0]
[null,"Non fat flavored milk",700,null,null,0,{"$f":"IFERROR(G62/$F$62,0)","v":0},{"$f":"IFERROR(H62/$F$62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Reduced Fat, 2%",800,"1.50-3.09",{"$error":"#REF!"},0,{"$f":"IFERROR(G63/$F$63,0)","v":0},{"$f":"IFERROR(H63/$F$63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA63/$F$63,IF('PART-II'!H149>0,1,0))","v":0},0,0]
[6,"Lowfat Milk, 1%",900,"0.50-1.49",{"$error":"#REF!"},0,{"$f":"IFERROR(G64/$F$64,0)","v":0},{"$f":"IFERROR(H64/$F$64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA64/$F$64,IF('PART-II'!H150>0,1,0))","v":0},0,0]
[7,"Buttermilk",1000,"0.00-6.00",{"$error":"#REF!"},0,{"$f":"IFERROR(G65/$F$65,0)","v":0},{"$f":"IFERROR(H65/$F$65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA65/$F$65,IF('PART-II'!H151>0,1,0))","v":0},0,0]
[8,"Nonfat Milk",1200,"0.00-0.49",{"$error":"#REF!"},0,{"$f":"IFERROR(G66/$F$66,0)","v":0},{"$f":"IFERROR(H66/$F$66,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA66/$F$66,IF('PART-II'!H152>0,1,0))","v":0},0,0]
[null,"SubTotal - Class I",null,null,null,0,{"$f":"IFERROR(G67/$F$67,0)","v":0},0,0,0,{"$f":"IFERROR(K67/$F$67,0)","v":0},{"$f":"IFERROR(L67/$F$67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Mixed Milk",1500,"6.01-17.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"IFERROR(G68/$F$68,0)","v":0},{"$f":"IFERROR(H68/$F$68,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA68/$F$68,IF('PART-II'!H159>0,1,0))","v":0},0,0]
[10,"Sour Cream",1600,"18.00-29.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"IFERROR(G69/$F$69,0)","v":0},{"$f":"IFERROR(H69/$F$69,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA69/$F$69,IF('PART-II'!H160>0,1,0))","v":0},0,0]
[11,"Lowfat Sour Cream",1601,"0.00-17.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"IFERROR(G70/$F$70,0)","v":0},{"$f":"IFERROR(H70/$F$70,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA70/$F$70,IF('PART-II'!H161>0,1,0))","v":0},0,0]
[12,"Light Cream",1700,"18.00-29.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"IFERROR(G71/$F$71,0)","v":0},{"$f":"IFERROR(H71/$F$71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA71/$F$71,IF('PART-II'!H162>0,1,0))","v":0},0,0]
[13,"Medium Cream",1800,"30.00-35.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"IFERROR(G72/$F$72,0)","v":0},{"$f":"IFERROR(H72/$F$72,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA72/$F$72,IF('PART-II'!H163>0,1,0))","v":0},0,0]
[14,"Heavy Cream",1900,"36.00-50.00",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"IFERROR(G73/$F$73,0)","v":0},{"$f":"IFERROR(H73/$F$73,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AA73/$F$73,IF('PART-II'!H164>0,1,0))","v":0},0,0]
[null,"SubTotal - Class 2",null,null,null,0,{"$f":"IFERROR(G74/$F$74,0)","v":0},{"$f":"IFERROR(H74/$F$74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"TOTAL b f POUNDS"]
[]
[]
[]
[]
[null,"Part 2 allocaqtions",null,null,null,null,"1-0","2-0","3-0","4-0","5-0","6-0","1-3","1-4","1-5","3-1","3-2","4-1","5-1","5-2","5-3","6-1","6-2","9-1","9-3","9-5","9-9","0-0"]
[null,"product pounds",null,null,"Total"]
[null,null,"Product","Butterfat","Butterfat","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product","Product"]
[null,"Product","Code","% Range","%","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds"]
[]
[1,"Standard Milk",400,"3.10-6.00",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(G111:AC111)","v":0},{"$f":"G30*'PART-II'!G144","v":0},{"$f":"H30*'PART-II'!G144","v":0},{"$f":"I30*'PART-II'!$G144","v":0},{"$f":"J30*'PART-II'!$G144","v":0},{"$f":"K30*'PART-II'!$G144","v":0},{"$f":"L30*'PART-II'!$G144","v":0},{"$f":"M30*'PART-II'!$G144","v":0},{"$f":"N30*'PART-II'!$G144","v":0},{"$f":"O30*'PART-II'!$G144","v":0},{"$f":"P30*'PART-II'!$G144","v":0},{"$f":"Q30*'PART-II'!$G144","v":0},{"$f":"R30*'PART-II'!$G144","v":0},{"$f":"S30*'PART-II'!$G144","v":0},{"$f":"T30*'PART-II'!$G144","v":0},{"$f":"U30*'PART-II'!$G144","v":0},{"$f":"V30*'PART-II'!$G144","v":0},{"$f":"W30*'PART-II'!$G144","v":0},{"$f":"X30*'PART-II'!$G144","v":0},{"$f":"Y30*'PART-II'!$G144","v":0},{"$f":"Z30*'PART-II'!$G144","v":0},{"$f":"AA30*'PART-II'!$G144","v":0},{"$f":"AB30*'PART-II'!$G144","v":0},{"$f":"AC30*'PART-II'!$G144","v":0}]
[2,"Flavored Milk",500,"3.10-6.00",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(G112:AC112)","v":0},{"$f":"G31*'PART-II'!G145","v":0},{"$f":"H31*'PART-II'!G145","v":0},{"$f":"I31*'PART-II'!$G145","v":0},{"$f":"J31*'PART-II'!$G145","v":0},{"$f":"K31*'PART-II'!$G145","v":0},{"$f":"L31*'PART-II'!$G145","v":0},{"$f":"M31*'PART-II'!$G145","v":0},{"$f":"N31*'PART-II'!$G145","v":0},{"$f":"O31*'PART-II'!$G145","v":0},{"$f":"P31*'PART-II'!$G145","v":0},{"$f":"Q31*'PART-II'!$G145","v":0},{"$f":"R31*'PART-II'!$G145","v":0},{"$f":"S31*'PART-II'!$G145","v":0},{"$f":"T31*'PART-II'!$G145","v":0},{"$f":"U31*'PART-II'!$G145","v":0},{"$f":"V31*'PART-II'!$G145","v":0},{"$f":"W31*'PART-II'!$G145","v":0},{"$f":"X31*'PART-II'!$G145","v":0},{"$f":"Y31*'PART-II'!$G145","v":0},{"$f":"Z31*'PART-II'!$G145","v":0},{"$f":"AA31*'PART-II'!$G145","v":0},{"$f":"AB31*'PART-II'!$G145","v":0},{"$f":"AC31*'PART-II'!$G145","v":0}]
[3,"Egg Nog",510,"0.00-17.99",{"$error":"#REF!"},0,{"$f":"G32*'PART-II'!G146","v":0},{"$f":"H32*'PART-II'!G146","v":0},{"$f":"I32*'PART-II'!$G146","v":0},{"$f":"J32*'PART-II'!$G146","v":0},{"$f":"K32*'PART-II'!$G146","v":0},{"$f":"L32*'PART-II'!$G146","v":0},{"$f":"M32*'PART-II'!$G146","v":0},{"$f":"N32*'PART-II'!$G146","v":0},{"$f":"O32*'PART-II'!$G146","v":0},{"$f":"P32*'PART-II'!$G146","v":0},{"$f":"Q32*'PART-II'!$G146","v":0},{"$f":"R32*'PART-II'!$G146","v":0},{"$f":"S32*'PART-II'!$G146","v":0},{"$f":"T32*'PART-II'!$G146","v":0},{"$f":"U32*'PART-II'!$G146","v":0},{"$f":"V32*'PART-II'!$G146","v":0},{"$f":"W32*'PART-II'!$G146","v":0},{"$f":"X32*'PART-II'!$G146","v":0},{"$f":"Y32*'PART-II'!$G146","v":0},{"$f":"Z32*'PART-II'!$G146","v":0},{"$f":"AA32*'PART-II'!$G146","v":0},{"$f":"AB32*'PART-II'!$G146","v":0},{"$f":"AC32*'PART-II'!$G146","v":0}]
[4,"Flavored Reduced Fat",600,"0.00-3.09",{"$error":"#REF!"},0,{"$f":"G33*'PART-II'!G147","v":0},{"$f":"H33*'PART-II'!G147","v":0},{"$f":"I33*'PART-II'!$G147","v":0},{"$f":"J33*'PART-II'!$G147","v":0},{"$f":"K33*'PART-II'!$G147","v":0},{"$f":"L33*'PART-II'!$G147","v":0},{"$f":"M33*'PART-II'!$G147","v":0},{"$f":"N33*'PART-II'!$G147","v":0},{"$f":"O33*'PART-II'!$G147","v":0},{"$f":"P33*'PART-II'!$G147","v":0},{"$f":"Q33*'PART-II'!$G147","v":0},{"$f":"R33*'PART-II'!$G147","v":0},{"$f":"S33*'PART-II'!$G147","v":0},{"$f":"T33*'PART-II'!$G147","v":0},{"$f":"U33*'PART-II'!$G147","v":0},{"$f":"V33*'PART-II'!$G147","v":0},{"$f":"W33*'PART-II'!$G147","v":0},{"$f":"X33*'PART-II'!$G147","v":0},{"$f":"Y33*'PART-II'!$G147","v":0},{"$f":"Z33*'PART-II'!$G147","v":0},{"$f":"AA33*'PART-II'!$G147","v":0},{"$f":"AB33*'PART-II'!$G147","v":0},{"$f":"AC33*'PART-II'!$G147","v":0}]
[null,"non fat flavored milk",700,null,null,0,{"$f":"G34*'PART-II'!$G148","v":0},{"$f":"H34*'PART-II'!$G148","v":0},{"$f":"I34*'PART-II'!$G148","v":0},{"$f":"J34*'PART-II'!$G148","v":0},{"$f":"K34*'PART-II'!$G148","v":0},{"$f":"L34*'PART-II'!$G148","v":0},{"$f":"M34*'PART-II'!$G148","v":0},{"$f":"N34*'PART-II'!$G148","v":0},{"$f":"O34*'PART-II'!$G148","v":0},{"$f":"P34*'PART-II'!$G148","v":0},{"$f":"Q34*'PART-II'!$G148","v":0},{"$f":"R34*'PART-II'!$G148","v":0},{"$f":"S34*'PART-II'!$G148","v":0},{"$f":"T34*'PART-II'!$G148","v":0},{"$f":"U34*'PART-II'!$G148","v":0},{"$f":"V34*'PART-II'!$G148","v":0},{"$f":"W34*'PART-II'!$G148","v":0},{"$f":"X34*'PART-II'!$G148","v":0},{"$f":"Y34*'PART-II'!$G148","v":0},{"$f":"Z34*'PART-II'!$G148","v":0},{"$f":"AA34*'PART-II'!$G148","v":0},{"$f":"AB34*'PART-II'!$G148","v":0},{"$f":"AC34*'PART-II'!$G148","v":0}]
[5,"Reduced Fat, 2%",800,"1.50-3.09",{"$error":"#REF!"},0,{"$f":"G35*'PART-II'!G149","v":0},{"$f":"H35*'PART-II'!G149","v":0},{"$f":"I35*'PART-II'!$G149","v":0},{"$f":"J35*'PART-II'!$G149","v":0},{"$f":"K35*'PART-II'!$G149","v":0},{"$f":"L35*'PART-II'!$G149","v":0},{"$f":"M35*'PART-II'!$G149","v":0},{"$f":"N35*'PART-II'!$G149","v":0},{"$f":"O35*'PART-II'!$G149","v":0},{"$f":"P35*'PART-II'!$G149","v":0},{"$f":"Q35*'PART-II'!$G149","v":0},{"$f":"R35*'PART-II'!$G149","v":0},{"$f":"S35*'PART-II'!$G149","v":0},{"$f":"T35*'PART-II'!$G149","v":0},{"$f":"U35*'PART-II'!$G149","v":0},{"$f":"V35*'PART-II'!$G149","v":0},{"$f":"W35*'PART-II'!$G149","v":0},{"$f":"X35*'PART-II'!$G149","v":0},{"$f":"Y35*'PART-II'!$G149","v":0},{"$f":"Z35*'PART-II'!$G149","v":0},{"$f":"AA35*'PART-II'!$G149","v":0},{"$f":"AB35*'PART-II'!$G149","v":0},{"$f":"AC35*'PART-II'!$G149","v":0}]
[6,"Lowfat Milk, 1%",900,"0.50-1.49",{"$error":"#REF!"},0,{"$f":"G36*'PART-II'!G150","v":0},{"$f":"H36*'PART-II'!G150","v":0},{"$f":"I36*'PART-II'!$G150","v":0},{"$f":"J36*'PART-II'!$G150","v":0},{"$f":"K36*'PART-II'!$G150","v":0},{"$f":"L36*'PART-II'!$G150","v":0},{"$f":"M36*'PART-II'!$G150","v":0},{"$f":"N36*'PART-II'!$G150","v":0},{"$f":"O36*'PART-II'!$G150","v":0},{"$f":"P36*'PART-II'!$G150","v":0},{"$f":"Q36*'PART-II'!$G150","v":0},{"$f":"R36*'PART-II'!$G150","v":0},{"$f":"S36*'PART-II'!$G150","v":0},{"$f":"T36*'PART-II'!$G150","v":0},{"$f":"U36*'PART-II'!$G150","v":0},{"$f":"V36*'PART-II'!$G150","v":0},{"$f":"W36*'PART-II'!$G150","v":0},{"$f":"X36*'PART-II'!$G150","v":0},{"$f":"Y36*'PART-II'!$G150","v":0},{"$f":"Z36*'PART-II'!$G150","v":0},{"$f":"AA36*'PART-II'!$G150","v":0},{"$f":"AB36*'PART-II'!$G150","v":0},{"$f":"AC36*'PART-II'!$G150","v":0}]
[7,"Buttermilk",1000,"0.00-6.00",{"$error":"#REF!"},0,{"$f":"G37*'PART-II'!G151","v":0},{"$f":"H37*'PART-II'!G151","v":0},{"$f":"I37*'PART-II'!$G151","v":0},{"$f":"J37*'PART-II'!$G151","v":0},{"$f":"K37*'PART-II'!$G151","v":0},{"$f":"L37*'PART-II'!$G151","v":0},{"$f":"M37*'PART-II'!$G151","v":0},{"$f":"N37*'PART-II'!$G151","v":0},{"$f":"O37*'PART-II'!$G151","v":0},{"$f":"P37*'PART-II'!$G151","v":0},{"$f":"Q37*'PART-II'!$G151","v":0},{"$f":"R37*'PART-II'!$G151","v":0},{"$f":"S37*'PART-II'!$G151","v":0},{"$f":"T37*'PART-II'!$G151","v":0},{"$f":"U37*'PART-II'!$G151","v":0},{"$f":"V37*'PART-II'!$G151","v":0},{"$f":"W37*'PART-II'!$G151","v":0},{"$f":"X37*'PART-II'!$G151","v":0},{"$f":"Y37*'PART-II'!$G151","v":0},{"$f":"Z37*'PART-II'!$G151","v":0},{"$f":"AA37*'PART-II'!$G151","v":0},{"$f":"AB37*'PART-II'!$G151","v":0},{"$f":"AC37*'PART-II'!$G151","v":0}]
[8,"Nonfat Milk",1200,"0.00-0.49",{"$error":"#REF!"},0,{"$f":"G38*'PART-II'!G152","v":0},{"$f":"H38*'PART-II'!G152","v":0},{"$f":"I38*'PART-II'!$G152","v":0},{"$f":"J38*'PART-II'!$G152","v":0},{"$f":"K38*'PART-II'!$G152","v":0},{"$f":"L38*'PART-II'!$G152","v":0},{"$f":"M38*'PART-II'!$G152","v":0},{"$f":"N38*'PART-II'!$G152","v":0},{"$f":"O38*'PART-II'!$G152","v":0},{"$f":"P38*'PART-II'!$G152","v":0},{"$f":"Q38*'PART-II'!$G152","v":0},{"$f":"R38*'PART-II'!$G152","v":0},{"$f":"S38*'PART-II'!$G152","v":0},{"$f":"T38*'PART-II'!$G152","v":0},{"$f":"U38*'PART-II'!$G152","v":0},{"$f":"V38*'PART-II'!$G152","v":0},{"$f":"W38*'PART-II'!$G152","v":0},{"$f":"X38*'PART-II'!$G152","v":0},{"$f":"Y38*'PART-II'!$G152","v":0},{"$f":"Z38*'PART-II'!$G152","v":0},{"$f":"AA38*'PART-II'!$G152","v":0},{"$f":"AB38*'PART-II'!$G152","v":0},{"$f":"AC38*'PART-II'!$G152","v":0}]
[null,"SubTotal - Class I",null,null,null,{"$f":"SUM(F111:F119)","v":0},{"$f":"SUM(G111:G119)","v":0},{"$f":"SUM(H111:H119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Mixed Milk",1500,"6.01-17.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"G40*'PART-II'!$G159","v":0},{"$f":"H40*'PART-II'!$G159","v":0},{"$f":"I40*'PART-II'!$G159","v":0},{"$f":"J40*'PART-II'!$G159","v":0},{"$f":"K40*'PART-II'!$G159","v":0},{"$f":"L40*'PART-II'!$G159","v":0},{"$f":"M40*'PART-II'!$G159","v":0},{"$f":"N40*'PART-II'!$G159","v":0},{"$f":"O40*'PART-II'!$G159","v":0},{"$f":"P40*'PART-II'!$G159","v":0},{"$f":"Q40*'PART-II'!$G159","v":0},{"$f":"R40*'PART-II'!$G159","v":0},{"$f":"S40*'PART-II'!$G159","v":0},{"$f":"T40*'PART-II'!$G159","v":0},{"$f":"U40*'PART-II'!$G159","v":0},{"$f":"V40*'PART-II'!$G159","v":0},{"$f":"W40*'PART-II'!$G159","v":0},{"$f":"X40*'PART-II'!$G159","v":0},{"$f":"Y40*'PART-II'!$G159","v":0},{"$f":"Z40*'PART-II'!$G159","v":0},{"$f":"AA40*'PART-II'!$G159","v":0},{"$f":"AB40*'PART-II'!$G159","v":0},{"$f":"AC40*'PART-II'!$G159","v":0}]
[10,"Sour Cream",1600,"18.00-29.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"G41*'PART-II'!$G160","v":0},{"$f":"H41*'PART-II'!$G160","v":0},{"$f":"I41*'PART-II'!$G160","v":0},{"$f":"J41*'PART-II'!$G160","v":0},{"$f":"K41*'PART-II'!$G160","v":0},{"$f":"L41*'PART-II'!$G160","v":0},{"$f":"M41*'PART-II'!$G160","v":0},{"$f":"N41*'PART-II'!$G160","v":0},{"$f":"O41*'PART-II'!$G160","v":0},{"$f":"P41*'PART-II'!$G160","v":0},{"$f":"Q41*'PART-II'!$G160","v":0},{"$f":"R41*'PART-II'!$G160","v":0},{"$f":"S41*'PART-II'!$G160","v":0},{"$f":"T41*'PART-II'!$G160","v":0},{"$f":"U41*'PART-II'!$G160","v":0},{"$f":"V41*'PART-II'!$G160","v":0},{"$f":"W41*'PART-II'!$G160","v":0},{"$f":"X41*'PART-II'!$G160","v":0},{"$f":"Y41*'PART-II'!$G160","v":0},{"$f":"Z41*'PART-II'!$G160","v":0},{"$f":"AA41*'PART-II'!$G160","v":0},{"$f":"AB41*'PART-II'!$G160","v":0},{"$f":"AC41*'PART-II'!$G160","v":0}]
[11,"Lowfat Sour Cream",1601,"0.00-17.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"G42*'PART-II'!$G161","v":0},{"$f":"H42*'PART-II'!$G161","v":0},{"$f":"I42*'PART-II'!$G161","v":0},{"$f":"J42*'PART-II'!$G161","v":0},{"$f":"K42*'PART-II'!$G161","v":0},{"$f":"L42*'PART-II'!$G161","v":0},{"$f":"M42*'PART-II'!$G161","v":0},{"$f":"N42*'PART-II'!$G161","v":0},{"$f":"O42*'PART-II'!$G161","v":0},{"$f":"P42*'PART-II'!$G161","v":0},{"$f":"Q42*'PART-II'!$G161","v":0},{"$f":"R42*'PART-II'!$G161","v":0},{"$f":"S42*'PART-II'!$G161","v":0},{"$f":"T42*'PART-II'!$G161","v":0},{"$f":"U42*'PART-II'!$G161","v":0},{"$f":"V42*'PART-II'!$G161","v":0},{"$f":"W42*'PART-II'!$G161","v":0},{"$f":"X42*'PART-II'!$G161","v":0},{"$f":"Y42*'PART-II'!$G161","v":0},{"$f":"Z42*'PART-II'!$G161","v":0},{"$f":"AA42*'PART-II'!$G161","v":0},{"$f":"AB42*'PART-II'!$G161","v":0},{"$f":"AC42*'PART-II'!$G161","v":0}]
[12,"Light Cream",1700,"18.00-29.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"G43*'PART-II'!$G162","v":0},{"$f":"H43*'PART-II'!$G162","v":0},{"$f":"I43*'PART-II'!$G162","v":0},{"$f":"J43*'PART-II'!$G162","v":0},{"$f":"K43*'PART-II'!$G162","v":0},{"$f":"L43*'PART-II'!$G162","v":0},{"$f":"M43*'PART-II'!$G162","v":0},{"$f":"N43*'PART-II'!$G162","v":0},{"$f":"O43*'PART-II'!$G162","v":0},{"$f":"P43*'PART-II'!$G162","v":0},{"$f":"Q43*'PART-II'!$G162","v":0},{"$f":"R43*'PART-II'!$G162","v":0},{"$f":"S43*'PART-II'!$G162","v":0},{"$f":"T43*'PART-II'!$G162","v":0},{"$f":"U43*'PART-II'!$G162","v":0},{"$f":"V43*'PART-II'!$G162","v":0},{"$f":"W43*'PART-II'!$G162","v":0},{"$f":"X43*'PART-II'!$G162","v":0},{"$f":"Y43*'PART-II'!$G162","v":0},{"$f":"Z43*'PART-II'!$G162","v":0},{"$f":"AA43*'PART-II'!$G162","v":0},{"$f":"AB43*'PART-II'!$G162","v":0},{"$f":"AC43*'PART-II'!$G162","v":0}]
[13,"Medium Cream",1800,"30.00-35.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"G44*'PART-II'!$G163","v":0},{"$f":"H44*'PART-II'!$G163","v":0},{"$f":"I44*'PART-II'!$G163","v":0},{"$f":"J44*'PART-II'!$G163","v":0},{"$f":"K44*'PART-II'!$G163","v":0},{"$f":"L44*'PART-II'!$G163","v":0},{"$f":"M44*'PART-II'!$G163","v":0},{"$f":"N44*'PART-II'!$G163","v":0},{"$f":"O44*'PART-II'!$G163","v":0},{"$f":"P44*'PART-II'!$G163","v":0},{"$f":"Q44*'PART-II'!$G163","v":0},{"$f":"R44*'PART-II'!$G163","v":0},{"$f":"S44*'PART-II'!$G163","v":0},{"$f":"T44*'PART-II'!$G163","v":0},{"$f":"U44*'PART-II'!$G163","v":0},{"$f":"V44*'PART-II'!$G163","v":0},{"$f":"W44*'PART-II'!$G163","v":0},{"$f":"X44*'PART-II'!$G163","v":0},{"$f":"Y44*'PART-II'!$G163","v":0},{"$f":"Z44*'PART-II'!$G163","v":0},{"$f":"AA44*'PART-II'!$G163","v":0},{"$f":"AB44*'PART-II'!$G163","v":0},{"$f":"AC44*'PART-II'!$G163","v":0}]
[14,"Heavy Cream",1900,"36.00-50.00",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"G45*'PART-II'!$G164","v":0},{"$f":"H45*'PART-II'!$G164","v":0},{"$f":"I45*'PART-II'!$G164","v":0},{"$f":"J45*'PART-II'!$G164","v":0},{"$f":"K45*'PART-II'!$G164","v":0},{"$f":"L45*'PART-II'!$G164","v":0},{"$f":"M45*'PART-II'!$G164","v":0},{"$f":"N45*'PART-II'!$G164","v":0},{"$f":"O45*'PART-II'!$G164","v":0},{"$f":"P45*'PART-II'!$G164","v":0},{"$f":"Q45*'PART-II'!$G164","v":0},{"$f":"R45*'PART-II'!$G164","v":0},{"$f":"S45*'PART-II'!$G164","v":0},{"$f":"T45*'PART-II'!$G164","v":0},{"$f":"U45*'PART-II'!$G164","v":0},{"$f":"V45*'PART-II'!$G164","v":0},{"$f":"W45*'PART-II'!$G164","v":0},{"$f":"X45*'PART-II'!$G164","v":0},{"$f":"Y45*'PART-II'!$G164","v":0},{"$f":"Z45*'PART-II'!$G164","v":0},{"$f":"AA45*'PART-II'!$G164","v":0},{"$f":"AB45*'PART-II'!$G164","v":0},{"$f":"AC45*'PART-II'!$G164","v":0}]
[null,"SubTotal - Class 2",null,null,null,{"$f":"SUM(F121:F126)","v":0},{"$f":"SUM(G121:G126)","v":0},{"$f":"SUM(H121:H126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"TOTAL POUNDS",null,null,null,{"$f":"F120+F127","v":0},{"$f":"G120+G127","v":0},{"$f":"H120+H127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Part 2 allocaqtions",null,null,null,null,"1-0","2-0","3-0","4-0","5-0","6-0","1-3","1-4","1-5","3-1","3-2","4-1","5-1","5-2","5-3","6-1","6-2","9-1","9-3","9-5","9-9","0-0"]
[null,"bf pounds",null,null,"Total"]
[null,null,"Product","Butterfat","Butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat","butterfat"]
[null,"Product","Code","% Range","%","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds","Pounds"]
[]
[1,"Standard Milk",400,"3.10-6.00",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(G138:AC138)","v":0},{"$f":"G84*'PART-II'!$H144","v":0},{"$f":"H84*'PART-II'!$H144","v":0},{"$f":"I84*'PART-II'!$H144","v":0},{"$f":"J84*'PART-II'!$H144","v":0},{"$f":"K84*'PART-II'!$H144","v":0},{"$f":"L84*'PART-II'!$H144","v":0},{"$f":"M84*'PART-II'!$H144","v":0},{"$f":"N84*'PART-II'!$H144","v":0},{"$f":"O84*'PART-II'!$H144","v":0},{"$f":"P84*'PART-II'!$H144","v":0},{"$f":"Q84*'PART-II'!$H144","v":0},{"$f":"R84*'PART-II'!$H144","v":0},{"$f":"S84*'PART-II'!$H144","v":0},{"$f":"T84*'PART-II'!$H144","v":0},{"$f":"U84*'PART-II'!$H144","v":0},{"$f":"V84*'PART-II'!$H144","v":0},{"$f":"W84*'PART-II'!$H144","v":0},{"$f":"X84*'PART-II'!$H144","v":0},{"$f":"Y84*'PART-II'!$H144","v":0},{"$f":"Z84*'PART-II'!$H144","v":0},{"$f":"AA84*'PART-II'!$H144","v":0},{"$f":"AB84*'PART-II'!$H144","v":0},{"$f":"AC84*'PART-II'!$H144","v":0}]
[2,"Flavored Milk",500,"3.10-6.00",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(G139:AC139)","v":0},{"$f":"G85*'PART-II'!$H145","v":0},{"$f":"H85*'PART-II'!$H145","v":0},{"$f":"I85*'PART-II'!$H145","v":0},{"$f":"J85*'PART-II'!$H145","v":0},{"$f":"K85*'PART-II'!$H145","v":0},{"$f":"L85*'PART-II'!$H145","v":0},{"$f":"M85*'PART-II'!$H145","v":0},{"$f":"N85*'PART-II'!$H145","v":0},{"$f":"O85*'PART-II'!$H145","v":0},{"$f":"P85*'PART-II'!$H145","v":0},{"$f":"Q85*'PART-II'!$H145","v":0},{"$f":"R85*'PART-II'!$H145","v":0},{"$f":"S85*'PART-II'!$H145","v":0},{"$f":"T85*'PART-II'!$H145","v":0},{"$f":"U85*'PART-II'!$H145","v":0},{"$f":"V85*'PART-II'!$H145","v":0},{"$f":"W85*'PART-II'!$H145","v":0},{"$f":"X85*'PART-II'!$H145","v":0},{"$f":"Y85*'PART-II'!$H145","v":0},{"$f":"Z85*'PART-II'!$H145","v":0},{"$f":"AA85*'PART-II'!$H145","v":0},{"$f":"AB85*'PART-II'!$H145","v":0},{"$f":"AC85*'PART-II'!$H145","v":0}]
[3,"Egg Nog",510,"0.00-17.99",{"$error":"#REF!"},0,{"$f":"G86*'PART-II'!$H146","v":0},{"$f":"H86*'PART-II'!$H146","v":0},{"$f":"I86*'PART-II'!$H146","v":0},{"$f":"J86*'PART-II'!$H146","v":0},{"$f":"K86*'PART-II'!$H146","v":0},{"$f":"L86*'PART-II'!$H146","v":0},{"$f":"M86*'PART-II'!$H146","v":0},{"$f":"N86*'PART-II'!$H146","v":0},{"$f":"O86*'PART-II'!$H146","v":0},{"$f":"P86*'PART-II'!$H146","v":0},{"$f":"Q86*'PART-II'!$H146","v":0},{"$f":"R86*'PART-II'!$H146","v":0},{"$f":"S86*'PART-II'!$H146","v":0},{"$f":"T86*'PART-II'!$H146","v":0},{"$f":"U86*'PART-II'!$H146","v":0},{"$f":"V86*'PART-II'!$H146","v":0},{"$f":"W86*'PART-II'!$H146","v":0},{"$f":"X86*'PART-II'!$H146","v":0},{"$f":"Y86*'PART-II'!$H146","v":0},{"$f":"Z86*'PART-II'!$H146","v":0},{"$f":"AA86*'PART-II'!$H146","v":0},{"$f":"AB86*'PART-II'!$H146","v":0},{"$f":"AC86*'PART-II'!$H146","v":0}]
[4,"Flavored Reduced Fat",600,"0.00-3.09",{"$error":"#REF!"},0,{"$f":"G87*'PART-II'!$H147","v":0},{"$f":"H87*'PART-II'!$H147","v":0},{"$f":"I87*'PART-II'!$H147","v":0},{"$f":"J87*'PART-II'!$H147","v":0},{"$f":"K87*'PART-II'!$H147","v":0},{"$f":"L87*'PART-II'!$H147","v":0},{"$f":"M87*'PART-II'!$H147","v":0},{"$f":"N87*'PART-II'!$H147","v":0},{"$f":"O87*'PART-II'!$H147","v":0},{"$f":"P87*'PART-II'!$H147","v":0},{"$f":"Q87*'PART-II'!$H147","v":0},{"$f":"R87*'PART-II'!$H147","v":0},{"$f":"S87*'PART-II'!$H147","v":0},{"$f":"T87*'PART-II'!$H147","v":0},{"$f":"U87*'PART-II'!$H147","v":0},{"$f":"V87*'PART-II'!$H147","v":0},{"$f":"W87*'PART-II'!$H147","v":0},{"$f":"X87*'PART-II'!$H147","v":0},{"$f":"Y87*'PART-II'!$H147","v":0},{"$f":"Z87*'PART-II'!$H147","v":0},{"$f":"AA87*'PART-II'!$H147","v":0},{"$f":"AB87*'PART-II'!$H147","v":0},{"$f":"AC87*'PART-II'!$H147","v":0}]
[null,"non fat flavored milk",700,null,null,0,{"$f":"G88*'PART-II'!$H148","v":0},{"$f":"H88*'PART-II'!$H148","v":0},{"$f":"I88*'PART-II'!$H148","v":0},{"$f":"J88*'PART-II'!$H148","v":0},{"$f":"K88*'PART-II'!$H148","v":0},{"$f":"L88*'PART-II'!$H148","v":0},{"$f":"M88*'PART-II'!$H148","v":0},{"$f":"N88*'PART-II'!$H148","v":0},{"$f":"O88*'PART-II'!$H148","v":0},{"$f":"P88*'PART-II'!$H148","v":0},{"$f":"Q88*'PART-II'!$H148","v":0},{"$f":"R88*'PART-II'!$H148","v":0},{"$f":"S88*'PART-II'!$H148","v":0},{"$f":"T88*'PART-II'!$H148","v":0},{"$f":"U88*'PART-II'!$H148","v":0},{"$f":"V88*'PART-II'!$H148","v":0},{"$f":"W88*'PART-II'!$H148","v":0},{"$f":"X88*'PART-II'!$H148","v":0},{"$f":"Y88*'PART-II'!$H148","v":0},{"$f":"Z88*'PART-II'!$H148","v":0},{"$f":"AA88*'PART-II'!$H148","v":0},{"$f":"AB88*'PART-II'!$H148","v":0},{"$f":"AC88*'PART-II'!$H148","v":0}]
[5,"Reduced Fat, 2%",800,"1.50-3.09",{"$error":"#REF!"},0,{"$f":"G89*'PART-II'!$H149","v":0},{"$f":"H89*'PART-II'!$H149","v":0},{"$f":"I89*'PART-II'!$H149","v":0},{"$f":"J89*'PART-II'!$H149","v":0},{"$f":"K89*'PART-II'!$H149","v":0},{"$f":"L89*'PART-II'!$H149","v":0},{"$f":"M89*'PART-II'!$H149","v":0},{"$f":"N89*'PART-II'!$H149","v":0},{"$f":"O89*'PART-II'!$H149","v":0},{"$f":"P89*'PART-II'!$H149","v":0},{"$f":"Q89*'PART-II'!$H149","v":0},{"$f":"R89*'PART-II'!$H149","v":0},{"$f":"S89*'PART-II'!$H149","v":0},{"$f":"T89*'PART-II'!$H149","v":0},{"$f":"U89*'PART-II'!$H149","v":0},{"$f":"V89*'PART-II'!$H149","v":0},{"$f":"W89*'PART-II'!$H149","v":0},{"$f":"X89*'PART-II'!$H149","v":0},{"$f":"Y89*'PART-II'!$H149","v":0},{"$f":"Z89*'PART-II'!$H149","v":0},{"$f":"AA89*'PART-II'!$H149","v":0},{"$f":"AB89*'PART-II'!$H149","v":0},{"$f":"AC89*'PART-II'!$H149","v":0}]
[6,"Lowfat Milk, 1%",900,"0.50-1.49",{"$error":"#REF!"},0,{"$f":"G90*'PART-II'!$H150","v":0},{"$f":"H90*'PART-II'!$H150","v":0},{"$f":"I90*'PART-II'!$H150","v":0},{"$f":"J90*'PART-II'!$H150","v":0},{"$f":"K90*'PART-II'!$H150","v":0},{"$f":"L90*'PART-II'!$H150","v":0},{"$f":"M90*'PART-II'!$H150","v":0},{"$f":"N90*'PART-II'!$H150","v":0},{"$f":"O90*'PART-II'!$H150","v":0},{"$f":"P90*'PART-II'!$H150","v":0},{"$f":"Q90*'PART-II'!$H150","v":0},{"$f":"R90*'PART-II'!$H150","v":0},{"$f":"S90*'PART-II'!$H150","v":0},{"$f":"T90*'PART-II'!$H150","v":0},{"$f":"U90*'PART-II'!$H150","v":0},{"$f":"V90*'PART-II'!$H150","v":0},{"$f":"W90*'PART-II'!$H150","v":0},{"$f":"X90*'PART-II'!$H150","v":0},{"$f":"Y90*'PART-II'!$H150","v":0},{"$f":"Z90*'PART-II'!$H150","v":0},{"$f":"AA90*'PART-II'!$H150","v":0},{"$f":"AB90*'PART-II'!$H150","v":0},{"$f":"AC90*'PART-II'!$H150","v":0}]
[7,"Buttermilk",1000,"0.00-6.00",{"$error":"#REF!"},0,{"$f":"G91*'PART-II'!$H151","v":0},{"$f":"H91*'PART-II'!$H151","v":0},{"$f":"I91*'PART-II'!$H151","v":0},{"$f":"J91*'PART-II'!$H151","v":0},{"$f":"K91*'PART-II'!$H151","v":0},{"$f":"L91*'PART-II'!$H151","v":0},{"$f":"M91*'PART-II'!$H151","v":0},{"$f":"N91*'PART-II'!$H151","v":0},{"$f":"O91*'PART-II'!$H151","v":0},{"$f":"P91*'PART-II'!$H151","v":0},{"$f":"Q91*'PART-II'!$H151","v":0},{"$f":"R91*'PART-II'!$H151","v":0},{"$f":"S91*'PART-II'!$H151","v":0},{"$f":"T91*'PART-II'!$H151","v":0},{"$f":"U91*'PART-II'!$H151","v":0},{"$f":"V91*'PART-II'!$H151","v":0},{"$f":"W91*'PART-II'!$H151","v":0},{"$f":"X91*'PART-II'!$H151","v":0},{"$f":"Y91*'PART-II'!$H151","v":0},{"$f":"Z91*'PART-II'!$H151","v":0},{"$f":"AA91*'PART-II'!$H151","v":0},{"$f":"AB91*'PART-II'!$H151","v":0},{"$f":"AC91*'PART-II'!$H151","v":0}]
[8,"Nonfat Milk",1200,"0.00-0.49",{"$error":"#REF!"},0,{"$f":"G92*'PART-II'!$H152","v":0},{"$f":"H92*'PART-II'!$H152","v":0},{"$f":"I92*'PART-II'!$H152","v":0},{"$f":"J92*'PART-II'!$H152","v":0},{"$f":"K92*'PART-II'!$H152","v":0},{"$f":"L92*'PART-II'!$H152","v":0},{"$f":"M92*'PART-II'!$H152","v":0},{"$f":"N92*'PART-II'!$H152","v":0},{"$f":"O92*'PART-II'!$H152","v":0},{"$f":"P92*'PART-II'!$H152","v":0},{"$f":"Q92*'PART-II'!$H152","v":0},{"$f":"R92*'PART-II'!$H152","v":0},{"$f":"S92*'PART-II'!$H152","v":0},{"$f":"T92*'PART-II'!$H152","v":0},{"$f":"U92*'PART-II'!$H152","v":0},{"$f":"V92*'PART-II'!$H152","v":0},{"$f":"W92*'PART-II'!$H152","v":0},{"$f":"X92*'PART-II'!$H152","v":0},{"$f":"Y92*'PART-II'!$H152","v":0},{"$f":"Z92*'PART-II'!$H152","v":0},{"$f":"AA92*'PART-II'!$H152","v":0},{"$f":"AB92*'PART-II'!$H152","v":0},{"$f":"AC92*'PART-II'!$H152","v":0}]
[null,"SubTotal - Class I",null,null,null,{"$f":"SUM(F138:F146)","v":0},{"$f":"SUM(G138:G146)","v":0},{"$f":"SUM(H138:H146)","v":0},{"$f":"SUM(I138:I146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Mixed Milk",1500,"6.01-17.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"G94*'PART-II'!$H159","v":0},{"$f":"H94*'PART-II'!$H159","v":0},{"$f":"I94*'PART-II'!$H159","v":0},{"$f":"J94*'PART-II'!$H159","v":0},{"$f":"K94*'PART-II'!$H159","v":0},{"$f":"L94*'PART-II'!$H159","v":0},{"$f":"M94*'PART-II'!$H159","v":0},{"$f":"N94*'PART-II'!$H159","v":0},{"$f":"O94*'PART-II'!$H159","v":0},{"$f":"P94*'PART-II'!$H159","v":0},{"$f":"Q94*'PART-II'!$H159","v":0},{"$f":"R94*'PART-II'!$H159","v":0},{"$f":"S94*'PART-II'!$H159","v":0},{"$f":"T94*'PART-II'!$H159","v":0},{"$f":"U94*'PART-II'!$H159","v":0},{"$f":"V94*'PART-II'!$H159","v":0},{"$f":"W94*'PART-II'!$H159","v":0},{"$f":"X94*'PART-II'!$H159","v":0},{"$f":"Y94*'PART-II'!$H159","v":0},{"$f":"Z94*'PART-II'!$H159","v":0},{"$f":"AA94*'PART-II'!$H159","v":0},{"$f":"AB94*'PART-II'!$H159","v":0},{"$f":"AC94*'PART-II'!$H159","v":0}]
[10,"Sour Cream",1600,"18.00-29.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"G95*'PART-II'!$H160","v":0},{"$f":"H95*'PART-II'!$H160","v":0},{"$f":"I95*'PART-II'!$H160","v":0},{"$f":"J95*'PART-II'!$H160","v":0},{"$f":"K95*'PART-II'!$H160","v":0},{"$f":"L95*'PART-II'!$H160","v":0},{"$f":"M95*'PART-II'!$H160","v":0},{"$f":"N95*'PART-II'!$H160","v":0},{"$f":"O95*'PART-II'!$H160","v":0},{"$f":"P95*'PART-II'!$H160","v":0},{"$f":"Q95*'PART-II'!$H160","v":0},{"$f":"R95*'PART-II'!$H160","v":0},{"$f":"S95*'PART-II'!$H160","v":0},{"$f":"T95*'PART-II'!$H160","v":0},{"$f":"U95*'PART-II'!$H160","v":0},{"$f":"V95*'PART-II'!$H160","v":0},{"$f":"W95*'PART-II'!$H160","v":0},{"$f":"X95*'PART-II'!$H160","v":0},{"$f":"Y95*'PART-II'!$H160","v":0},{"$f":"Z95*'PART-II'!$H160","v":0},{"$f":"AA95*'PART-II'!$H160","v":0},{"$f":"AB95*'PART-II'!$H160","v":0},{"$f":"AC95*'PART-II'!$H160","v":0}]
[11,"Lowfat Sour Cream",1601,"0.00-17.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"G96*'PART-II'!$H161","v":0},{"$f":"H96*'PART-II'!$H161","v":0},{"$f":"I96*'PART-II'!$H161","v":0},{"$f":"J96*'PART-II'!$H161","v":0},{"$f":"K96*'PART-II'!$H161","v":0},{"$f":"L96*'PART-II'!$H161","v":0},{"$f":"M96*'PART-II'!$H161","v":0},{"$f":"N96*'PART-II'!$H161","v":0},{"$f":"O96*'PART-II'!$H161","v":0},{"$f":"P96*'PART-II'!$H161","v":0},{"$f":"Q96*'PART-II'!$H161","v":0},{"$f":"R96*'PART-II'!$H161","v":0},{"$f":"S96*'PART-II'!$H161","v":0},{"$f":"T96*'PART-II'!$H161","v":0},{"$f":"U96*'PART-II'!$H161","v":0},{"$f":"V96*'PART-II'!$H161","v":0},{"$f":"W96*'PART-II'!$H161","v":0},{"$f":"X96*'PART-II'!$H161","v":0},{"$f":"Y96*'PART-II'!$H161","v":0},{"$f":"Z96*'PART-II'!$H161","v":0},{"$f":"AA96*'PART-II'!$H161","v":0},{"$f":"AB96*'PART-II'!$H161","v":0},{"$f":"AC96*'PART-II'!$H161","v":0}]
[12,"Light Cream",1700,"18.00-29.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"G97*'PART-II'!$H162","v":0},{"$f":"H97*'PART-II'!$H162","v":0},{"$f":"I97*'PART-II'!$H162","v":0},{"$f":"J97*'PART-II'!$H162","v":0},{"$f":"K97*'PART-II'!$H162","v":0},{"$f":"L97*'PART-II'!$H162","v":0},{"$f":"M97*'PART-II'!$H162","v":0},{"$f":"N97*'PART-II'!$H162","v":0},{"$f":"O97*'PART-II'!$H162","v":0},{"$f":"P97*'PART-II'!$H162","v":0},{"$f":"Q97*'PART-II'!$H162","v":0},{"$f":"R97*'PART-II'!$H162","v":0},{"$f":"S97*'PART-II'!$H162","v":0},{"$f":"T97*'PART-II'!$H162","v":0},{"$f":"U97*'PART-II'!$H162","v":0},{"$f":"V97*'PART-II'!$H162","v":0},{"$f":"W97*'PART-II'!$H162","v":0},{"$f":"X97*'PART-II'!$H162","v":0},{"$f":"Y97*'PART-II'!$H162","v":0},{"$f":"Z97*'PART-II'!$H162","v":0},{"$f":"AA97*'PART-II'!$H162","v":0},{"$f":"AB97*'PART-II'!$H162","v":0},{"$f":"AC97*'PART-II'!$H162","v":0}]
[13,"Medium Cream",1800,"30.00-35.99",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"G98*'PART-II'!$H163","v":0},{"$f":"H98*'PART-II'!$H163","v":0},{"$f":"I98*'PART-II'!$H163","v":0},{"$f":"J98*'PART-II'!$H163","v":0},{"$f":"K98*'PART-II'!$H163","v":0},{"$f":"L98*'PART-II'!$H163","v":0},{"$f":"M98*'PART-II'!$H163","v":0},{"$f":"N98*'PART-II'!$H163","v":0},{"$f":"O98*'PART-II'!$H163","v":0},{"$f":"P98*'PART-II'!$H163","v":0},{"$f":"Q98*'PART-II'!$H163","v":0},{"$f":"R98*'PART-II'!$H163","v":0},{"$f":"S98*'PART-II'!$H163","v":0},{"$f":"T98*'PART-II'!$H163","v":0},{"$f":"U98*'PART-II'!$H163","v":0},{"$f":"V98*'PART-II'!$H163","v":0},{"$f":"W98*'PART-II'!$H163","v":0},{"$f":"X98*'PART-II'!$H163","v":0},{"$f":"Y98*'PART-II'!$H163","v":0},{"$f":"Z98*'PART-II'!$H163","v":0},{"$f":"AA98*'PART-II'!$H163","v":0},{"$f":"AB98*'PART-II'!$H163","v":0},{"$f":"AC98*'PART-II'!$H163","v":0}]
[14,"Heavy Cream",1900,"36.00-50.00",{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"G99*'PART-II'!$H164","v":0},{"$f":"H99*'PART-II'!$H164","v":0},{"$f":"I99*'PART-II'!$H164","v":0},{"$f":"J99*'PART-II'!$H164","v":0},{"$f":"K99*'PART-II'!$H164","v":0},{"$f":"L99*'PART-II'!$H164","v":0},{"$f":"M99*'PART-II'!$H164","v":0},{"$f":"N99*'PART-II'!$H164","v":0},{"$f":"O99*'PART-II'!$H164","v":0},{"$f":"P99*'PART-II'!$H164","v":0},{"$f":"Q99*'PART-II'!$H164","v":0},{"$f":"R99*'PART-II'!$H164","v":0},{"$f":"S99*'PART-II'!$H164","v":0},{"$f":"T99*'PART-II'!$H164","v":0},{"$f":"U99*'PART-II'!$H164","v":0},{"$f":"V99*'PART-II'!$H164","v":0},{"$f":"W99*'PART-II'!$H164","v":0},{"$f":"X99*'PART-II'!$H164","v":0},{"$f":"Y99*'PART-II'!$H164","v":0},{"$f":"Z99*'PART-II'!$H164","v":0},{"$f":"AA99*'PART-II'!$H164","v":0},{"$f":"AB99*'PART-II'!$H164","v":0},{"$f":"AC99*'PART-II'!$H164","v":0}]
[null,"SubTotal - Class 2",null,null,null,{"$f":"SUM(F148:F153)","v":0},{"$f":"SUM(G148:G153)","v":0},{"$f":"SUM(H148:H153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"TOTAL POUNDS"]

{"sheet":"PART-V","index":11,"n_rows":156,"n_cols":29,"rows_kept":156,"cut":false,"hidden":false,"merged":[[0,11,0,12],[2,10,2,11],[7,27,7,28]]}
["PART V - BULK SALES TO OTHER DEALERS",null,null,"Dealer : ",{"$f":"IF(COVER!D12=\"\",\"\",COVER!D12)","v":" "},null,null,null,null,"PMMB License Number :",null,{"$f":"IF(COVER!D13=\"\",\"\",COVER!D13)","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"Month/Year :",{"$f":"IF(COVER!$D$14=\"\",\"\",CONCATENATE(COVER!$D$14,\", \",COVER!$F$14))","v":""}]
[]
[]
[null,"License","Purchaser's","Product","Product","Butterfat","Butterfat","BF %","BF %",null,"D","Pool","Prod.","Where","Home",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z6=\"\",\"\",)","v":""}]
[null,"Number","Name","Code","Pounds","Pounds","Percent","Low","High","Revenue","T","Milk","O.S.","Sold","Area",null,null,null,null,null,null,null,null,null,null,null,""]
[null,"A","B","C","D",null,"E",null,null,"F","G","H","I",null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(COUNTIF($Z$10:$Z$134,\"\") < 125, \"Location Diff\",\"\")","v":""}]
[null,null,null,"TOTAL",{"$f":"IF(SUM(E10:E134)=0,0,SUM(E10:E134))","v":0},{"$f":"IF(SUM(F10:F134)=0,0,SUM(F10:F134))","v":0},null,null,null,{"$f":"IF(SUM(J10:J59)=0,\"\",SUM(J10:J59))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(COUNTIF($Z$10:$Z$134,\"\") < 125, \"Default\",\"\")","v":""},{"$f":"IF(COUNTIF($Z$10:$Z$134,\"\") < 125, \"OVERRIDE\",\"\")","v":""}]
[1,null,{"$f":"IF(B10 = \"\",\"\",VLOOKUP(B10,szdealers,2))","v":""},null,null,{"$f":"IF(G10=\"\",\"\",ROUND(G10*E10,4))","v":""},null,{"$f":"IF(E10=\"\",\"\",VLOOKUP(D10,rn_product_list,4))","v":""},{"$f":"IF(E10=\"\",\"\",VLOOKUP(D10,rn_product_list,5))","v":""},null,null,null,null,{"$f":"O10","v":""},{"$f":"IF(B10<>\"\",VLOOKUP(B10,szdealers,3),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D10=2001,D10=2002,D10=2003,D10=2004)*AND(K10=\"d\"),\"ENTER PRODUCER GROUP NUMBER--->\",\"\")","v":""},null,{"$f":"IF(Z10 = \"\",\"\",VLOOKUP(B10,szdealers,4,FALSE))","v":""}]
[2,null,{"$f":"IF(B11 = \"\",\"\",VLOOKUP(B11,szdealers,2))","v":""},null,null,{"$f":"IF(G11=\"\",\"\",ROUND(G11*E11,4))","v":""},null,"","",null,null,null,null,{"$f":"O11","v":""},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D11=2001,D11=2002,D11=2003,D11=2004)*AND(K11=\"d\"),\"ENTER PRODUCER GROUP NUMBER--->\",\"\")","v":""},null,""]
[3,null,{"$f":"IF(B12 = \"\",\"\",VLOOKUP(B12,szdealers,2))","v":""},null,null,"",null,"","",null,null,null,null,{"$f":"O12","v":""},"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[4,null,{"$f":"IF(B13 = \"\",\"\",VLOOKUP(B13,szdealers,2))","v":""},null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[5,null,{"$f":"IF(B14 = \"\",\"\",VLOOKUP(B14,szdealers,2))","v":""},null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[6,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[7,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[8,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[9,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[10,null,{"$f":"IF(B19 = \"\",\"\",VLOOKUP(B19,szdealers,2))","v":""},null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[11,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[12,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[13,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[14,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[15,null,"",null,null,"",null,"","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[16,null,"",null,null,"",null,"","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[17,null,"",null,null,"",null,"","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[18,null,"",null,null,"",null,"","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[19,null,"",null,null,"",null,"","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[20,null,"",null,null,"",null,"","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[21,null,"",null,null,"",null,"","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[22,null,"",null,null,"",null,"","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[23,null,"",null,null,"",null,"","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[24,null,"",null,null,"",null,"","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[25,null,"",null,null,"",null,"","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[26,null,"",null,null,"",null,"","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[27,null,"",null,null,"",null,"","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[28,null,"",null,null,"",null,"","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[29,null,"",null,null,"",null,"","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[30,null,"",null,null,"",null,"","",null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[31,null,{"$f":"IF(B40 = \"\",\"\",VLOOKUP(B40,szdealers,2,FALSE))","v":""},null,null,"",null,"","",null,null,null,null,{"$f":"O40","v":""},"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[32,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[33,null,{"$f":"IF(B42 = \"\",\"\",VLOOKUP(B42,szdealers,2,FALSE))","v":""},null,null,"",null,{"$f":"IF(E42=\"\",\"\",VLOOKUP(D42,rn_product_list,4))","v":""},{"$f":"IF(E42=\"\",\"\",VLOOKUP(D42,rn_product_list,5))","v":""},null,null,null,null,"",{"$f":"IF(B42<>\"\",VLOOKUP(B42,szdealers,3),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"",null,""]
[34,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[35,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[36,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[37,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[38,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[39,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[40,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[41,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[42,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[43,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[44,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[45,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[46,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[47,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[48,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[49,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[50,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[51,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[52,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[53,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[54,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[55,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[56,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[57,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[58,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[59,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[60,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[61,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[62,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[63,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[64,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[65,null,{"$f":"IF(B74 = \"\",\"\",VLOOKUP(B74,szdealers,2,FALSE))","v":""},null,null,"",null,{"$f":"IF(E74=\"\",\"\",VLOOKUP(D74,rn_product_list,4))","v":""},{"$f":"IF(E74=\"\",\"\",VLOOKUP(D74,rn_product_list,5))","v":""},null,null,null,null,"",{"$f":"IF(B74<>\"\",VLOOKUP(B74,szdealers,3),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(Z74 = \"\",\"\",VLOOKUP(B74,szdealers,4,FALSE))","v":""}]
[66,null,"",null,null,{"$f":"IF(G75=\"\",\"\",ROUND(G75*E75,4))","v":""},null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D75=2001,D75=2002,D75=2003,D75=2004)*AND(K75=\"d\"),\"ENTER PRODUCER GROUP NUMBER--->\",\"\")","v":""},null,""]
[67,null,"",null,null,"",null,"","",null,null,null,null,{"$f":"O76","v":""},"",null,null,null,null,null,null,null,null,null,null,"",null,""]
[68,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[69,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[70,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[71,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[72,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[73,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[74,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[75,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[76,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[77,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[78,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[79,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[80,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[81,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[82,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[83,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[84,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[85,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[86,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[87,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[88,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[89,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[90,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[91,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[92,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[93,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[94,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[95,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[96,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[97,null,{"$f":"IF(B106 = \"\",\"\",VLOOKUP(B106,szdealers,2,FALSE))","v":""},null,null,"",null,{"$f":"IF(E106=\"\",\"\",VLOOKUP(D106,rn_product_list,4))","v":""},{"$f":"IF(E106=\"\",\"\",VLOOKUP(D106,rn_product_list,5))","v":""},null,null,null,null,"",{"$f":"IF(B106<>\"\",VLOOKUP(B106,szdealers,3),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"",null,""]
[98,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[99,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[100,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[101,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[102,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[103,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[104,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[105,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[106,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[107,null,{"$f":"IF(B116 = \"\",\"\",VLOOKUP(B116,szdealers,2))","v":""},null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[108,null,{"$f":"IF(B117 = \"\",\"\",VLOOKUP(B117,szdealers,2))","v":""},null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[109,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[110,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[111,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[112,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[113,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[114,null,null,null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[115,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[116,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[117,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[118,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[119,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[120,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[121,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[122,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[123,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[124,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[125,null,"",null,null,"",null,"","",null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,""]
[null,null,null,null,"Product Pounds","BF Pounds"]
[null,"Red cells indicate butterfat percentage outside acceptable range",null,null,{"$f":"SUMIF(K10:K134,\"D\",E10:E134)","v":0},{"$f":"SUMIF(K10:K134,\"D\",F10:F134)","v":0},"Diverted"]
[null,null,null,null,{"$f":"SUMIF(K10:K134,\"T\",E10:E134)","v":0},{"$f":"SUMIF(K10:K134,\"T\",F10:F134)","v":0},"Transferred"]
[]
[]
[]
[null,null,null,0,null,"pounds","butterfat","skim"]
[null,null,"Bulk transfers - Cream only","2102 2103 2104",null,{"$f":"SUM(IF(D10:D134={2102,2103,2104},E10:E134,0))","v":0},{"$f":"SUM(IF(D10:D134={2102,2103,2104},F10:F134,0))","v":0},{"$f":"F142-G142","v":0}]
[null,null,"Bulk diversions - Milk","2001 2002 2003 2004",null,{"$f":"SUM(IF((D10:D134={2001,2002,2003,2004}),IF(K10:K134=\"d\",E10:E134,0)))","v":0},{"$f":"SUM(IF((D10:D134={2001,2002,2003,2004}),IF(K10:K134=\"d\",F10:F134,0)))","v":0},{"$f":"F143-G143","v":0}]
[null,null,"Bulk Transfers - Milk only","2001 2002 2003 2004 2201-04",null,{"$f":"SUM(IF((D10:D134={2001,2002,2003,2004,2201,2202,2203,2204}),IF(K10:K134 <> \"d\",E10:E134,0)))","v":0},{"$f":"SUM(IF((D10:D134={2001,2002,2003,2004,2201,2202,2203,2204}),IF(K10:K134 <> \"d\",F10:F134,0)))","v":0},{"$f":"F144-G144","v":0}]
[]
[]
[]
[]
[]
[null,null,"NON CLASS 1 DIVERTED",{"$f":"SUMIFS(E10:E134,K10:K134,\"=D\",D10:D134,\"<>2001\",D10:D134,\"<>2201\",D10:D134,\"<>2301\",D10:D134,\"<>2501\",D10:D134,\"<>2701\")","v":0}]
[]
[]
[]
[null,null,{"$f":"SUMIFS(E10:E134,K10:K134,\"=D\",D10:D134,\"<>2001\")","v":0}]
[]
[null,null,null,{"$f":"AND(K10=\"D\",VALUE(RIGHT(D10))<>1)","v":{"$error":"#VALUE!"}},null,{"$f":"VALUE(RIGHT(D10))","v":{"$error":"#VALUE!"}}]

{"sheet":"PART-VI","index":12,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":false,"merged":[[1,2,1,3]]}
["PART VI - CLASS II, III & IV  MANUFACTURED UTILIZATION"]
[null,"Dealer :",{"$f":"COVER!D12","v":" "},null,null,"PMMB License Number:",{"$f":"IF(COVER!D13=\"\",\"\",COVER!D13)","v":""},"Month/Year :",{"$f":"IF(COVER!$D$14=\"\",\"\",CONCATENATE(COVER!$D$14,\", \",COVER!$F$14))","v":""}]
[]
[]
[null,"Product","Description of",null,null,"Product","Butterfat","Butterfat","Butterfat","Butterfat"]
[null,"Code","Products Manufactured",null,null,"Pounds","Pounds","Percent","Low","High"]
[null,"A","B",null,null,"C","D"]
[null,"        TOTAL",null,null,null,{"$f":"IF(SUM(F9:F43)=0,0,SUM(F9:F43))","v":0},{"$f":"IF(SUM(G9:G43)=0,0,SUM(G9:G43))","v":0}]
[1,null,{"$f":"IF(B9<>\"\",VLOOKUP(B9,rn_product_list,2),\"\")","v":""},null,null,null,{"$f":"IF(H9=\"\",\"\",ROUND(H9*F9,4))","v":""},null,{"$f":"IF(F9<>\"\",VLOOKUP(B9,rn_product_list,4,FALSE),\"\")","v":""},{"$f":"IF(F9<>\"\",VLOOKUP(B9,rn_product_list,5,FALSE),\"\")","v":""}]
[{"$f":"+A9+1","v":2},null,"",null,null,null,{"$f":"IF(H10=\"\",\"\",ROUND(H10*F10,4))","v":""},null,"",""]
[{"$f":"+A10+1","v":3},null,"",null,null,null,"",null,"",""]
[4,null,"",null,null,null,"",null,"",""]
[5,null,"",null,null,null,"",null,"",""]
[6,null,"",null,null,null,"",null,"",""]
[7,null,"",null,null,null,"",null,"",""]
[8,null,"",null,null,null,"",null,"",""]
[9,null,"",null,null,null,"",null,"",""]
[10,null,"",null,null,null,"",null,"",""]
[11,null,"",null,null,null,"",null,"",""]
[12,null,"",null,null,null,"",null,"",""]
[13,null,"",null,null,null,"",null,"",""]
[14,null,"",null,null,null,"",null,"",""]
[15,null,"",null,null,null,"",null,"",""]
[16,null,"",null,null,null,"",null,"",""]
[17,null,"",null,null,null,"",null,"",""]
[18,null,"",null,null,null,"",null,"",""]
[19,null,"",null,null,null,"",null,"",""]
[20,null,"",null,null,null,"",null,"",""]
[21,null,"",null,null,null,"",null,"",""]
[{"$f":"+A29+1","v":22},null,"",null,null,null,"",null,"",""]
[23,null,"",null,null,null,"",null,"",""]
[24,null,"",null,null,null,"",null,"",""]
[25,null,"",null,null,null,"",null,"",""]
[26,null,"",null,null,null,"",null,"",""]
[27,null,"",null,null,null,"",null,"",""]
[28,null,"",null,null,null,"",null,"",""]
[29,null,"",null,null,null,"",null,"",""]
[30,null,"",null,null,null,"",null,"",""]
[31,null,"",null,null,null,"",null,"",""]
[32,null,"",null,null,null,"",null,"",""]
[33,null,"",null,null,null,"",null,"",""]
[34,null,"",null,null,null,"",null,"",""]
[35,null,"",null,null,null,"",null,"",""]
[]
[null,"Red cells indicate butterfat percentage outside acceptable range"]
[]
[null,null,null,"pounds","butterfat"]
[null,null,"Subtotal Class 2",{"$f":"SUM(IF(RIGHT(B9:B43,1) = \"2\",F9:F43,0))","v":0},{"$f":"SUM(IF(RIGHT(B9:B43,1) = \"2\",G9:G43,0))","v":0}]
[null,null,"Subtotal Class 3",{"$f":"SUM(IF(RIGHT(B9:B43,1) = \"3\",F9:F43,0))","v":0},{"$f":"SUM(IF(RIGHT(B9:B43,1) = \"3\",G9:G43,0))","v":0}]
[null,null,"Subtotal Class 4",{"$f":"SUM(IF(RIGHT(B9:B43,1) = \"4\",F9:F43,0))","v":0},{"$f":"SUM(IF(RIGHT(B9:B43,1) = \"4\",G9:G43,0))","v":0}]
[null,null,"dealer home area"]
[null,null,{"$f":"VLOOKUP(COVER!D13,'DEALER-LIST'!A4:C431,3)","v":{"$error":"#N/A"}}]

{"sheet":"PART-VII","index":13,"n_rows":25,"n_cols":9,"rows_kept":25,"cut":false,"hidden":false,"merged":[[6,0,6,2],[7,0,7,2],[1,2,1,3],[18,0,18,2],[19,0,19,2]]}
["PART VII - INVENTORIES"]
[null,"Dealer :",{"$f":"COVER!D12","v":" "},null,null,"PMMB License Number:",{"$f":"IF(COVER!D13=\"\",\"\",COVER!D13)","v":""},"Month/Year :",{"$f":"IF(COVER!$D$14=\"\",\"\",CONCATENATE(COVER!$D$14,\", \",COVER!$F$14))","v":""}]
[null,null,null,null,null,null,{"$f":"IF(G2=\"\",\"\",VLOOKUP(G2,'DEALER-LIST'!A4:C446,3,FALSE))","v":""}]
[]
[null,null,null,"Beginning of Month",null,"End of Month",null,"Variance (END minus BEGIN)"]
[null,null,null,"Product","Butterfat","Product","Butterfat","Product","Butterfat"]
["Class Inventory",null,null,"Pounds","Pounds","Pounds","Pounds","Pounds","Pounds"]
["A",null,null,"B","C","D","E"]
[null,"        TOTAL",null,{"$f":"IF(SUM(D10:D13)=0,\"\",SUM(D10:D13))","v":""},{"$f":"IF(SUM(E10:E13)=0,\"\",SUM(E10:E13))","v":""},{"$f":"IF(SUM(F10:F13)=0,\"\",SUM(F10:F13))","v":""},{"$f":"IF(SUM(G10:G13)=0,\"\",SUM(G10:G13))","v":""},{"$f":"IF(SUM(H10:H13)=0,0,SUM(H10:H13))","v":0},{"$f":"IF(SUM(I10:I13)=0,0,SUM(I10:I13))","v":0}]
[1,"Class I",null,null,null,null,null,{"$f":"IF((F10-D10)=0,0,(F10-D10))","v":0},0]
[2,"Class II",null,null,null,null,null,0,0]
[3,"Class III",null,null,null,null,null,{"$f":"IF((F12-D12)=0,0,(F12-D12))","v":0},{"$f":"IF((G12-E12)=0,0,(G12-E12))","v":0}]
[4,"Class IV",null,null,null,null,null,{"$f":"IF((F13-D13)=0,0,(F13-D13))","v":0},{"$f":"IF((G13-E13)=0,0,(G13-E13))","v":0}]
[]
[]
[null,null,null,"Begin ","End","Variance"]
[null,null,null,"Month","Month"]
[null,null,null,"Skim","Skim","Skim"]
["Class Inventory",null,null,"Pounds","Pounds","Pounds"]
["A"]
[null,"        TOTAL",null,{"$f":"IF(SUM(D22:D25)=0,\"\",SUM(D22:D25))","v":""},{"$f":"IF(SUM(E22:E25)=0,\"\",SUM(E22:E25))","v":""},{"$f":"IF(SUM(F22:F25)=0,0,SUM(F22:F25))","v":0}]
[1,"Class I",null,{"$f":"D10-E10","v":0},{"$f":"F10-G10","v":0},{"$f":"IF((E22-D22)=0,0,(E22-D22))","v":0}]
[2,"Class II",null,0,{"$f":"F11-G11","v":0},{"$f":"IF((E23-D23)=0,0,(E23-D23))","v":0}]
[3,"Class III",null,{"$f":"D12-E12","v":0},{"$f":"F12-G12","v":0},{"$f":"IF((E24-D24)=0,0,(E24-D24))","v":0}]
[4,"Class IV",null,{"$f":"D13-E13","v":0},{"$f":"F13-G13","v":0},{"$f":"IF((E25-D25)=0,0,(E25-D25))","v":0}]

{"sheet":"Federal-Orders","index":14,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
["FORA_CODE","FORA_DESCR"]
[1,"FO Area 1 Northeast",1]
[5,"FO Area 5 Appalachia",5]
[33,"FO Area 33 Mideast",33]

{"sheet":"PART-VIII","index":15,"n_rows":42,"n_cols":10,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Dealer :",{"$f":"IF(COVER!D12=\"\",\"\",COVER!D12)","v":" "},null,null,"PMMB License Number:",{"$f":"IF(COVER!D13=\"\",\"\",COVER!D13)","v":""},"Month/Year :",{"$f":"IF(COVER!$D$14=\"\",\"\",CONCATENATE(COVER!$D$14,\", \",COVER!$F$14))","v":""}]
[]
[]
["","Subdealers","Subdealer's",null,"Milk","Total","Days Balance"]
[null,"Number","Name",null,"Value","Quarts","Outstanding"]
[null,null,"B",null,"C","D","E"]
[null,null,null,"TOTAL",{"$f":"IF(SUM(E9:E42)=0,\"\",SUM(E9:E42))","v":""},{"$f":"IF(SUM(F9:F42)=0,\"\",SUM(F9:F42))","v":""}]
[1,null,{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,szsubdealerlist,2))","v":""},null,null,null,null,null,null,{"$f":"VLOOKUP(B9,szsubdealerlist,2,FALSE)","v":{"$error":"#N/A"}}]
[2,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[3,null,{"$f":"IF(B11=\"\",\"\",VLOOKUP(B11,szsubdealerlist,2))","v":""},null,null,null,null,null,null,{"$error":"#N/A"}]
[4,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[5,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[6,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[7,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[8,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[9,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[10,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[11,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[12,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[13,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[14,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[15,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[16,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[17,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[18,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[19,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[20,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[21,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[22,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[23,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[24,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[25,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[26,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[27,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[28,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[29,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[30,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[31,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[32,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[33,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]
[34,null,"",null,null,null,null,null,null,{"$error":"#N/A"}]

{"sheet":"Fed Orders","index":16,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[1,"FO 1 Northeast"]
[3,"FO 33 Mideast"]
[5,"FO 5 Appalachian"]

{"sheet":"S 8.1","index":17,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["8.1 Shrinkage Report"]
[]
[]
[]
[]
["Shrinkage computation"]
[]
[null,"Product","Butterfat","Skim"]
["Description","Pounds","Pounds","Pounds"]
["A","B","C","C"]
[]
["TOTAL PRODUCER RECEIPTS  -  PART IA",{"$f":"'PART-IA'!E3","v":0},{"$f":"'PART-IA'!F3","v":0},{"$f":"'PART-IA'!E3-'PART-IA'!F3","v":0}]
["TOTAL OTHER RECEIPTS  -  PART II ",{"$f":"'PART-II'!G199","v":0},{"$f":"'PART-II'!H199","v":0},{"$f":"'PART-II'!F200","v":0}]
["GRAND TOTAL RECEIPTS",{"$f":"SUM(B12:B13)","v":0},{"$f":"SUM(C12:C13)","v":0},{"$f":"SUM(D12:D13)","v":0}]
[]
["TOTAL ROUTE DISPOSITION   -  PART III ",{"$f":"'PART-III'!E10","v":0},{"$f":"'PART-III'!F10","v":0},{"$f":"'PART-III'!E10-'PART-III'!F10","v":0}]
["TOTAL PACKAGED SALES  -  PART IV ",{"$f":"'PART-IV'!F11","v":0},{"$f":"'PART-IV'!G11","v":0},{"$f":"'PART-IV'!F11-'PART-IV'!G11","v":0}]
["TOTAL BULK SALES  -  PART V ",{"$f":"'PART-V'!E9","v":0},{"$f":"'PART-V'!F9","v":0},{"$f":"'PART-V'!E9-'PART-V'!F9","v":0}]
["TOTAL CLASS II, III & IV MANUFACTURED  -  PART VI ",{"$f":"'PART-VI'!F8","v":0},{"$f":"'PART-VI'!G8","v":0},{"$f":"'PART-VI'!F8-'PART-VI'!G8","v":0}]
["TOTAL INVENTORIES  -  PART VII ",{"$f":"'PART-VII'!H9","v":0},{"$f":"'PART-VII'!I9","v":0},{"$f":"'PART-VII'!F21","v":0}]
["GRAND TOTAL UTILIZATION",{"$f":"SUM(B16:B20)","v":0},{"$f":"SUM(C16:C20)","v":0},{"$f":"SUM(D16:D20)","v":0}]
[]
["SHRINKAGE (RECEIPTS less UTILIZATION)",{"$f":"B14-B21","v":0},{"$f":"C14-C21","v":0},{"$f":"D14-D21","v":0}]
[]
["Percent Shrinkage",{"$f":"IFERROR(B23/B14,0)","v":0},{"$f":"IFERROR(C23/C14,0)","v":0},{"$f":"IFERROR(D23/D14,0)","v":0}]

{"sheet":"S 8.2","index":18,"n_rows":117,"n_cols":40,"rows_kept":117,"cut":false,"hidden":false,"merged":[[1,21,1,32],[2,6,2,8],[2,9,2,11],[2,12,2,14],[2,15,2,17],[1,3,1,20],[2,18,2,20],[2,3,2,5],[2,21,2,23],[2,24,2,26],[2,27,2,29],[2,30,2,32],[4,0,21,0],[61,0,78,0],[79,0,80,0],[22,0,23,0],[31,3,31,5],[59,3,59,5],[30,3,30,20],[59,18,59,20],[59,6,59,8],[31,18,31,20],[31,6,31,8],[31,9,31,11],[31,12,31,14],[31,15,31,17],[115,19,115,21],[33,0,50,0],[51,0,52,0],[59,15,59,16],[88,0,105,0],[106,0,107,0],[59,9,59,11],[59,12,59,14],[86,15,86,16],[58,21,58,32],[58,3,58,20],[86,3,86,5],[86,6,86,8],[86,9,86,11],[86,12,86,14],[85,3,85,20],[31,30,31,32],[59,36,59,38],[31,34,31,35],[59,21,59,23],[31,36,31,38],[31,21,31,23],[31,24,31,26],[2,34,2,35],[86,18,86,20],[86,36,86,38],[59,24,59,26],[59,27,59,29],[59,30,59,32],[86,24,86,26],[86,27,86,29],[86,30,86,32],[85,21,85,32],[86,21,86,23],[86,34,86,35],[59,34,59,35],[30,21,30,32],[2,36,2,38],[31,27,31,29]]}
["Schedule 8.2 "]
[null,null,null,"UTILIZATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADJUSTMENTS"]
["Class","Area","Price","Part 3",null,null,"Part 4",null,null,"Part 5",null,null,"Part 6",null,null,"Part 7",null,null,"TOTAL",null,null,"Packaged Deductions",null,null,"Shrinkage",null,null,"Inventory Adjust",null,null,"Bulk Deductions",null,null,null,"Extension",null,"Net PRODUCER POUNDS",null,null,"Area"]
[null,null,null,"Prod Lbs","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs.","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs","BF Lbs","Skim","Prod Lbs.","BF Lbs","Skim Lbs"]
["CLASS 1",{"$f":"'PART-III'!G$82","v":"1-0"},null,{"$f":"'PART-III'!G96","v":0},{"$f":"'PART-III'!G$124","v":0},{"$f":"'PART-III'!G$137","v":0},{"$f":"'PART-IV'!G$94","v":0},{"$f":"'PART-IV'!G$123","v":0},{"$f":"'PART-IV'!G$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B5,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B5,'PART-V'!$F$10:$F$134,0)))","v":0},{"$f":"J5-K5","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B5,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B5,'PART-VI'!$G$9:$G$43,0)))","v":0},{"$f":"M5-N5","v":0},null,null,null,{"$f":"D5+G5+J5+M5","v":0},{"$f":"E5+H5+K5+N5","v":0},{"$f":"F5+I5+L5+O5","v":0},{"$f":"IFERROR(((D5+G5)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E5+H5)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},{"$f":"IFERROR(+(F5+I5)/($F$26+$I$26)*($V$26-$W$26),0)","v":0},{"$f":"IFERROR(allocations!$F$50*S5/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B5=allocations!$C$39,allocations!$F$50,0),T5/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B5=allocations!$C$39,allocations!$F$59,0),U5/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S5/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B5=allocations!$C$39,$AC$26,0),T5/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B5=allocations!$C$39,$AD$26,0),U5/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S5/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T5/$T$26,0)","v":0},{"$f":"AE5-AF5","v":0},{"$f":"S5-V5+Y5+AB5-AE5","v":0},{"$f":"T5-W5+Z5+AC5-AF5","v":0},{"$f":"U5-X5+AA5+AD5-AG5","v":0},{"$f":"S5-V5+Y5+AB5-AE5","v":0},{"$f":"IF(AI5<0,0,AI5-IFERROR((AI5/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ5<0,0,AJ5-IFERROR((AJ5/$AJ$26*allocations!$F$127),0))","v":0},{"$f":"B5","v":"1-0"}]
[null,{"$f":"'PART-III'!H$82","v":"2-0"},null,{"$f":"'PART-III'!H$96","v":0},{"$f":"'PART-III'!H$124","v":0},{"$f":"'PART-III'!H$137","v":0},{"$f":"'PART-IV'!H$94","v":0},{"$f":"'PART-IV'!H$123","v":0},{"$f":"'PART-IV'!H$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B6,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B6,'PART-V'!$F$10:$F$134,0)))","v":0},{"$f":"J6-K6","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B6,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B6,'PART-VI'!$G$9:$G$43,0)))","v":0},{"$f":"M6-N6","v":0},null,null,null,{"$f":"D6+G6+J6+M6","v":0},{"$f":"E6+H6+K6+N6","v":0},{"$f":"F6+I6+L6+O6","v":0},{"$f":"IFERROR(((D6+G6)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E6+H6)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},{"$f":"IFERROR(+(F6+I6)/($F$26+$I$26)*($V$26-$W$26),0)","v":0},{"$f":"IFERROR(allocations!$F$50*S6/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B6=allocations!$C$39,allocations!$F$50,0),T6/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B6=allocations!$C$39,allocations!$F$59,0),U6/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S6/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B6=allocations!$C$39,$AC$26,0),T6/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B6=allocations!$C$39,$AD$26,0),U6/$U$26*$AD$26)","v":0},{"$f":"IFERROR((allocations!$F$91*S6/$S$26)+allocations!L87,0)","v":0},{"$f":"IFERROR((allocations!$F$100*T6/$T$26)+allocations!N87,0)","v":0},{"$f":"AE6-AF6","v":0},{"$f":"S6-V6+Y6+AB6-AE6","v":0},0,0,{"$f":"S6-V6+Y6+AB6-AE6","v":0},{"$f":"IF(AI6<0,0,AI6-IFERROR((AI6/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ6<0,0,AJ6-IFERROR((AJ6/$AJ$26*allocations!$F$127),0))","v":0},{"$f":"B6","v":"2-0"}]
[null,{"$f":"'PART-III'!I$82","v":"3-0"},null,{"$f":"'PART-III'!I$96","v":0},{"$f":"'PART-III'!I$124","v":0},{"$f":"'PART-III'!I$137","v":0},{"$f":"'PART-IV'!I$94","v":0},{"$f":"'PART-IV'!I$123","v":0},{"$f":"'PART-IV'!I$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B7,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B7,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B7,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B7,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D7+G7)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E7+H7)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S7/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B7=allocations!$C$39,allocations!$F$50,0),T7/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B7=allocations!$C$39,allocations!$F$59,0),U7/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S7/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B7=allocations!$C$39,$AC$26,0),T7/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B7=allocations!$C$39,$AD$26,0),U7/$U$26*$AD$26)","v":0},{"$f":"IFERROR((allocations!$F$91*S7/$S$26)+allocations!L88,0)","v":0},{"$f":"IFERROR((allocations!$F$100*T7/$T$26)+allocations!N88,0)","v":0},0,0,0,0,0,{"$f":"IF(AI7<0,0,AI7-IFERROR((AI7/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ7<0,0,AJ7-IFERROR((AJ7/$AJ$26*allocations!$F$127),0))","v":0},"3-0"]
[null,{"$f":"'PART-III'!J$82","v":"4-0"},null,{"$f":"'PART-III'!J$96","v":0},{"$f":"'PART-III'!J$124","v":0},{"$f":"'PART-III'!J$137","v":0},{"$f":"'PART-IV'!J$94","v":0},{"$f":"'PART-IV'!J$123","v":0},{"$f":"'PART-IV'!J$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B8,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B8,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B8,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B8,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D8+G8)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E8+H8)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S8/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B8=allocations!$C$39,allocations!$F$50,0),T8/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B8=allocations!$C$39,allocations!$F$59,0),U8/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S8/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B8=allocations!$C$39,$AC$26,0),T8/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B8=allocations!$C$39,$AD$26,0),U8/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S8/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T8/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI8<0,0,AI8-IFERROR((AI8/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ8<0,0,AJ8-IFERROR((AJ8/$AJ$26*allocations!$F$127),0))","v":0},"4-0"]
[null,{"$f":"'PART-III'!K$82","v":"5-0"},null,{"$f":"'PART-III'!K$96","v":0},{"$f":"'PART-III'!K$124","v":0},{"$f":"'PART-III'!K$137","v":0},{"$f":"'PART-IV'!K$94","v":0},{"$f":"'PART-IV'!K$123","v":0},{"$f":"'PART-IV'!K$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B9,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B9,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B9,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B9,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D9+G9)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E9+H9)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S9/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B9=allocations!$C$39,allocations!$F$50,0),T9/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B9=allocations!$C$39,allocations!$F$59,0),U9/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S9/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B9=allocations!$C$39,$AC$26,0),T9/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B9=allocations!$C$39,$AD$26,0),U9/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S9/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T9/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI9<0,0,AI9-IFERROR((AI9/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ9<0,0,AJ9-IFERROR((AJ9/$AJ$26*allocations!$F$127),0))","v":0},"5-0"]
[null,{"$f":"'PART-III'!L$82","v":"6-0"},null,{"$f":"'PART-III'!L$96","v":0},{"$f":"'PART-III'!L$124","v":0},{"$f":"'PART-III'!L$137","v":0},{"$f":"'PART-IV'!L$94","v":0},{"$f":"'PART-IV'!L$123","v":0},{"$f":"'PART-IV'!L$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B10,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B10,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B10,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B10,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D10+G10)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E10+H10)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S10/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B10=allocations!$C$39,allocations!$F$50,0),T10/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B10=allocations!$C$39,allocations!$F$59,0),U10/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S10/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B10=allocations!$C$39,$AC$26,0),T10/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B10=allocations!$C$39,$AD$26,0),U10/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S10/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T10/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI10<0,0,AI10-IFERROR((AI10/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ10<0,0,AJ10-IFERROR((AJ10/$AJ$26*allocations!$F$127),0))","v":0},"6-0"]
[null,{"$f":"'PART-III'!M$82","v":"1-3"},null,{"$f":"'PART-III'!M$96","v":0},{"$f":"'PART-III'!M$124","v":0},{"$f":"'PART-III'!M$137","v":0},{"$f":"'PART-IV'!M$94","v":0},{"$f":"'PART-IV'!M$123","v":0},{"$f":"'PART-IV'!M$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B11,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B11,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B11,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B11,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D11+G11)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E11+H11)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S11/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B11=allocations!$C$39,allocations!$F$50,0),T11/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B11=allocations!$C$39,allocations!$F$59,0),U11/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S11/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B11=allocations!$C$39,$AC$26,0),T11/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B11=allocations!$C$39,$AD$26,0),U11/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S11/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T11/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI11<0,0,AI11-IFERROR((AI11/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ11<0,0,AJ11-IFERROR((AJ11/$AJ$26*allocations!$F$127),0))","v":0},"1-3"]
[null,{"$f":"'PART-III'!N$82","v":"1-4"},null,{"$f":"'PART-III'!N$96","v":0},{"$f":"'PART-III'!N$124","v":0},{"$f":"'PART-III'!N$137","v":0},{"$f":"'PART-IV'!N$94","v":0},{"$f":"'PART-IV'!N$123","v":0},{"$f":"'PART-IV'!N$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B12,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B12,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B12,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B12,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D12+G12)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E12+H12)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S12/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B12=allocations!$C$39,allocations!$F$50,0),T12/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B12=allocations!$C$39,allocations!$F$59,0),U12/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S12/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B12=allocations!$C$39,$AC$26,0),T12/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B12=allocations!$C$39,$AD$26,0),U12/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S12/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T12/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI12<0,0,AI12-IFERROR((AI12/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ12<0,0,AJ12-IFERROR((AJ12/$AJ$26*allocations!$F$127),0))","v":0},"1-4"]
[null,{"$f":"'PART-III'!O$82","v":"1-5"},null,{"$f":"'PART-III'!O$96","v":0},{"$f":"'PART-III'!O$124","v":0},{"$f":"'PART-III'!O$137","v":0},{"$f":"'PART-IV'!O$94","v":0},{"$f":"'PART-IV'!O$123","v":0},{"$f":"'PART-IV'!O$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B13,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B13,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B13,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B13,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D13+G13)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E13+H13)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S13/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B13=allocations!$C$39,allocations!$F$50,0),T13/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B13=allocations!$C$39,allocations!$F$59,0),U13/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S13/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B13=allocations!$C$39,$AC$26,0),T13/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B13=allocations!$C$39,$AD$26,0),U13/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S13/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T13/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI13<0,0,AI13-IFERROR((AI13/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ13<0,0,AJ13-IFERROR((AJ13/$AJ$26*allocations!$F$127),0))","v":0},"1-5"]
[null,{"$f":"'PART-III'!P$82","v":"3-1"},null,{"$f":"'PART-III'!P$96","v":0},{"$f":"'PART-III'!P$124","v":0},{"$f":"'PART-III'!P$137","v":0},{"$f":"'PART-IV'!P$94","v":0},{"$f":"'PART-IV'!P$123","v":0},{"$f":"'PART-IV'!P$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B14,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B14,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B14,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B14,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D14+G14)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E14+H14)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S14/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B14=allocations!$C$39,allocations!$F$50,0),T14/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B14=allocations!$C$39,allocations!$F$59,0),U14/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S14/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B14=allocations!$C$39,$AC$26,0),T14/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B14=allocations!$C$39,$AD$26,0),U14/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S14/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T14/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI14<0,0,AI14-IFERROR((AI14/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ14<0,0,AJ14-IFERROR((AJ14/$AJ$26*allocations!$F$127),0))","v":0},"3-1"]
[null,{"$f":"'PART-III'!Q$82","v":"3-2"},null,{"$f":"'PART-III'!Q$96","v":0},{"$f":"'PART-III'!Q$124","v":0},{"$f":"'PART-III'!Q$137","v":0},{"$f":"'PART-IV'!Q$94","v":0},{"$f":"'PART-IV'!Q$123","v":0},{"$f":"'PART-IV'!Q$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B15,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B15,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B15,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B15,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D15+G15)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E15+H15)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S15/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B15=allocations!$C$39,allocations!$F$50,0),T15/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B15=allocations!$C$39,allocations!$F$59,0),U15/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S15/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B15=allocations!$C$39,$AC$26,0),T15/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B15=allocations!$C$39,$AD$26,0),U15/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S15/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T15/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI15<0,0,AI15-IFERROR((AI15/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ15<0,0,AJ15-IFERROR((AJ15/$AJ$26*allocations!$F$127),0))","v":0},"3-2"]
[null,{"$f":"'PART-III'!R$82","v":"4-1"},null,{"$f":"'PART-III'!R$96","v":0},{"$f":"'PART-III'!R$124","v":0},{"$f":"'PART-III'!R$137","v":0},{"$f":"'PART-IV'!R$94","v":0},{"$f":"'PART-IV'!R$123","v":0},{"$f":"'PART-IV'!R$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B16,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B16,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B16,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B16,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D16+G16)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E16+H16)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S16/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B16=allocations!$C$39,allocations!$F$50,0),T16/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B16=allocations!$C$39,allocations!$F$59,0),U16/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S16/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B16=allocations!$C$39,$AC$26,0),T16/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B16=allocations!$C$39,$AD$26,0),U16/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S16/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T16/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI16<0,0,AI16-IFERROR((AI16/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ16<0,0,AJ16-IFERROR((AJ16/$AJ$26*allocations!$F$127),0))","v":0},"4-1"]
[null,{"$f":"'PART-III'!S$82","v":"5-1"},null,{"$f":"'PART-III'!S$96","v":0},{"$f":"'PART-III'!S$124","v":0},{"$f":"'PART-III'!S$137","v":0},{"$f":"'PART-IV'!S$94","v":0},{"$f":"'PART-IV'!S$123","v":0},{"$f":"'PART-IV'!S$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B17,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B17,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B17,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B17,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D17+G17)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E17+H17)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S17/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B17=allocations!$C$39,allocations!$F$50,0),T17/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B17=allocations!$C$39,allocations!$F$59,0),U17/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S17/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B17=allocations!$C$39,$AC$26,0),T17/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B17=allocations!$C$39,$AD$26,0),U17/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S17/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T17/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI17<0,0,AI17-IFERROR((AI17/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ17<0,0,AJ17-IFERROR((AJ17/$AJ$26*allocations!$F$127),0))","v":0},"5-1"]
[null,{"$f":"'PART-III'!T$82","v":"5-2"},null,{"$f":"'PART-III'!T$96","v":0},{"$f":"'PART-III'!T$124","v":0},{"$f":"'PART-III'!T$137","v":0},{"$f":"'PART-IV'!T$94","v":0},{"$f":"'PART-IV'!T$123","v":0},{"$f":"'PART-IV'!T$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B18,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B18,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B18,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B18,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D18+G18)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E18+H18)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S18/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B18=allocations!$C$39,allocations!$F$50,0),T18/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B18=allocations!$C$39,allocations!$F$59,0),U18/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S18/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B18=allocations!$C$39,$AC$26,0),T18/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B18=allocations!$C$39,$AD$26,0),U18/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S18/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T18/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI18<0,0,AI18-IFERROR((AI18/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ18<0,0,AJ18-IFERROR((AJ18/$AJ$26*allocations!$F$127),0))","v":0},"5-2"]
[null,{"$f":"'PART-III'!U$82","v":"5-3"},null,{"$f":"'PART-III'!U$96","v":0},{"$f":"'PART-III'!U$124","v":0},{"$f":"'PART-III'!U$137","v":0},{"$f":"'PART-IV'!U$94","v":0},{"$f":"'PART-IV'!U$123","v":0},{"$f":"'PART-IV'!U$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B19,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B19,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B19,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B19,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D19+G19)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E19+H19)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S19/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B19=allocations!$C$39,allocations!$F$50,0),T19/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B19=allocations!$C$39,allocations!$F$59,0),U19/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S19/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B19=allocations!$C$39,$AC$26,0),T19/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B19=allocations!$C$39,$AD$26,0),U19/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S19/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T19/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI19<0,0,AI19-IFERROR((AI19/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ19<0,0,AJ19-IFERROR((AJ19/$AJ$26*allocations!$F$127),0))","v":0},"5-3"]
[null,{"$f":"'PART-III'!V$82","v":"6-1"},null,{"$f":"'PART-III'!V$96","v":0},{"$f":"'PART-III'!V$124","v":0},{"$f":"'PART-III'!V$137","v":0},{"$f":"'PART-IV'!V$94","v":0},{"$f":"'PART-IV'!V$123","v":0},{"$f":"'PART-IV'!V$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B20,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B20,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B20,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B20,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D20+G20)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E20+H20)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S20/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B20=allocations!$C$39,allocations!$F$50,0),T20/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B20=allocations!$C$39,allocations!$F$59,0),U20/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S20/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B20=allocations!$C$39,$AC$26,0),T20/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B20=allocations!$C$39,$AD$26,0),U20/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S20/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T20/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI20<0,0,AI20-IFERROR((AI20/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ20<0,0,AJ20-IFERROR((AJ20/$AJ$26*allocations!$F$127),0))","v":0},"6-1"]
[null,{"$f":"'PART-III'!W$82","v":"6-2"},null,{"$f":"'PART-III'!W$96","v":0},{"$f":"'PART-III'!W$124","v":0},{"$f":"'PART-III'!W$137","v":0},{"$f":"'PART-IV'!W$94","v":0},{"$f":"'PART-IV'!W$123","v":0},{"$f":"'PART-IV'!W$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B21,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B21,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B21,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B21,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D21+G21)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E21+H21)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S21/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B21=allocations!$C$39,allocations!$F$50,0),T21/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B21=allocations!$C$39,allocations!$F$59,0),U21/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S21/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B21=allocations!$C$39,$AC$26,0),T21/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B21=allocations!$C$39,$AD$26,0),U21/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S21/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T21/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI21<0,0,AI21-IFERROR((AI21/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ21<0,0,AJ21-IFERROR((AJ21/$AJ$26*allocations!$F$127),0))","v":0},"6-2"]
[null,{"$f":"'PART-III'!X$82","v":"9-1"},null,{"$f":"'PART-III'!X$96","v":0},{"$f":"'PART-III'!X$124","v":0},{"$f":"'PART-III'!X$137","v":0},{"$f":"'PART-IV'!X$94","v":0},{"$f":"'PART-IV'!X$123","v":0},{"$f":"'PART-IV'!X$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B22,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B22,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B22,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B22,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D22+G22)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E22+H22)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S22/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B22=allocations!$C$39,allocations!$F$50,0),T22/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B22=allocations!$C$39,allocations!$F$59,0),U22/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S22/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B22=allocations!$C$39,$AC$26,0),T22/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B22=allocations!$C$39,$AD$26,0),U22/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S22/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T22/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI22<0,0,AI22-IFERROR((AI22/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ22<0,0,AJ22-IFERROR((AJ22/$AJ$26*allocations!$F$127),0))","v":0},"9-1"]
[null,{"$f":"'PART-III'!Y$82","v":"9-3"},null,{"$f":"'PART-III'!Y$96","v":0},{"$f":"'PART-III'!Y$124","v":0},{"$f":"'PART-III'!Y$137","v":0},{"$f":"'PART-IV'!Y$94","v":0},{"$f":"'PART-IV'!Y$123","v":0},{"$f":"'PART-IV'!Y$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B23,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B23,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B23,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B23,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D23+G23)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E23+H23)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S23/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B23=allocations!$C$39,allocations!$F$50,0),T23/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B23=allocations!$C$39,allocations!$F$59,0),U23/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S23/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B23=allocations!$C$39,$AC$26,0),T23/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B23=allocations!$C$39,$AD$26,0),U23/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S23/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T23/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI23<0,0,AI23-IFERROR((AI23/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ23<0,0,AJ23-IFERROR((AJ23/$AJ$26*allocations!$F$127),0))","v":0},"9-3"]
[null,{"$f":"'PART-III'!Z$82","v":"9-5"},null,{"$f":"'PART-III'!Z$96","v":0},{"$f":"'PART-III'!Z$124","v":0},{"$f":"'PART-III'!Z$137","v":0},{"$f":"'PART-IV'!Z$94","v":0},{"$f":"'PART-IV'!Z$123","v":0},{"$f":"'PART-IV'!Z$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B24,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B24,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B24,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B24,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D24+G24)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E24+H24)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S24/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B24=allocations!$C$39,allocations!$F$50,0),T24/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B24=allocations!$C$39,allocations!$F$59,0),U24/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S24/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B24=allocations!$C$39,$AC$26,0),T24/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B24=allocations!$C$39,$AD$26,0),U24/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S24/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T24/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI24<0,0,AI24-IFERROR((AI24/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ24<0,0,AJ24-IFERROR((AJ24/$AJ$26*allocations!$F$127),0))","v":0},"9-5"]
[null,{"$f":"'PART-III'!AA$82","v":"9-9"},null,{"$f":"'PART-III'!AA$96","v":0},{"$f":"'PART-III'!AA$124","v":0},{"$f":"'PART-III'!AA$137","v":0},{"$f":"'PART-IV'!AA$94","v":0},{"$f":"'PART-IV'!AA$123","v":0},{"$f":"'PART-IV'!AA$135","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B25,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"1\",IF('PART-V'!$O$10:$O$134 = B25,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B25,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"1\",IF('PART-VI'!$C$52 = B25,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D25+G25)/($D$26+$G$26))*P3P4!$F$120,0)","v":0},{"$f":"IFERROR(((E25+H25)/($E$26+$H$26))*P3P4!$F$147,0)","v":0},0,{"$f":"IFERROR(allocations!$F$50*S25/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B25=allocations!$C$39,allocations!$F$50,0),T25/$T$26*allocations!$F$50)","v":0},{"$f":"IF($T$26=0,IF(B25=allocations!$C$39,allocations!$F$59,0),U25/$U$26*allocations!$F$59)","v":0},{"$f":"IFERROR(allocations!$F$69*S25/$S$26,0)","v":0},{"$f":"IF($T$26=0,IF(B25=allocations!$C$39,$AC$26,0),T25/$T$26*$AC$26)","v":0},{"$f":"IF($U$26=0,IF(B25=allocations!$C$39,$AD$26,0),U25/$U$26*$AD$26)","v":0},{"$f":"IFERROR(allocations!$F$91*S25/$S$26,0)","v":0},{"$f":"IFERROR(allocations!$F$100*T25/$T$26,0)","v":0},0,0,0,0,0,{"$f":"IF(AI25<0,0,AI25-IFERROR((AI25/$AI$26*allocations!$F$118),0))","v":0},{"$f":"IF(AJ25<0,0,AJ25-IFERROR((AJ25/$AJ$26*allocations!$F$127),0))","v":0},"9-9"]
["CLASS 1 TOTALS",null,null,{"$f":"SUM(D5:D25)","v":0},{"$f":"SUM(E5:E25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"allocations!F78","v":0},{"$f":"allocations!F69","v":0},0,0,0,{"$f":"SUM(AH5:AH25)","v":0},{"$f":"SUM(AI5:AI25)","v":0},{"$f":"SUM(AJ5:AJ25)","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Premium Rate",{"$f":"'Price Input'!E6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OOP Obligation",{"$f":"IFERROR(((AL5+AM5+AL6+AM6+AL7+AM7+AL8+AM8+AL9+AM9+AL10+AM10)/100*AF28)*IF('PART-IA'!C14/('PART-IA'!C12-'PART-V'!D150)>1,1,'PART-IA'!C14/('PART-IA'!C12-'PART-V'!D150)),0)","v":0}]
[]
[null,null,null,"UTILIZATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADJUSTMENTS"]
["Class","Area",null,"Part 3",null,null,"Part 4",null,null,"Part 5",null,null,"Part 6",null,null,"Part 7",null,null,"TOTAL",null,null,"Packaged Deductions",null,null,"Shrinkage",null,null,"Inventory Adjust",null,null,"Bulk Deductions",null,null,null,"Extension",null,"Net PRODUCER POUNDS",null,null,"Area"]
[null,null,null,"Prod Lbs","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs. ","Prod Lbs.","BF Lbs","Skim Lbs.","Prod Lbs.","BF Lbs","Skim Lbs. ","Prod Lbs.","BF Lbs","Skim Lbs. ","Prod Lbs.","BF Lbs","Skim Lbs. ","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs","BF Lbs","Skim","Prod Lbs.","BF Lbs","Skim Lbs"]
["CLASS 2",{"$f":"'PART-III'!G$82","v":"1-0"},null,{"$f":"'PART-III'!G$104","v":0},{"$f":"'PART-III'!G$132","v":0},{"$f":"D34-E34","v":0},{"$f":"'PART-IV'!G$102","v":0},{"$f":"'PART-IV'!G$131","v":0},{"$f":"G34-H34","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B34,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B34,'PART-V'!$F$10:$F$134,0)))","v":0},{"$f":"J34-K34","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B34,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B34,'PART-VI'!$G$9:$G$43,0)))","v":0},{"$f":"M34-N34","v":0},null,null,null,{"$f":"D34+G34+J34+M34","v":0},{"$f":"E34+H34+K34+N34","v":0},0,{"$f":"IFERROR(((D34+G34)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E34+H34)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},{"$f":"IFERROR(+(F34+I34)/($F$55+$I$55)*($V$55-$W$55),0)","v":0},{"$f":"allocations!$E$49*S34/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B34=allocations!$C$39,allocations!$E$49,0),T34/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B34=allocations!$C$39,allocations!$E$58,0),U34/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S34/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B34=allocations!$C$39,$AC$55,0),T34/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B34=allocations!$C$39,$AD$55,0),U34/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S34/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$90*T34/$S$55,IF(B34=allocations!$C$40,allocations!F$90,0))","v":0},{"$f":"AE34-AF34","v":0},{"$f":"S34-V34+Y34+AB34-AE34","v":{"$error":"#DIV/0!"}},{"$f":"T34-W34+Z34+AC34-AF34","v":0},{"$f":"U34-X34+AA34+AD34-AG34","v":0},{"$f":"S34-V34+Y34+AB34-AE34","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AI34<0,$AI$55<0),0,AI34-IFERROR(((AI34/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ34<0,$AJ$55<0),0,AJ34-IFERROR(((AJ34/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},{"$f":"B34","v":"1-0"}]
[null,{"$f":"'PART-III'!H$82","v":"2-0"},null,{"$f":"'PART-III'!H$104","v":0},{"$f":"'PART-III'!H$132","v":0},{"$f":"D35-E35","v":0},{"$f":"'PART-IV'!H$102","v":0},{"$f":"'PART-IV'!H$131","v":0},{"$f":"G35-H35","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B35,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B35,'PART-V'!$F$10:$F$134,0)))","v":0},{"$f":"J35-K35","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B35,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B35,'PART-VI'!$G$9:$G$43,0)))","v":0},{"$f":"M35-N35","v":0},null,null,null,0,0,0,{"$f":"IFERROR(((D35+G35)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E35+H35)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},{"$f":"IFERROR(+(F35+I35)/($F$55+$I$55)*($V$55-$W$55),0)","v":0},{"$f":"allocations!$E$49*S35/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B35=allocations!$C$39,allocations!$E$49,0),T35/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B35=allocations!$C$39,allocations!$E$58,0),U35/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S35/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B35=allocations!$C$39,$AC$55,0),T35/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B35=allocations!$C$39,$AD$55,0),U35/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S35/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T35/$T$55,0)","v":0},{"$f":"AE35-AF35","v":0},{"$f":"S35-V35+Y35+AB35-AE35","v":{"$error":"#DIV/0!"}},{"$f":"T35-W35+Z35+AC35-AF35","v":0},{"$f":"U35-X35+AA35+AD35-AG35","v":0},{"$f":"S35-V35+Y35+AB35-AE35","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AI35<0,$AI$55<0),0,AI35-IFERROR(((AI35/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ35<0,$AJ$55<0),0,AJ35-IFERROR(((AJ35/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},{"$f":"B35","v":"2-0"}]
[null,{"$f":"'PART-III'!I$82","v":"3-0"},null,{"$f":"'PART-III'!I$104","v":0},{"$f":"'PART-III'!I$132","v":0},0,{"$f":"'PART-IV'!I$102","v":0},{"$f":"'PART-IV'!I$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B36,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B36,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B36,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B36,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D36+G36)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E36+H36)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S36/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B36=allocations!$C$39,allocations!$E$49,0),T36/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B36=allocations!$C$39,allocations!$E$58,0),U36/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S36/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B36=allocations!$C$39,$AC$55,0),T36/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B36=allocations!$C$39,$AD$55,0),U36/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S36/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T36/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI36<0,$AI$55<0),0,AI36-IFERROR(((AI36/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ36<0,$AJ$55<0),0,AJ36-IFERROR(((AJ36/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"3-0"]
[null,{"$f":"'PART-III'!J$82","v":"4-0"},null,{"$f":"'PART-III'!J$104","v":0},{"$f":"'PART-III'!J$132","v":0},0,{"$f":"'PART-IV'!J$102","v":0},{"$f":"'PART-IV'!J$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B37,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B37,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B37,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B37,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D37+G37)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E37+H37)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S37/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B37=allocations!$C$39,allocations!$E$49,0),T37/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B37=allocations!$C$39,allocations!$E$58,0),U37/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S37/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B37=allocations!$C$39,$AC$55,0),T37/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B37=allocations!$C$39,$AD$55,0),U37/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S37/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T37/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI37<0,$AI$55<0),0,AI37-IFERROR(((AI37/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ37<0,$AJ$55<0),0,AJ37-IFERROR(((AJ37/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"4-0"]
[null,{"$f":"'PART-III'!K$82","v":"5-0"},null,{"$f":"'PART-III'!K$104","v":0},{"$f":"'PART-III'!K$132","v":0},0,{"$f":"'PART-IV'!K$102","v":0},{"$f":"'PART-IV'!K$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B38,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B38,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B38,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B38,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D38+G38)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E38+H38)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S38/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B38=allocations!$C$39,allocations!$E$49,0),T38/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B38=allocations!$C$39,allocations!$E$58,0),U38/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S38/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B38=allocations!$C$39,$AC$55,0),T38/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B38=allocations!$C$39,$AD$55,0),U38/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S38/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T38/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI38<0,$AI$55<0),0,AI38-IFERROR(((AI38/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ38<0,$AJ$55<0),0,AJ38-IFERROR(((AJ38/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"5-0"]
[null,{"$f":"'PART-III'!L$82","v":"6-0"},null,{"$f":"'PART-III'!L$104","v":0},{"$f":"'PART-III'!L$132","v":0},0,{"$f":"'PART-IV'!L$102","v":0},{"$f":"'PART-IV'!L$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B39,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B39,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B39,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B39,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D39+G39)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E39+H39)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S39/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B39=allocations!$C$39,allocations!$E$49,0),T39/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B39=allocations!$C$39,allocations!$E$58,0),U39/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S39/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B39=allocations!$C$39,$AC$55,0),T39/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B39=allocations!$C$39,$AD$55,0),U39/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S39/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T39/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI39<0,$AI$55<0),0,AI39-IFERROR(((AI39/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ39<0,$AJ$55<0),0,AJ39-IFERROR(((AJ39/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"6-0"]
[null,{"$f":"'PART-III'!M$82","v":"1-3"},null,{"$f":"'PART-III'!M$104","v":0},{"$f":"'PART-III'!M$132","v":0},0,{"$f":"'PART-IV'!M$102","v":0},{"$f":"'PART-IV'!M$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B40,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B40,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B40,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B40,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D40+G40)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E40+H40)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S40/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B40=allocations!$C$39,allocations!$E$49,0),T40/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B40=allocations!$C$39,allocations!$E$58,0),U40/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S40/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B40=allocations!$C$39,$AC$55,0),T40/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B40=allocations!$C$39,$AD$55,0),U40/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S40/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T40/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI40<0,$AI$55<0),0,AI40-IFERROR(((AI40/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ40<0,$AJ$55<0),0,AJ40-IFERROR(((AJ40/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"1-3"]
[null,{"$f":"'PART-III'!N$82","v":"1-4"},null,{"$f":"'PART-III'!N$104","v":0},{"$f":"'PART-III'!N$132","v":0},0,{"$f":"'PART-IV'!N$102","v":0},{"$f":"'PART-IV'!N$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B41,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B41,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B41,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B41,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D41+G41)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E41+H41)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S41/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B41=allocations!$C$39,allocations!$E$49,0),T41/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B41=allocations!$C$39,allocations!$E$58,0),U41/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S41/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B41=allocations!$C$39,$AC$55,0),T41/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B41=allocations!$C$39,$AD$55,0),U41/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S41/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T41/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI41<0,$AI$55<0),0,AI41-IFERROR(((AI41/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ41<0,$AJ$55<0),0,AJ41-IFERROR(((AJ41/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"1-4"]
[null,{"$f":"'PART-III'!O$82","v":"1-5"},null,{"$f":"'PART-III'!O$104","v":0},{"$f":"'PART-III'!O$132","v":0},0,{"$f":"'PART-IV'!O$102","v":0},{"$f":"'PART-IV'!O$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B42,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B42,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B42,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B42,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D42+G42)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E42+H42)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S42/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B42=allocations!$C$39,allocations!$E$49,0),T42/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B42=allocations!$C$39,allocations!$E$58,0),U42/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S42/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B42=allocations!$C$39,$AC$55,0),T42/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B42=allocations!$C$39,$AD$55,0),U42/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S42/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T42/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI42<0,$AI$55<0),0,AI42-IFERROR(((AI42/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ42<0,$AJ$55<0),0,AJ42-IFERROR(((AJ42/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"1-5"]
[null,{"$f":"'PART-III'!P$82","v":"3-1"},null,{"$f":"'PART-III'!P$104","v":0},{"$f":"'PART-III'!P$132","v":0},0,{"$f":"'PART-IV'!P$102","v":0},{"$f":"'PART-IV'!P$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B43,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B43,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B43,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B43,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D43+G43)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E43+H43)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S43/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B43=allocations!$C$39,allocations!$E$49,0),T43/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B43=allocations!$C$39,allocations!$E$58,0),U43/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S43/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B43=allocations!$C$39,$AC$55,0),T43/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B43=allocations!$C$39,$AD$55,0),U43/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S43/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T43/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI43<0,$AI$55<0),0,AI43-IFERROR(((AI43/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ43<0,$AJ$55<0),0,AJ43-IFERROR(((AJ43/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"3-1"]
[null,{"$f":"'PART-III'!Q$82","v":"3-2"},null,{"$f":"'PART-III'!Q$104","v":0},{"$f":"'PART-III'!Q$132","v":0},0,{"$f":"'PART-IV'!Q$102","v":0},{"$f":"'PART-IV'!Q$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B44,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B44,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B44,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B44,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D44+G44)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E44+H44)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S44/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B44=allocations!$C$39,allocations!$E$49,0),T44/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B44=allocations!$C$39,allocations!$E$58,0),U44/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S44/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B44=allocations!$C$39,$AC$55,0),T44/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B44=allocations!$C$39,$AD$55,0),U44/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S44/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T44/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI44<0,$AI$55<0),0,AI44-IFERROR(((AI44/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ44<0,$AJ$55<0),0,AJ44-IFERROR(((AJ44/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"3-2"]
[null,{"$f":"'PART-III'!R$82","v":"4-1"},null,{"$f":"'PART-III'!R$104","v":0},{"$f":"'PART-III'!R$132","v":0},0,{"$f":"'PART-IV'!R$102","v":0},{"$f":"'PART-IV'!R$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B45,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B45,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B45,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B45,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D45+G45)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E45+H45)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S45/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B45=allocations!$C$39,allocations!$E$49,0),T45/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B45=allocations!$C$39,allocations!$E$58,0),U45/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S45/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B45=allocations!$C$39,$AC$55,0),T45/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B45=allocations!$C$39,$AD$55,0),U45/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S45/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T45/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI45<0,$AI$55<0),0,AI45-IFERROR(((AI45/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ45<0,$AJ$55<0),0,AJ45-IFERROR(((AJ45/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"4-1"]
[null,{"$f":"'PART-III'!S$82","v":"5-1"},null,{"$f":"'PART-III'!S$104","v":0},{"$f":"'PART-III'!S$132","v":0},0,{"$f":"'PART-IV'!S$102","v":0},{"$f":"'PART-IV'!S$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B46,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B46,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B46,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B46,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D46+G46)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E46+H46)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S46/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B46=allocations!$C$39,allocations!$E$49,0),T46/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B46=allocations!$C$39,allocations!$E$58,0),U46/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S46/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B46=allocations!$C$39,$AC$55,0),T46/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B46=allocations!$C$39,$AD$55,0),U46/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S46/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T46/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI46<0,$AI$55<0),0,AI46-IFERROR(((AI46/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ46<0,$AJ$55<0),0,AJ46-IFERROR(((AJ46/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"5-1"]
[null,{"$f":"'PART-III'!T$82","v":"5-2"},null,{"$f":"'PART-III'!T$104","v":0},{"$f":"'PART-III'!T$132","v":0},0,{"$f":"'PART-IV'!T$102","v":0},{"$f":"'PART-IV'!T$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B47,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B47,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B47,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B47,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D47+G47)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E47+H47)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S47/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B47=allocations!$C$39,allocations!$E$49,0),T47/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B47=allocations!$C$39,allocations!$E$58,0),U47/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S47/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B47=allocations!$C$39,$AC$55,0),T47/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B47=allocations!$C$39,$AD$55,0),U47/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S47/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T47/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI47<0,$AI$55<0),0,AI47-IFERROR(((AI47/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ47<0,$AJ$55<0),0,AJ47-IFERROR(((AJ47/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"5-2"]
[null,{"$f":"'PART-III'!U$82","v":"5-3"},null,{"$f":"'PART-III'!U$104","v":0},{"$f":"'PART-III'!U$132","v":0},0,{"$f":"'PART-IV'!U$102","v":0},{"$f":"'PART-IV'!U$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B48,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B48,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B48,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B48,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D48+G48)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E48+H48)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S48/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B48=allocations!$C$39,allocations!$E$49,0),T48/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B48=allocations!$C$39,allocations!$E$58,0),U48/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S48/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B48=allocations!$C$39,$AC$55,0),T48/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B48=allocations!$C$39,$AD$55,0),U48/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S48/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T48/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI48<0,$AI$55<0),0,AI48-IFERROR(((AI48/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ48<0,$AJ$55<0),0,AJ48-IFERROR(((AJ48/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"5-3"]
[null,{"$f":"'PART-III'!V$82","v":"6-1"},null,{"$f":"'PART-III'!V$104","v":0},{"$f":"'PART-III'!V$132","v":0},0,{"$f":"'PART-IV'!V$102","v":0},{"$f":"'PART-IV'!V$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B49,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B49,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B49,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B49,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D49+G49)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E49+H49)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S49/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B49=allocations!$C$39,allocations!$E$49,0),T49/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B49=allocations!$C$39,allocations!$E$58,0),U49/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S49/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B49=allocations!$C$39,$AC$55,0),T49/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B49=allocations!$C$39,$AD$55,0),U49/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S49/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T49/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI49<0,$AI$55<0),0,AI49-IFERROR(((AI49/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ49<0,$AJ$55<0),0,AJ49-IFERROR(((AJ49/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"6-1"]
[null,{"$f":"'PART-III'!W$82","v":"6-2"},null,{"$f":"'PART-III'!W$104","v":0},{"$f":"'PART-III'!W$132","v":0},0,{"$f":"'PART-IV'!W$102","v":0},{"$f":"'PART-IV'!W$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B50,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B50,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B50,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B50,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D50+G50)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E50+H50)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S50/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B50=allocations!$C$39,allocations!$E$49,0),T50/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B50=allocations!$C$39,allocations!$E$58,0),U50/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S50/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B50=allocations!$C$39,$AC$55,0),T50/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B50=allocations!$C$39,$AD$55,0),U50/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S50/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T50/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI50<0,$AI$55<0),0,AI50-IFERROR(((AI50/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ50<0,$AJ$55<0),0,AJ50-IFERROR(((AJ50/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"6-2"]
[null,{"$f":"'PART-III'!X$82","v":"9-1"},null,{"$f":"'PART-III'!X$104","v":0},{"$f":"'PART-III'!X$132","v":0},0,{"$f":"'PART-IV'!X$102","v":0},{"$f":"'PART-IV'!X$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B51,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B51,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B51,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B51,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D51+G51)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E51+H51)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S51/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B51=allocations!$C$39,allocations!$E$49,0),T51/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B51=allocations!$C$39,allocations!$E$58,0),U51/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S51/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B51=allocations!$C$39,$AC$55,0),T51/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B51=allocations!$C$39,$AD$55,0),U51/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S51/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T51/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI51<0,$AI$55<0),0,AI51-IFERROR(((AI51/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ51<0,$AJ$55<0),0,AJ51-IFERROR(((AJ51/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"9-1"]
[null,{"$f":"'PART-III'!Y$82","v":"9-3"},null,{"$f":"'PART-III'!Y$104","v":0},{"$f":"'PART-III'!Y$132","v":0},0,{"$f":"'PART-IV'!Y$102","v":0},{"$f":"'PART-IV'!Y$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B52,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B52,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B52,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B52,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D52+G52)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E52+H52)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S52/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B52=allocations!$C$39,allocations!$E$49,0),T52/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B52=allocations!$C$39,allocations!$E$58,0),U52/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S52/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B52=allocations!$C$39,$AC$55,0),T52/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B52=allocations!$C$39,$AD$55,0),U52/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S52/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T52/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI52<0,$AI$55<0),0,AI52-IFERROR(((AI52/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ52<0,$AJ$55<0),0,AJ52-IFERROR(((AJ52/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"9-3"]
[null,{"$f":"'PART-III'!Z$82","v":"9-5"},null,{"$f":"'PART-III'!Z$104","v":0},{"$f":"'PART-III'!Z$132","v":0},0,{"$f":"'PART-IV'!Z$102","v":0},{"$f":"'PART-IV'!Z$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B53,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B53,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B53,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B53,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D53+G53)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E53+H53)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S53/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B53=allocations!$C$39,allocations!$E$49,0),T53/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B53=allocations!$C$39,allocations!$E$58,0),U53/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S53/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B53=allocations!$C$39,$AC$55,0),T53/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B53=allocations!$C$39,$AD$55,0),U53/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S53/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T53/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI53<0,$AI$55<0),0,AI53-IFERROR(((AI53/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ53<0,$AJ$55<0),0,AJ53-IFERROR(((AJ53/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"9-5"]
[null,{"$f":"'PART-III'!AA$82","v":"9-9"},null,{"$f":"'PART-III'!AA$104","v":0},{"$f":"'PART-III'!AA$132","v":0},0,{"$f":"'PART-IV'!AA$102","v":0},{"$f":"'PART-IV'!AA$131","v":0},0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B54,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"2\",IF('PART-V'!$O$10:$O$134 = B54,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B54,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"2\",IF('PART-VI'!$C$52 = B54,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,{"$f":"IFERROR(((D54+G54)/($D$55+$G$55))*P3P4!$F$127,0)","v":0},{"$f":"IFERROR(((E54+H54)/($E$55+$H$55))*P3P4!$F$154,0)","v":0},0,{"$f":"allocations!$E$49*S54/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B54=allocations!$C$39,allocations!$E$49,0),T54/$T$55*allocations!$E$49)","v":0},{"$f":"IF($U$55=0,IF(B54=allocations!$C$39,allocations!$E$58,0),U54/$U$55*allocations!$E$58)","v":0},{"$f":"allocations!$E$68*S54/$S$55","v":{"$error":"#DIV/0!"}},{"$f":"IF($T$55=0,IF(B54=allocations!$C$39,$AC$55,0),T54/$T$55*$AC$55)","v":0},{"$f":"IF($U$55=0,IF(B54=allocations!$C$39,$AD$55,0),U54/$U$55*$AD$55)","v":0},{"$f":"IFERROR(allocations!$E$90*S54/$S$55,0)","v":0},{"$f":"IFERROR(allocations!$E$99*T54/$T$55,0)","v":0},0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(OR(AI54<0,$AI$55<0),0,AI54-IFERROR(((AI54/($AI$55-$AI$56))*allocations!$E$117),0))","v":0},{"$f":"IF(OR(AJ54<0,$AJ$55<0),0,AJ54-IFERROR(((AJ54/($AJ$55-$AJ$56))*allocations!$E$126),0))","v":0},"9-9"]
["CLASS 2 TOTALS",null,null,{"$f":"SUM(D34:D54)","v":0},{"$f":"SUM(E34:E54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"allocations!E77","v":0},{"$f":"allocations!E68","v":0},0,0,0,{"$f":"SUM(AH34:AH54)","v":{"$error":"#DIV/0!"}},0,0,{"$error":"#DIV/0!"},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF(AI34:AI54<0,AI34:AI54))","v":0},{"$f":"SUM(IF(AJ34:AJ54<0,AJ34:AJ54))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF(AI34:AI54>0,AI34:AI54))","v":0},{"$f":"SUM(IF(AJ34:AJ54>0,AJ34:AJ54))","v":0}]
[]
[null,null,null,"UTILIZATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADJUSTMENTS"]
["Class","Area",null,"Part 3",null,null,"Part 4",null,null,"Part 5",null,null,"Part 6",null,null,"Part 7",null,null,"TOTAL",null,null,"Packaged Deductions",null,null,"Shrinkage",null,null,"Inventory Adjust",null,null,"Bulk Deductions",null,null,null,"Extension",null,"Net PRODUCER POUNDS",null,null,"Area"]
[null,null,null,"Prod Lbs","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs",null,"Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs","BF Lbs","Skim","Prod Lbs.","BF Lbs","Skim Lbs"]
["CLASS 3",{"$f":"'PART-III'!G$82","v":"1-0"},null,null,null,null,null,null,null,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B62,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B62,'PART-V'!$F$10:$F$134,0)))","v":0},null,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B62,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B62,'PART-VI'!$G$9:$G$43,0)))","v":0},null,null,null,null,{"$f":"D62+G62+J62+M62","v":0},{"$f":"E62+H62+K62+N62","v":0},{"$f":"S62-T62","v":0},null,null,null,{"$f":"IFERROR(allocations!$D$48*S62/$S$83,IF(B62=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B62=allocations!$C$39,allocations!$D$48,0),T62/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B62=allocations!$C$39,allocations!$D$57,0),IFERROR(U62/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S62/$S$83,IF(B62=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B62=allocations!$C$39,$AC$83,0),T62/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B62=allocations!$C$39,$AD$83,0),U62/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S62/$S$83,IF(B62=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T62/$T$83,IF(B62=allocations!$C$40,allocations!$D$98,0))","v":0},{"$f":"AE62-AF62","v":0},{"$f":"S62-V62+Y62+AB62-AE62","v":0},{"$f":"T62-W62+Z62+AC62-AF62","v":0},0,null,{"$f":"IF(AI62<0,0,AI62-IFERROR((AI62/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ62<0,0,AJ62-IFERROR((AJ62/$AJ$83*allocations!$D$125),0))","v":0},{"$f":"B62","v":"1-0"}]
[null,{"$f":"'PART-III'!H$82","v":"2-0"},null,null,null,{"$f":"D63-E63","v":0},null,null,{"$f":"G63-H63","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B63,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B63,'PART-V'!$F$10:$F$134,0)))","v":0},{"$f":"J63-K63","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B63,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B63,'PART-VI'!$G$9:$G$43,0)))","v":0},{"$f":"M63-N63","v":0},null,null,null,0,0,{"$f":"S63-T63","v":0},null,null,{"$f":"V63-W63","v":0},{"$f":"IFERROR(allocations!$D$48*S63/$S$83,IF(B63=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B63=allocations!$C$39,allocations!$D$48,0),T63/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B63=allocations!$C$39,allocations!$D$57,0),IFERROR(U63/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S63/$S$83,IF(B63=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B63=allocations!$C$39,$AC$83,0),T63/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B63=allocations!$C$39,$AD$83,0),U63/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S63/$S$83,IF(B63=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T63/$T$83,IF(B63=allocations!$C$40,allocations!$D$98,0))","v":0},{"$f":"AE63-AF63","v":0},0,0,0,null,{"$f":"IF(AI63<0,0,AI63-IFERROR((AI63/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ63<0,0,AJ63-IFERROR((AJ63/$AJ$83*allocations!$D$125),0))","v":0},{"$f":"B63","v":"2-0"}]
[null,{"$f":"'PART-III'!I$82","v":"3-0"},null,null,null,{"$f":"D64-E64","v":0},null,null,{"$f":"G64-H64","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B64,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B64,'PART-V'!$F$10:$F$134,0)))","v":0},{"$f":"J64-K64","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B64,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B64,'PART-VI'!$G$9:$G$43,0)))","v":0},{"$f":"M64-N64","v":0},null,null,null,0,0,{"$f":"S64-T64","v":0},null,null,{"$f":"V64-W64","v":0},{"$f":"IFERROR(allocations!$D$48*S64/$S$83,IF(B64=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B64=allocations!$C$39,allocations!$D$48,0),T64/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B64=allocations!$C$39,allocations!$D$57,0),IFERROR(U64/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S64/$S$83,IF(B64=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B64=allocations!$C$39,$AC$83,0),T64/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B64=allocations!$C$39,$AD$83,0),U64/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S64/$S$83,IF(B64=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T64/$T$83,IF(B64=allocations!$C$40,allocations!$D$98,0))","v":0},{"$f":"AE64-AF64","v":0},{"$f":"S64-V64+Y64+AB64-AE64","v":0},{"$f":"T64-W64+Z64+AC64-AF64","v":0},0,null,{"$f":"IF(AI64<0,0,AI64-IFERROR((AI64/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ64<0,0,AJ64-IFERROR((AJ64/$AJ$83*allocations!$D$125),0))","v":0},"3-0"]
[null,{"$f":"'PART-III'!J$82","v":"4-0"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B65,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B65,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B65,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B65,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S65/$S$83,IF(B65=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B65=allocations!$C$39,allocations!$D$48,0),T65/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B65=allocations!$C$39,allocations!$D$57,0),IFERROR(U65/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S65/$S$83,IF(B65=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B65=allocations!$C$39,$AC$83,0),T65/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B65=allocations!$C$39,$AD$83,0),U65/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S65/$S$83,IF(B65=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T65/$T$83,IF(B65=allocations!$C$40,allocations!$D$98,0))","v":0},0,{"$f":"S65-V65+Y65+AB65-AE65","v":0},{"$f":"T65-W65+Z65+AC65-AF65","v":0},0,null,{"$f":"IF(AI65<0,0,AI65-IFERROR((AI65/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ65<0,0,AJ65-IFERROR((AJ65/$AJ$83*allocations!$D$125),0))","v":0},"4-0"]
[null,{"$f":"'PART-III'!K$82","v":"5-0"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B66,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B66,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B66,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B66,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S66/$S$83,IF(B66=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B66=allocations!$C$39,allocations!$D$48,0),T66/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B66=allocations!$C$39,allocations!$D$57,0),IFERROR(U66/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S66/$S$83,IF(B66=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B66=allocations!$C$39,$AC$83,0),T66/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B66=allocations!$C$39,$AD$83,0),U66/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S66/$S$83,IF(B66=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T66/$T$83,IF(B66=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI66<0,0,AI66-IFERROR((AI66/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ66<0,0,AJ66-IFERROR((AJ66/$AJ$83*allocations!$D$125),0))","v":0},"5-0"]
[null,{"$f":"'PART-III'!L$82","v":"6-0"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B67,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B67,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B67,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B67,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S67/$S$83,IF(B67=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B67=allocations!$C$39,allocations!$D$48,0),T67/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B67=allocations!$C$39,allocations!$D$57,0),IFERROR(U67/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S67/$S$83,IF(B67=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B67=allocations!$C$39,$AC$83,0),T67/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B67=allocations!$C$39,$AD$83,0),U67/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S67/$S$83,IF(B67=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T67/$T$83,IF(B67=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI67<0,0,AI67-IFERROR((AI67/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ67<0,0,AJ67-IFERROR((AJ67/$AJ$83*allocations!$D$125),0))","v":0},"6-0"]
[null,{"$f":"'PART-III'!M$82","v":"1-3"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B68,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B68,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B68,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B68,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S68/$S$83,IF(B68=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B68=allocations!$C$39,allocations!$D$48,0),T68/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B68=allocations!$C$39,allocations!$D$57,0),IFERROR(U68/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S68/$S$83,IF(B68=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B68=allocations!$C$39,$AC$83,0),T68/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B68=allocations!$C$39,$AD$83,0),U68/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S68/$S$83,IF(B68=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T68/$T$83,IF(B68=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI68<0,0,AI68-IFERROR((AI68/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ68<0,0,AJ68-IFERROR((AJ68/$AJ$83*allocations!$D$125),0))","v":0},"1-3"]
[null,{"$f":"'PART-III'!N$82","v":"1-4"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B69,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B69,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B69,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B69,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S69/$S$83,IF(B69=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B69=allocations!$C$39,allocations!$D$48,0),T69/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B69=allocations!$C$39,allocations!$D$57,0),IFERROR(U69/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S69/$S$83,IF(B69=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B69=allocations!$C$39,$AC$83,0),T69/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B69=allocations!$C$39,$AD$83,0),U69/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S69/$S$83,IF(B69=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T69/$T$83,IF(B69=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI69<0,0,AI69-IFERROR((AI69/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ69<0,0,AJ69-IFERROR((AJ69/$AJ$83*allocations!$D$125),0))","v":0},"1-4"]
[null,{"$f":"'PART-III'!O$82","v":"1-5"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B70,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B70,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B70,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B70,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S70/$S$83,IF(B70=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B70=allocations!$C$39,allocations!$D$48,0),T70/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B70=allocations!$C$39,allocations!$D$57,0),IFERROR(U70/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S70/$S$83,IF(B70=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B70=allocations!$C$39,$AC$83,0),T70/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B70=allocations!$C$39,$AD$83,0),U70/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S70/$S$83,IF(B70=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T70/$T$83,IF(B70=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI70<0,0,AI70-IFERROR((AI70/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ70<0,0,AJ70-IFERROR((AJ70/$AJ$83*allocations!$D$125),0))","v":0},"1-5"]
[null,{"$f":"'PART-III'!P$82","v":"3-1"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B71,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B71,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B71,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B71,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S71/$S$83,IF(B71=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B71=allocations!$C$39,allocations!$D$48,0),T71/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B71=allocations!$C$39,allocations!$D$57,0),IFERROR(U71/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S71/$S$83,IF(B71=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B71=allocations!$C$39,$AC$83,0),T71/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B71=allocations!$C$39,$AD$83,0),U71/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S71/$S$83,IF(B71=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T71/$T$83,IF(B71=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI71<0,0,AI71-IFERROR((AI71/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ71<0,0,AJ71-IFERROR((AJ71/$AJ$83*allocations!$D$125),0))","v":0},"3-1"]
[null,{"$f":"'PART-III'!Q$82","v":"3-2"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B72,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B72,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B72,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B72,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S72/$S$83,IF(B72=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B72=allocations!$C$39,allocations!$D$48,0),T72/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B72=allocations!$C$39,allocations!$D$57,0),IFERROR(U72/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S72/$S$83,IF(B72=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B72=allocations!$C$39,$AC$83,0),T72/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B72=allocations!$C$39,$AD$83,0),U72/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S72/$S$83,IF(B72=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T72/$T$83,IF(B72=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI72<0,0,AI72-IFERROR((AI72/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ72<0,0,AJ72-IFERROR((AJ72/$AJ$83*allocations!$D$125),0))","v":0},"3-2"]
[null,{"$f":"'PART-III'!R$82","v":"4-1"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B73,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B73,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B73,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B73,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S73/$S$83,IF(B73=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B73=allocations!$C$39,allocations!$D$48,0),T73/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B73=allocations!$C$39,allocations!$D$57,0),IFERROR(U73/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S73/$S$83,IF(B73=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B73=allocations!$C$39,$AC$83,0),T73/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B73=allocations!$C$39,$AD$83,0),U73/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S73/$S$83,IF(B73=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T73/$T$83,IF(B73=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI73<0,0,AI73-IFERROR((AI73/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ73<0,0,AJ73-IFERROR((AJ73/$AJ$83*allocations!$D$125),0))","v":0},"4-1"]
[null,{"$f":"'PART-III'!S$82","v":"5-1"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B74,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B74,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B74,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B74,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S74/$S$83,IF(B74=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B74=allocations!$C$39,allocations!$D$48,0),T74/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B74=allocations!$C$39,allocations!$D$57,0),IFERROR(U74/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S74/$S$83,IF(B74=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B74=allocations!$C$39,$AC$83,0),T74/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B74=allocations!$C$39,$AD$83,0),U74/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S74/$S$83,IF(B74=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T74/$T$83,IF(B74=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI74<0,0,AI74-IFERROR((AI74/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ74<0,0,AJ74-IFERROR((AJ74/$AJ$83*allocations!$D$125),0))","v":0},"5-1"]
[null,{"$f":"'PART-III'!T$82","v":"5-2"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B75,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B75,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B75,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B75,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S75/$S$83,IF(B75=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B75=allocations!$C$39,allocations!$D$48,0),T75/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B75=allocations!$C$39,allocations!$D$57,0),IFERROR(U75/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S75/$S$83,IF(B75=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B75=allocations!$C$39,$AC$83,0),T75/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B75=allocations!$C$39,$AD$83,0),U75/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S75/$S$83,IF(B75=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T75/$T$83,IF(B75=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI75<0,0,AI75-IFERROR((AI75/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ75<0,0,AJ75-IFERROR((AJ75/$AJ$83*allocations!$D$125),0))","v":0},"5-2"]
[null,{"$f":"'PART-III'!U$82","v":"5-3"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B76,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B76,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B76,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B76,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S76/$S$83,IF(B76=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B76=allocations!$C$39,allocations!$D$48,0),T76/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B76=allocations!$C$39,allocations!$D$57,0),IFERROR(U76/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S76/$S$83,IF(B76=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B76=allocations!$C$39,$AC$83,0),T76/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B76=allocations!$C$39,$AD$83,0),U76/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S76/$S$83,IF(B76=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T76/$T$83,IF(B76=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI76<0,0,AI76-IFERROR((AI76/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ76<0,0,AJ76-IFERROR((AJ76/$AJ$83*allocations!$D$125),0))","v":0},"5-3"]
[null,{"$f":"'PART-III'!V$82","v":"6-1"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B77,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B77,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B77,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B77,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S77/$S$83,IF(B77=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B77=allocations!$C$39,allocations!$D$48,0),T77/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B77=allocations!$C$39,allocations!$D$57,0),IFERROR(U77/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S77/$S$83,IF(B77=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B77=allocations!$C$39,$AC$83,0),T77/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B77=allocations!$C$39,$AD$83,0),U77/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S77/$S$83,IF(B77=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T77/$T$83,IF(B77=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI77<0,0,AI77-IFERROR((AI77/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ77<0,0,AJ77-IFERROR((AJ77/$AJ$83*allocations!$D$125),0))","v":0},"6-1"]
[null,{"$f":"'PART-III'!W$82","v":"6-2"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B78,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B78,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B78,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B78,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S78/$S$83,IF(B78=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B78=allocations!$C$39,allocations!$D$48,0),T78/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B78=allocations!$C$39,allocations!$D$57,0),IFERROR(U78/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S78/$S$83,IF(B78=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B78=allocations!$C$39,$AC$83,0),T78/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B78=allocations!$C$39,$AD$83,0),U78/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S78/$S$83,IF(B78=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T78/$T$83,IF(B78=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI78<0,0,AI78-IFERROR((AI78/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ78<0,0,AJ78-IFERROR((AJ78/$AJ$83*allocations!$D$125),0))","v":0},"6-2"]
[null,{"$f":"'PART-III'!X$82","v":"9-1"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B79,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B79,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B79,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B79,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S79/$S$83,IF(B79=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B79=allocations!$C$39,allocations!$D$48,0),T79/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B79=allocations!$C$39,allocations!$D$57,0),IFERROR(U79/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S79/$S$83,IF(B79=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B79=allocations!$C$39,$AC$83,0),T79/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B79=allocations!$C$39,$AD$83,0),U79/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S79/$S$83,IF(B79=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T79/$T$83,IF(B79=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI79<0,0,AI79-IFERROR((AI79/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ79<0,0,AJ79-IFERROR((AJ79/$AJ$83*allocations!$D$125),0))","v":0},"9-1"]
[null,{"$f":"'PART-III'!Y$82","v":"9-3"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B80,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B80,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B80,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B80,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S80/$S$83,IF(B80=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B80=allocations!$C$39,allocations!$D$48,0),T80/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B80=allocations!$C$39,allocations!$D$57,0),IFERROR(U80/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S80/$S$83,IF(B80=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B80=allocations!$C$39,$AC$83,0),T80/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B80=allocations!$C$39,$AD$83,0),U80/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S80/$S$83,IF(B80=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T80/$T$83,IF(B80=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI80<0,0,AI80-IFERROR((AI80/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ80<0,0,AJ80-IFERROR((AJ80/$AJ$83*allocations!$D$125),0))","v":0},"9-3"]
[null,{"$f":"'PART-III'!Z$82","v":"9-5"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B81,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B81,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B81,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B81,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S81/$S$83,IF(B81=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B81=allocations!$C$39,allocations!$D$48,0),T81/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B81=allocations!$C$39,allocations!$D$57,0),IFERROR(U81/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S81/$S$83,IF(B81=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B81=allocations!$C$39,$AC$83,0),T81/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B81=allocations!$C$39,$AD$83,0),U81/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S81/$S$83,IF(B81=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T81/$T$83,IF(B81=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI81<0,0,AI81-IFERROR((AI81/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ81<0,0,AJ81-IFERROR((AJ81/$AJ$83*allocations!$D$125),0))","v":0},"9-5"]
[null,{"$f":"'PART-III'!AA$82","v":"9-9"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B82,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"3\",IF('PART-V'!$O$10:$O$134 = B82,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B82,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"3\",IF('PART-VI'!$C$52 = B82,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,null,null,0,{"$f":"IFERROR(allocations!$D$48*S82/$S$83,IF(B82=allocations!$C$40,allocations!$D$48,0))","v":0},{"$f":"IF($T$83=0,IF(B82=allocations!$C$39,allocations!$D$48,0),T82/$T$83*allocations!$D$48)","v":0},{"$f":"IF($T$83=0,IF(B82=allocations!$C$39,allocations!$D$57,0),IFERROR(U82/$U$83*allocations!$D$57,0))","v":0},{"$f":"IFERROR(allocations!$D$67*S82/$S$83,IF(B82=allocations!$C$40,allocations!$D$67,0))","v":0},{"$f":"IF($T$83=0,IF(B82=allocations!$C$39,$AC$83,0),T82/$T$83*$AC$83)","v":0},{"$f":"IF($U$83=0,IF(B82=allocations!$C$39,$AD$83,0),U82/$U$83*$AD$83)","v":0},{"$f":"IFERROR(allocations!$D$89*S82/$S$83,IF(B82=allocations!$C$40,allocations!D$89,0))","v":0},{"$f":"IFERROR(allocations!$D$98*T82/$T$83,IF(B82=allocations!$C$40,allocations!$D$98,0))","v":0},0,0,0,0,null,{"$f":"IF(AI82<0,0,AI82-IFERROR((AI82/$AI$83*allocations!$D$116),0))","v":0},{"$f":"IF(AJ82<0,0,AJ82-IFERROR((AJ82/$AJ$83*allocations!$D$125),0))","v":0},"9-9"]
["CLASS 3 TOTALS",null,{"$f":"'Price Input'!L25","v":0},{"$f":"SUM(D62:D82)","v":0},{"$f":"SUM(E62:E82)","v":0},{"$f":"D83-E83","v":0},0,0,{"$f":"G83-H83","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"allocations!D76","v":0},{"$f":"allocations!D67","v":0},0,0,0,{"$f":"SUM(AH62:AH82)","v":0},0,0,0,0,0]
[]
[]
[null,null,null,"UTILIZATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADJUSTMENTS"]
["Class","Area",null,"Part 3",null,null,"Part 4",null,null,"Part 5",null,null,"Part 6",null,null,"Part 7",null,null,"TOTAL",null,null,"Packaged Deductions",null,null,"Shrinkage",null,null,"Inventory Adjust",null,null,"Bulk Deductions",null,null,null,"Extension",null,"Net PRODUCER POUNDS",null,null,"Area"]
[null,null,null,"Prod Lbs","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs",null,"Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Prod Lbs.","BF Lbs","Skim Lbs","Product Lbs","BF Lbs","Skim","Prod Lbs.","BF Lbs","Skim Lbs"]
["CLASS 4",{"$f":"'PART-III'!G$82","v":"1-0"},null,null,null,null,null,null,null,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B89,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B89,'PART-V'!$F$10:$F$134,0)))","v":0},{"$f":"J89-K89","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B89,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B89,'PART-VI'!$G$9:$G$43,0)))","v":0},{"$f":"M89-N89","v":0},null,null,null,{"$f":"D89+G89+J89+M89","v":0},{"$f":"E89+H89+K89+N89","v":0},0,0,0,{"$f":"V89-W89","v":0},{"$f":"IFERROR(allocations!$C$47*S89/$S$110,IF(B89=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B89=allocations!$C$39,allocations!$C$47,0),T89/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B89=allocations!$C$39,allocations!$C$56,0),U89/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S89/$S$110,IF(B89=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B89=allocations!$C$39,$AC$110,0),T89/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B89=allocations!$C$39,$AD$110,0),U89/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S89/$S$110,IF(B89=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T89/$T$110,IF(B89=allocations!$C$40,allocations!$C$97,0))","v":0},{"$f":"AE89-AF89","v":0},{"$f":"S89-V89+Y89+AB89-AE89","v":0},{"$f":"T89-W89+Z89+AC89-AF89","v":0},0,null,{"$f":"IF(AI89>0,AI89,0)","v":0},{"$f":"IF(AJ89>0,AJ89,0)","v":0},{"$f":"B89","v":"1-0"}]
[null,{"$f":"'PART-III'!H$82","v":"2-0"},null,null,null,{"$f":"D90-E90","v":0},null,null,{"$f":"G90-H90","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B90,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B90,'PART-V'!$F$10:$F$134,0)))","v":0},{"$f":"J90-K90","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B90,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B90,'PART-VI'!$G$9:$G$43,0)))","v":0},{"$f":"M90-N90","v":0},null,null,null,0,0,0,0,0,{"$f":"V90-W90","v":0},{"$f":"IFERROR(allocations!$C$47*S90/$S$110,IF(B90=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B90=allocations!$C$39,allocations!$C$47,0),T90/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B90=allocations!$C$39,allocations!$C$56,0),U90/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S90/$S$110,IF(B90=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B90=allocations!$C$39,$AC$110,0),T90/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B90=allocations!$C$39,$AD$110,0),U90/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S90/$S$110,IF(B90=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T90/$T$110,IF(B90=allocations!$C$40,allocations!$C$97,0))","v":0},{"$f":"AE90-AF90","v":0},0,0,0,null,{"$f":"IF(AI90>0,AI90,0)","v":0},{"$f":"IF(AJ90>0,AJ90,0)","v":0},{"$f":"B90","v":"2-0"}]
[null,{"$f":"'PART-III'!I$82","v":"3-0"},null,null,null,{"$f":"D91-E91","v":0},null,null,{"$f":"G91-H91","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B91,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B91,'PART-V'!$F$10:$F$134,0)))","v":0},{"$f":"J91-K91","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B91,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B91,'PART-VI'!$G$9:$G$43,0)))","v":0},{"$f":"M91-N91","v":0},null,null,null,0,0,0,0,0,{"$f":"V91-W91","v":0},{"$f":"IFERROR(allocations!$C$47*S91/$S$110,IF(B91=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B91=allocations!$C$39,allocations!$C$47,0),T91/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B91=allocations!$C$39,allocations!$C$56,0),U91/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S91/$S$110,IF(B91=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B91=allocations!$C$39,$AC$110,0),T91/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B91=allocations!$C$39,$AD$110,0),U91/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S91/$S$110,IF(B91=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T91/$T$110,IF(B91=allocations!$C$40,allocations!$C$97,0))","v":0},{"$f":"AE91-AF91","v":0},{"$f":"S91-V91+Y91+AB91-AE91","v":0},{"$f":"T91-W91+Z91+AC91-AF91","v":0},0,null,0,0,"3-0"]
[null,{"$f":"'PART-III'!J$82","v":"4-0"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B92,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B92,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B92,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B92,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S92/$S$110,IF(B92=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B92=allocations!$C$39,allocations!$C$47,0),T92/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B92=allocations!$C$39,allocations!$C$56,0),U92/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S92/$S$110,IF(B92=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B92=allocations!$C$39,$AC$110,0),T92/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B92=allocations!$C$39,$AD$110,0),U92/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S92/$S$110,IF(B92=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T92/$T$110,IF(B92=allocations!$C$40,allocations!$C$97,0))","v":0},0,{"$f":"S92-V92+Y92+AB92-AE92","v":0},{"$f":"T92-W92+Z92+AC92-AF92","v":0},0,null,0,0,"4-0"]
[null,{"$f":"'PART-III'!K$82","v":"5-0"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B93,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B93,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B93,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B93,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S93/$S$110,IF(B93=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B93=allocations!$C$39,allocations!$C$47,0),T93/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B93=allocations!$C$39,allocations!$C$56,0),U93/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S93/$S$110,IF(B93=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B93=allocations!$C$39,$AC$110,0),T93/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B93=allocations!$C$39,$AD$110,0),U93/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S93/$S$110,IF(B93=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T93/$T$110,IF(B93=allocations!$C$40,allocations!$C$97,0))","v":0},0,0,0,0,null,0,0,"5-0"]
[null,{"$f":"'PART-III'!L$82","v":"6-0"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B94,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B94,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B94,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B94,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S94/$S$110,IF(B94=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B94=allocations!$C$39,allocations!$C$47,0),T94/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B94=allocations!$C$39,allocations!$C$56,0),U94/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S94/$S$110,IF(B94=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B94=allocations!$C$39,$AC$110,0),T94/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B94=allocations!$C$39,$AD$110,0),U94/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S94/$S$110,IF(B94=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T94/$T$110,IF(B94=allocations!$C$40,allocations!$C$97,0))","v":0},0,0,0,0,null,0,0,"6-0"]
[null,{"$f":"'PART-III'!M$82","v":"1-3"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B95,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B95,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B95,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B95,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S95/$S$110,IF(B95=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B95=allocations!$C$39,allocations!$C$47,0),T95/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B95=allocations!$C$39,allocations!$C$56,0),U95/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S95/$S$110,IF(B95=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B95=allocations!$C$39,$AC$110,0),T95/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B95=allocations!$C$39,$AD$110,0),U95/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S95/$S$110,IF(B95=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T95/$T$110,IF(B95=allocations!$C$40,allocations!$C$97,0))","v":0},0,0,0,0,null,0,0,"1-3"]
[null,{"$f":"'PART-III'!N$82","v":"1-4"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B96,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B96,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B96,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B96,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S96/$S$110,IF(B96=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B96=allocations!$C$39,allocations!$C$47,0),T96/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B96=allocations!$C$39,allocations!$C$56,0),U96/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S96/$S$110,IF(B96=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B96=allocations!$C$39,$AC$110,0),T96/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B96=allocations!$C$39,$AD$110,0),U96/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S96/$S$110,IF(B96=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T96/$T$110,IF(B96=allocations!$C$40,allocations!$C$97,0))","v":0},0,0,0,0,null,0,0,"1-4"]
[null,{"$f":"'PART-III'!O$82","v":"1-5"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B97,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B97,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B97,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B97,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S97/$S$110,IF(B97=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B97=allocations!$C$39,allocations!$C$47,0),T97/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B97=allocations!$C$39,allocations!$C$56,0),U97/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S97/$S$110,IF(B97=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B97=allocations!$C$39,$AC$110,0),T97/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B97=allocations!$C$39,$AD$110,0),U97/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S97/$S$110,IF(B97=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T97/$T$110,IF(B97=allocations!$C$40,allocations!$C$97,0))","v":0},0,0,0,0,null,0,0,"1-5"]
[null,{"$f":"'PART-III'!P$82","v":"3-1"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B98,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B98,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B98,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B98,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S98/$S$110,IF(B98=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B98=allocations!$C$39,allocations!$C$47,0),T98/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B98=allocations!$C$39,allocations!$C$56,0),U98/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S98/$S$110,IF(B98=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B98=allocations!$C$39,$AC$110,0),T98/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B98=allocations!$C$39,$AD$110,0),U98/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S98/$S$110,IF(B98=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T98/$T$110,IF(B98=allocations!$C$40,allocations!$C$97,0))","v":0},0,0,0,0,null,0,0,"3-1"]
[null,{"$f":"'PART-III'!Q$82","v":"3-2"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B99,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B99,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B99,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B99,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S99/$S$110,IF(B99=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B99=allocations!$C$39,allocations!$C$47,0),T99/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B99=allocations!$C$39,allocations!$C$56,0),U99/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S99/$S$110,IF(B99=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B99=allocations!$C$39,$AC$110,0),T99/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B99=allocations!$C$39,$AD$110,0),U99/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S99/$S$110,IF(B99=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T99/$T$110,IF(B99=allocations!$C$40,allocations!$C$97,0))","v":0},0,0,0,0,null,0,0,"3-2"]
[null,{"$f":"'PART-III'!R$82","v":"4-1"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B100,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B100,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B100,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B100,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S100/$S$110,IF(B100=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B100=allocations!$C$39,allocations!$C$47,0),T100/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B100=allocations!$C$39,allocations!$C$56,0),U100/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S100/$S$110,IF(B100=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B100=allocations!$C$39,$AC$110,0),T100/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B100=allocations!$C$39,$AD$110,0),U100/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S100/$S$110,IF(B100=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T100/$T$110,IF(B100=allocations!$C$40,allocations!$C$97,0))","v":0},0,0,0,0,null,0,0,"4-1"]
[null,{"$f":"'PART-III'!S$82","v":"5-1"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B101,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B101,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B101,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B101,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S101/$S$110,IF(B101=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B101=allocations!$C$39,allocations!$C$47,0),T101/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B101=allocations!$C$39,allocations!$C$56,0),U101/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S101/$S$110,IF(B101=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B101=allocations!$C$39,$AC$110,0),T101/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B101=allocations!$C$39,$AD$110,0),U101/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S101/$S$110,IF(B101=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T101/$T$110,IF(B101=allocations!$C$40,allocations!$C$97,0))","v":0},0,0,0,0,null,0,0,"5-1"]
[null,{"$f":"'PART-III'!T$82","v":"5-2"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B102,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B102,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B102,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B102,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S102/$S$110,IF(B102=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B102=allocations!$C$39,allocations!$C$47,0),T102/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B102=allocations!$C$39,allocations!$C$56,0),U102/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S102/$S$110,IF(B102=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B102=allocations!$C$39,$AC$110,0),T102/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B102=allocations!$C$39,$AD$110,0),U102/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S102/$S$110,IF(B102=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T102/$T$110,IF(B102=allocations!$C$40,allocations!$C$97,0))","v":0},0,0,0,0,null,0,0,"5-2"]
[null,{"$f":"'PART-III'!U$82","v":"5-3"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B103,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B103,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B103,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B103,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S103/$S$110,IF(B103=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B103=allocations!$C$39,allocations!$C$47,0),T103/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B103=allocations!$C$39,allocations!$C$56,0),U103/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S103/$S$110,IF(B103=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B103=allocations!$C$39,$AC$110,0),T103/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B103=allocations!$C$39,$AD$110,0),U103/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S103/$S$110,IF(B103=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T103/$T$110,IF(B103=allocations!$C$40,allocations!$C$97,0))","v":0},0,0,0,0,null,0,0,"5-3"]
[null,{"$f":"'PART-III'!V$82","v":"6-1"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B104,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B104,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B104,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B104,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S104/$S$110,IF(B104=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B104=allocations!$C$39,allocations!$C$47,0),T104/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B104=allocations!$C$39,allocations!$C$56,0),U104/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S104/$S$110,IF(B104=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B104=allocations!$C$39,$AC$110,0),T104/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B104=allocations!$C$39,$AD$110,0),U104/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S104/$S$110,IF(B104=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T104/$T$110,IF(B104=allocations!$C$40,allocations!$C$97,0))","v":0},0,0,0,0,null,0,0,"6-1"]
[null,{"$f":"'PART-III'!W$82","v":"6-2"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B105,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B105,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B105,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B105,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S105/$S$110,IF(B105=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B105=allocations!$C$39,allocations!$C$47,0),T105/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B105=allocations!$C$39,allocations!$C$56,0),U105/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S105/$S$110,IF(B105=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B105=allocations!$C$39,$AC$110,0),T105/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B105=allocations!$C$39,$AD$110,0),U105/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S105/$S$110,IF(B105=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T105/$T$110,IF(B105=allocations!$C$40,allocations!$C$97,0))","v":0},0,0,0,0,null,0,0,"6-2"]
[null,{"$f":"'PART-III'!X$82","v":"9-1"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B106,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B106,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B106,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B106,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S106/$S$110,IF(B106=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B106=allocations!$C$39,allocations!$C$47,0),T106/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B106=allocations!$C$39,allocations!$C$56,0),U106/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S106/$S$110,IF(B106=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B106=allocations!$C$39,$AC$110,0),T106/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B106=allocations!$C$39,$AD$110,0),U106/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S106/$S$110,IF(B106=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T106/$T$110,IF(B106=allocations!$C$40,allocations!$C$97,0))","v":0},0,0,0,0,null,0,0,"9-1"]
[null,{"$f":"'PART-III'!Y$82","v":"9-3"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B107,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B107,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B107,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B107,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S107/$S$110,IF(B107=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B107=allocations!$C$39,allocations!$C$47,0),T107/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B107=allocations!$C$39,allocations!$C$56,0),U107/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S107/$S$110,IF(B107=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B107=allocations!$C$39,$AC$110,0),T107/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B107=allocations!$C$39,$AD$110,0),U107/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S107/$S$110,IF(B107=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T107/$T$110,IF(B107=allocations!$C$40,allocations!$C$97,0))","v":0},0,0,0,0,null,0,0,"9-3"]
[null,{"$f":"'PART-III'!Z$82","v":"9-5"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B108,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B108,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B108,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B108,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S108/$S$110,IF(B108=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B108=allocations!$C$39,allocations!$C$47,0),T108/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B108=allocations!$C$39,allocations!$C$56,0),U108/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S108/$S$110,IF(B108=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B108=allocations!$C$39,$AC$110,0),T108/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B108=allocations!$C$39,$AD$110,0),U108/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S108/$S$110,IF(B108=allocations!$C$40,allocations!$C$88,0))","v":0},{"$f":"IFERROR(allocations!$C$97*T108/$T$110,IF(B108=allocations!$C$40,allocations!$C$97,0))","v":0},0,0,0,0,null,0,0,"9-5"]
[null,{"$f":"'PART-III'!AA$82","v":"9-9"},null,null,null,0,null,null,0,{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B109,'PART-V'!$E$10:$E$134,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-V'!$D$10:$D$134,1)  = \"4\",IF('PART-V'!$O$10:$O$134 = B109,'PART-V'!$F$10:$F$134,0)))","v":0},0,{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B109,'PART-VI'!$F$9:$F$43,0)))","v":0},{"$f":"SUM(IF(RIGHT('PART-VI'!$B$9:$B$43,1)  = \"4\",IF('PART-VI'!$C$52 = B109,'PART-VI'!$G$9:$G$43,0)))","v":0},0,null,null,null,0,0,0,0,0,0,{"$f":"IFERROR(allocations!$C$47*S109/$S$110,IF(B109=allocations!$C$40,allocations!$C$47,0))","v":0},{"$f":"IF($T$110=0,IF(B109=allocations!$C$39,allocations!$C$47,0),T109/$T$110*allocations!$C$47)","v":0},{"$f":"IF($T$110=0,IF(B109=allocations!$C$39,allocations!$C$56,0),U109/$U$110*allocations!$C$56)","v":0},{"$f":"IFERROR(allocations!$C$66*S109/$S$110,IF(B109=allocations!$C$40,allocations!$C$66,0))","v":0},{"$f":"IF($T$110=0,IF(B109=allocations!$C$39,$AC$110,0),T109/$T$110*$AC$110)","v":0},{"$f":"IF($U$110=0,IF(B109=allocations!$C$39,$AD$110,0),U109/$U$110*$AD$110)","v":0},{"$f":"IFERROR(allocations!$C$88*S109/$S$110,IF(B109=allocations!$C$40,allocations!$C$88,0))+'PART-II'!G206","v":0},{"$f":"IFERROR(allocations!$C$97*T109/$T$110,IF(B109=allocations!$C$40,allocations!$C$97,0))+'PART-II'!H206","v":0},{"$f":"AE109-AF109","v":0},0,0,0,null,0,0,"9-9"]
["CLASS 4 TOTALS",null,{"$f":"'Price Input'!L32","v":0},{"$f":"SUM(D89:D109)","v":0},{"$f":"SUM(E89:E109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"allocations!C75","v":0},{"$f":"allocations!C66","v":0},0,0,0,{"$f":"SUM(AH89:AH109)","v":0},{"$f":"SUM(AI89:AI109)","v":0},0,{"$f":"SUM(AK89:AK109)","v":0},0,0]
[]
["Grand Totals",null,null,{"$f":"D110+D83+D55+D26","v":0},{"$f":"E110+E83+E55+E26","v":0},null,0,0,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,0,0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL112+AM112","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PART-IA'!D22+'PART-IA'!E22+'PART-IA'!F22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL116-AL115","v":0}]

{"sheet":"S 8.3","index":19,"n_rows":50,"n_cols":18,"rows_kept":50,"cut":false,"hidden":false,"merged":[[5,0,22,0],[23,0,24,0],[2,12,2,14],[3,12,3,14],[23,10,24,10],[2,2,2,4],[3,2,3,4]]}
["8.3 A Non Pool Milk Values",null,null,null,null,null,null,null,null,null,"8.3 B Pool Higher Of Values"]
[]
[]
["Class","Area",null,null,null,null,null,null,null,null,"Class","Area"]
[null,null,"Prod Lbs","BF Lbs","Skim Lbs",null,"Skim Rate","BF Rate","Value",null,null,null,"Prod Lbs","BF Lbs","Skim Lbs",null,"Total Value","Pa Value"]
["CLASS 1",{"$f":"'PART-III'!G$82","v":"1-0"},null,{"$f":"'S 8.5'!P7","v":0},{"$f":"'S 8.5'!Q7","v":0},null,{"$f":"IF('HIGHER-OF new'!D8 <> \"\",'HIGHER-OF new'!D8,'Price Input'!G13)","v":0},{"$f":"IF('HIGHER-OF new'!E8 <> \"\",'HIGHER-OF new'!E8,'Price Input'!H13)","v":0},{"$f":"ROUND((D6*H6)+(E6/100*G6),4)","v":0},null,null,"1-0",{"$f":"N6+O6","v":0},{"$f":"'S 8.5'!G7","v":0},{"$f":"'S 8.5'!H7","v":0},null,{"$f":" (3.05 - (IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33, 2 + VLOOKUP(COVER!$D$13,szdealers,4,FALSE), 3.25 + VLOOKUP(COVER!$D$13,szdealers,4,FALSE)))) * ((N6+O6)/100)","v":{"$error":"#N/A"}}]
[null,{"$f":"'PART-III'!H$82","v":"2-0"},null,{"$f":"'S 8.5'!P8","v":0},{"$f":"'S 8.5'!Q8","v":0},null,{"$f":"IF('HIGHER-OF new'!D9 <> \"\",'HIGHER-OF new'!D9,'Price Input'!G17)","v":0},{"$f":"IF('HIGHER-OF new'!E9 <> \"\",'HIGHER-OF new'!E9,'Price Input'!H17)","v":0},{"$f":"(D7*H7)+(E7/100*G7)","v":0},null,null,"2-0",{"$f":"N7+O7","v":0},{"$f":"'S 8.5'!G8","v":0},{"$f":"'S 8.5'!H8","v":0},null,{"$f":" (2.8 - (IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33, 2 + VLOOKUP(COVER!$D$13,szdealers,4,FALSE), 3.25 + VLOOKUP(COVER!$D$13,szdealers,4,FALSE)))) * ((N7+O7)/100)","v":{"$error":"#N/A"}}]
[null,{"$f":"'PART-III'!I$82","v":"3-0"},null,{"$f":"'S 8.5'!P9","v":0},{"$f":"'S 8.5'!Q9","v":0},null,{"$f":"IF('HIGHER-OF new'!D10 <> \"\",'HIGHER-OF new'!D10,'Price Input'!G18)","v":0},{"$f":"IF('HIGHER-OF new'!E10 <> \"\",'HIGHER-OF new'!E10,'Price Input'!H18)","v":0},0,null,null,"3-0",0,{"$f":"'S 8.5'!G9","v":0},{"$f":"'S 8.5'!H9","v":0},null,{"$f":" (2.8 - (IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33, 2 + VLOOKUP(COVER!$D$13,szdealers,4,FALSE), 3.25 + VLOOKUP(COVER!$D$13,szdealers,4,FALSE)))) * ((N8+O8)/100)","v":{"$error":"#N/A"}}]
[null,{"$f":"'PART-III'!J$82","v":"4-0"},null,{"$f":"'S 8.5'!P10","v":0},{"$f":"'S 8.5'!Q10","v":0},null,{"$f":"IF('HIGHER-OF new'!D11 <> \"\",'HIGHER-OF new'!D11,'Price Input'!G21)","v":0},{"$f":"IF('HIGHER-OF new'!E11 <> \"\",'HIGHER-OF new'!E11,'Price Input'!H21)","v":0},0,null,null,"4-0",0,{"$f":"'S 8.5'!G10","v":0},{"$f":"'S 8.5'!H10","v":0},null,{"$f":" (2.9 - (IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33, 2 + VLOOKUP(COVER!$D$13,szdealers,4,FALSE), 3.25 + VLOOKUP(COVER!$D$13,szdealers,4,FALSE)))) * ((N9+O9)/100)","v":{"$error":"#N/A"}}]
[null,{"$f":"'PART-III'!K$82","v":"5-0"},null,{"$f":"'S 8.5'!P11","v":0},{"$f":"'S 8.5'!Q11","v":0},null,{"$f":"IF('HIGHER-OF new'!D12 <> \"\",'HIGHER-OF new'!D12,'Price Input'!G23)","v":0},{"$f":"IF('HIGHER-OF new'!E12 <> \"\",'HIGHER-OF new'!E12,'Price Input'!H23)","v":0},0,null,null,"5-0",0,{"$f":"'S 8.5'!G11","v":0},{"$f":"'S 8.5'!H11","v":0},null,{"$f":" (2.3 - (IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33, 2 + VLOOKUP(COVER!$D$13,szdealers,4,FALSE), 3.25 + VLOOKUP(COVER!$D$13,szdealers,4,FALSE)))) * ((N10+O10)/100)","v":{"$error":"#N/A"}}]
[null,{"$f":"'PART-III'!L$82","v":"6-0"},null,{"$f":"'S 8.5'!P12","v":0},{"$f":"'S 8.5'!Q12","v":0},null,{"$f":"IF('HIGHER-OF new'!D13 <> \"\",'HIGHER-OF new'!D13,'Price Input'!G27)","v":0},{"$f":"IF('HIGHER-OF new'!E13 <> \"\",'HIGHER-OF new'!E13,'Price Input'!H27)","v":0},0,null,null,"6-0",0,{"$f":"'S 8.5'!G12","v":0},{"$f":"'S 8.5'!H12","v":0},null,{"$f":" (2.5 - (IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33, 2 + VLOOKUP(COVER!$D$13,szdealers,4,FALSE), 3.25 + VLOOKUP(COVER!$D$13,szdealers,4,FALSE)))) * ((N11+O11)/100)","v":{"$error":"#N/A"}}]
[null,{"$f":"'PART-III'!M$82","v":"1-3"},null,{"$f":"'S 8.5'!P13","v":0},{"$f":"'S 8.5'!Q13","v":0},null,{"$f":"IF('HIGHER-OF new'!D14 <> \"\",'HIGHER-OF new'!D14,'Price Input'!G14)","v":0},{"$f":"IF('HIGHER-OF new'!E14 <> \"\",'HIGHER-OF new'!E14,'Price Input'!H14)","v":0},0,null,"CLASS 1 TOTALS",null,{"$f":"SUM(M6:M11)","v":0},{"$f":"SUM(N6:N11)","v":0},{"$f":"SUM(O6:O11)","v":0},null,{"$f":"SUM(Q6:Q11)","v":{"$error":"#N/A"}},{"$f":"Q12*'S 8.4'!C77/'S 8.4'!E77","v":{"$error":"#N/A"}}]
[null,{"$f":"'PART-III'!N$82","v":"1-4"},null,{"$f":"'S 8.5'!P14","v":0},{"$f":"'S 8.5'!Q14","v":0},null,{"$f":"IF('HIGHER-OF new'!D15 <> \"\",'HIGHER-OF new'!D15,'Price Input'!G15)","v":0},{"$f":"IF('HIGHER-OF new'!E15 <> \"\",'HIGHER-OF new'!E15,'Price Input'!H15)","v":0},0]
[null,{"$f":"'PART-III'!O$82","v":"1-5"},null,{"$f":"'S 8.5'!P15","v":0},{"$f":"'S 8.5'!Q15","v":0},null,{"$f":"IF('HIGHER-OF new'!D16 <> \"\",'HIGHER-OF new'!D16,'Price Input'!G16)","v":0},{"$f":"IF('HIGHER-OF new'!E16 <> \"\",'HIGHER-OF new'!E16,'Price Input'!H16)","v":0},0]
[null,{"$f":"'PART-III'!P$82","v":"3-1"},null,{"$f":"'S 8.5'!P16","v":0},{"$f":"'S 8.5'!Q16","v":0},null,{"$f":"IF('HIGHER-OF new'!D17 <> \"\",'HIGHER-OF new'!D17,'Price Input'!G19)","v":0},{"$f":"IF('HIGHER-OF new'!E17 <> \"\",'HIGHER-OF new'!E17,'Price Input'!H19)","v":0},0]
[null,{"$f":"'PART-III'!Q$82","v":"3-2"},null,{"$f":"'S 8.5'!P17","v":0},{"$f":"'S 8.5'!Q17","v":0},null,{"$f":"IF('HIGHER-OF new'!D18 <> \"\",'HIGHER-OF new'!D18,'Price Input'!G20)","v":0},{"$f":"IF('HIGHER-OF new'!E18 <> \"\",'HIGHER-OF new'!E18,'Price Input'!H20)","v":0},0]
[null,{"$f":"'PART-III'!R$82","v":"4-1"},null,{"$f":"'S 8.5'!P18","v":0},{"$f":"'S 8.5'!Q18","v":0},null,{"$f":"IF('HIGHER-OF new'!D19 <> \"\",'HIGHER-OF new'!D19,'Price Input'!G22)","v":0},{"$f":"IF('HIGHER-OF new'!E19 <> \"\",'HIGHER-OF new'!E19,'Price Input'!H22)","v":0},0]
[null,{"$f":"'PART-III'!S$82","v":"5-1"},null,{"$f":"'S 8.5'!P19","v":0},{"$f":"'S 8.5'!Q19","v":0},null,{"$f":"IF('HIGHER-OF new'!D20 <> \"\",'HIGHER-OF new'!D20,'Price Input'!G24)","v":-0.2},{"$f":"IF('HIGHER-OF new'!E20 <> \"\",'HIGHER-OF new'!E20,'Price Input'!H24)","v":-2E-3},0]
[null,{"$f":"'PART-III'!T$82","v":"5-2"},null,{"$f":"'S 8.5'!P20","v":0},{"$f":"'S 8.5'!Q20","v":0},null,{"$f":"IF('HIGHER-OF new'!D21 <> \"\",'HIGHER-OF new'!D21,'Price Input'!G25)","v":-0.2},{"$f":"IF('HIGHER-OF new'!E21 <> \"\",'HIGHER-OF new'!E21,'Price Input'!H25)","v":-2E-3},0]
[null,{"$f":"'PART-III'!U$82","v":"5-3"},null,{"$f":"'S 8.5'!P21","v":0},{"$f":"'S 8.5'!Q21","v":0},null,{"$f":"IF('HIGHER-OF new'!D22 <> \"\",'HIGHER-OF new'!D22,'Price Input'!G26)","v":0},{"$f":"IF('HIGHER-OF new'!E22 <> \"\",'HIGHER-OF new'!E22,'Price Input'!H26)","v":0},0]
[null,{"$f":"'PART-III'!V$82","v":"6-1"},null,{"$f":"'S 8.5'!P22","v":0},{"$f":"'S 8.5'!Q22","v":0},null,{"$f":"IF('HIGHER-OF new'!D23 <> \"\",'HIGHER-OF new'!D23,'Price Input'!G28)","v":0},{"$f":"IF('HIGHER-OF new'!E23 <> \"\",'HIGHER-OF new'!E23,'Price Input'!H28)","v":0},0]
[null,{"$f":"'PART-III'!W$82","v":"6-2"},null,{"$f":"'S 8.5'!P23","v":0},{"$f":"'S 8.5'!Q23","v":0},null,{"$f":"IF('HIGHER-OF new'!D24 <> \"\",'HIGHER-OF new'!D24,'Price Input'!G29)","v":0},{"$f":"IF('HIGHER-OF new'!E24 <> \"\",'HIGHER-OF new'!E24,'Price Input'!H29)","v":0},0]
[null,{"$f":"'PART-III'!X$82","v":"9-1"},null,{"$f":"'S 8.5'!P24","v":0},{"$f":"'S 8.5'!Q24","v":0},null,{"$f":"IF('HIGHER-OF new'!D25 <> \"\",'HIGHER-OF new'!D25,'Price Input'!G30)","v":0},{"$f":"IF('HIGHER-OF new'!E25 <> \"\",'HIGHER-OF new'!E25,'Price Input'!H30)","v":0},0]
[null,{"$f":"'PART-III'!Y$82","v":"9-3"},null,{"$f":"'S 8.5'!P25","v":0},{"$f":"'S 8.5'!Q25","v":0},null,{"$f":"IF('HIGHER-OF new'!D26 <> \"\",'HIGHER-OF new'!D26,'Price Input'!G31)","v":0},{"$f":"IF('HIGHER-OF new'!E26 <> \"\",'HIGHER-OF new'!E26,'Price Input'!H31)","v":0},0]
[null,{"$f":"'PART-III'!Z$82","v":"9-5"},null,{"$f":"'S 8.5'!P26","v":0},{"$f":"'S 8.5'!Q26","v":0},null,{"$f":"IF('HIGHER-OF new'!D27 <> \"\",'HIGHER-OF new'!D27,'Price Input'!G32)","v":0},{"$f":"IF('HIGHER-OF new'!E27 <> \"\",'HIGHER-OF new'!E27,'Price Input'!H32)","v":0},0]
[null,{"$f":"'PART-III'!AA$82","v":"9-9"},null,{"$f":"'S 8.5'!P27","v":0},{"$f":"'S 8.5'!Q27","v":0},null,{"$f":"IF('HIGHER-OF new'!D28 <> \"\",'HIGHER-OF new'!D28,'Price Input'!G33)","v":-0.2},{"$f":"IF('HIGHER-OF new'!E28 <> \"\",'HIGHER-OF new'!E28,'Price Input'!H33)","v":-2E-3},0]
["CLASS 1 TOTALS",null,{"$f":"SUM(C6:C26)","v":0},{"$f":"SUM(D6:D26)","v":0},0,null,null,null,{"$f":"SUM(I6:I26)","v":0}]
[]
[]
[]
[]
["CLASS 2 ",null,{"$f":"'S 8.5'!I28","v":0},{"$f":"'S 8.5'!P28","v":0},{"$f":"'S 8.5'!Q28","v":0},{"$f":"SUM(F10:F31)","v":0},{"$f":"'Price Input'!K18","v":0},{"$f":"'Price Input'!J18","v":0},{"$f":"(D32*H32)+(E32/100*G32)","v":0}]
["other class 2 ",null,null,{"$f":"'BF Price Calc'!C36","v":0},{"$f":"'BF Price Calc'!E36","v":0},null,{"$f":"IF(D33 =0,D33,G32)","v":0},{"$f":"IF('BF Price Calc'!D38 =\"\",0,'BF Price Calc'!D38)","v":0},{"$f":"IFERROR((D33*H33)+(E33/100*G33),0)","v":0}]
[]
["CLASS 3 ",null,{"$f":"'S 8.5'!I29","v":0},{"$f":"'S 8.5'!P29","v":0},{"$f":"'S 8.5'!Q29","v":0},{"$f":"SUM(F12:F34)","v":0},{"$f":"'Price Input'!K25","v":0},{"$f":"'Price Input'!J25","v":0},0]
["other class 3",null,null,{"$f":"'BF Price Calc'!C25","v":0},{"$f":"'BF Price Calc'!E25","v":0},null,{"$f":"IF(D36 =0,0,G35)","v":0},{"$f":"IF('BF Price Calc'!D27 =\"\",0,'BF Price Calc'!D27)","v":0},{"$f":"IFERROR((D36*H36)+(E36/100*G36),0)","v":0}]
[]
["CLASS 4 ",null,{"$f":"'S 8.5'!I30","v":0},{"$f":"'S 8.5'!P30-'BF Price Calc'!C14","v":0},{"$f":"'S 8.5'!Q30-'BF Price Calc'!E14","v":0},{"$f":"SUM(F14:F37)","v":0},{"$f":"'Price Input'!K32","v":0},{"$f":"'Price Input'!J32","v":0},0]
["other class 4",null,null,{"$f":"'BF Price Calc'!C14","v":0},{"$f":"'BF Price Calc'!E14","v":0},null,{"$f":"IF(D39 =0,D39,G38)","v":0},{"$f":"IF('BF Price Calc'!D16 =\"\",0,'BF Price Calc'!D16)","v":0},{"$f":"IFERROR((D39*H39)+(E39/100*G39),0)","v":0}]
[]
["GRAND TOTALS",null,{"$f":"SUM(C27:C38)","v":0},{"$f":"SUM(D27:D39)","v":0},{"$f":"SUM(E27:E39)","v":0},null,null,null,{"$f":"SUM(I27:I39)","v":0}]
[]
[]
[]
[]
[null,"Total BF dollars",null,{"$f":"SUMPRODUCT(D6:D26,H6:H26)+(D32*H32)+(D33*H33)+(D35*H35)+(D36*H36)+(D38*H38)+(D39*H39)","v":0}]
[null,"Total Skim dollars",null,{"$f":"(SUMPRODUCT(E6:E26,G6:G26)/100)+(E32*G32/100)+(E33*G33/100)+(E35*G35/100)+(E36*G36/100)+(E38*G38/100)+(E39*G39/100)","v":0}]
[]
[null,"AVE BF",null,{"$f":"D46/D41","v":{"$error":"#DIV/0!"}},{"$f":"D41/(D41+E41)","v":{"$error":"#DIV/0!"}}]
[null,"AVE SKIM",null,{"$f":"D47/E41*100","v":{"$error":"#DIV/0!"}}]

{"sheet":"S 8.4","index":20,"n_rows":86,"n_cols":57,"rows_kept":86,"cut":false,"hidden":false,"merged":[[1,46,1,48],[23,46,23,48],[1,50,1,52],[23,50,23,52],[1,54,1,56],[23,54,23,56],[1,34,1,36],[23,34,23,36],[1,38,1,40],[23,38,23,40],[1,42,1,44],[23,42,23,44],[1,2,1,4],[0,6,0,31],[1,6,1,8],[1,10,1,12],[1,14,1,16],[1,18,1,20],[1,22,1,24],[1,26,1,28],[1,30,1,32],[61,0,67,0],[23,26,23,28],[23,30,23,32],[23,6,23,8],[23,10,23,12],[23,14,23,16],[23,18,23,20],[23,22,23,24]]}
["8.4 Payroll Verification",null,null,null,null,null,"PRODUCER GROUP BREAKDOWN"]
[null,null,"TOTAL FOR ALL PRODUCERS",null,null,null,{"$f":"'PART-IA'!D6","v":""},null,null,null,{"$f":"'PART-IA'!E6","v":""},null,null,null,{"$f":"'PART-IA'!F6","v":""},null,null,null,{"$f":"'PART-IA'!G6","v":""},null,null,null,{"$f":"'PART-IA'!H6","v":""},null,null,null,{"$f":"'PART-IA'!I6","v":""},null,null,null,{"$f":"'PART-IA'!J6","v":""},null,null,null,{"$f":"'PART-IA'!K6","v":""},null,null,null,{"$f":"'PART-IA'!L6","v":""},null,null,null,{"$f":"'PART-IA'!M6","v":""},null,null,null,{"$f":"'PART-IA'!N6","v":""},null,null,null,{"$f":"'PART-IA'!O6","v":""},null,null,null,{"$f":"'PART-IA'!P6","v":""}]
[null,null,"PA","O/S","Total",null,"PA","O/S","Total",null,"PA","O/S","Total",null,"PA","O/S","Total",null,"PA","O/S","Total",null,"PA","O/S","Total",null,"PA","O/S","Total",null,"PA","O/S","Total",null,"PA","O/S","Total",null,"PA","O/S","Total",null,"PA","O/S","Total",null,"PA","O/S","Total",null,"PA","O/S","Total",null,"PA","O/S","Total"]
["Pool Pounds",null,{"$f":"G4+K4+O4+S4+W4+AA4+AE4+AI4+AM4+AQ4+AU4+AY4+BC4","v":0},0,0,null,{"$f":"IFERROR('PART-IA'!D14/'PART-IA'!D12*'PART-IA'!D22,0)","v":0},{"$f":"I4-G4","v":0},{"$f":"'PART-IA'!D22","v":0},null,{"$f":"IFERROR('PART-IA'!E14/'PART-IA'!E12*'PART-IA'!E22,0)","v":0},{"$f":"M4-K4","v":0},{"$f":"'PART-IA'!E22","v":0},null,{"$f":"IFERROR('PART-IA'!F14/'PART-IA'!F12*'PART-IA'!F22,0)","v":0},{"$f":"Q4-O4","v":0},{"$f":"'PART-IA'!F22","v":0},null,{"$f":"IFERROR('PART-IA'!G14/'PART-IA'!G12*'PART-IA'!G22,0)","v":0},{"$f":"U4-S4","v":0},{"$f":"'PART-IA'!G22","v":0},null,{"$f":"IFERROR('PART-IA'!H14/'PART-IA'!H12*'PART-IA'!H22,0)","v":0},{"$f":"Y4-W4","v":0},{"$f":"'PART-IA'!H22","v":0},null,{"$f":"IFERROR('PART-IA'!I14/'PART-IA'!I12*'PART-IA'!I22,0)","v":0},{"$f":"AC4-AA4","v":0},{"$f":"'PART-IA'!I22","v":0},null,{"$f":"IFERROR('PART-IA'!J14/'PART-IA'!J12*'PART-IA'!J22,0)","v":0},{"$f":"AG4-AE4","v":0},{"$f":"'PART-IA'!J22","v":0},null,{"$f":"IFERROR('PART-IA'!K14/'PART-IA'!K12*'PART-IA'!K22,0)","v":0},{"$f":"AK4-AI4","v":0},{"$f":"'PART-IA'!K22","v":0},null,{"$f":"IFERROR('PART-IA'!L14/'PART-IA'!L12*'PART-IA'!L22,0)","v":0},{"$f":"AO4-AM4","v":0},{"$f":"'PART-IA'!L22","v":0},null,{"$f":"IFERROR('PART-IA'!M14/'PART-IA'!M12*'PART-IA'!M22,0)","v":0},{"$f":"AS4-AQ4","v":0},{"$f":"'PART-IA'!M22","v":0},null,{"$f":"IFERROR('PART-IA'!N14/'PART-IA'!N12*'PART-IA'!N22,0)","v":0},{"$f":"AW4-AU4","v":0},{"$f":"'PART-IA'!N22","v":0},null,{"$f":"IFERROR('PART-IA'!O14/'PART-IA'!O12*'PART-IA'!O22,0)","v":0},{"$f":"BA4-AY4","v":0},{"$f":"'PART-IA'!O22","v":0},null,{"$f":"IFERROR('PART-IA'!P14/'PART-IA'!P12*'PART-IA'!P22,0)","v":0},{"$f":"BE4-BC4","v":0},{"$f":"'PART-IA'!P22","v":0}]
["Non Pool Pounds",null,0,0,0,null,{"$f":"IFERROR('PART-IA'!D14/'PART-IA'!D12*'S 8.4'!I5,0)","v":0},{"$f":"I5-G5","v":0},{"$f":"'PART-IA'!D12-'PART-IA'!D15-'PART-IA'!D53-'PART-IA'!D54-'PART-IA'!D58-'PART-IA'!D59-'PART-IA'!D63-'PART-IA'!D64","v":0},null,{"$f":"IFERROR('PART-IA'!E14/'PART-IA'!E12*'S 8.4'!M5,0)","v":0},{"$f":"M5-K5","v":0},{"$f":"'PART-IA'!E12-'PART-IA'!E15-'PART-IA'!E53-'PART-IA'!E54-'PART-IA'!E58-'PART-IA'!E59-'PART-IA'!E63-'PART-IA'!E64","v":0},null,{"$f":"IFERROR('PART-IA'!F14/'PART-IA'!F12*'S 8.4'!Q5,0)","v":0},{"$f":"Q5-O5","v":0},{"$f":"'PART-IA'!F12-'PART-IA'!F15-'PART-IA'!F53-'PART-IA'!F54-'PART-IA'!F58-'PART-IA'!F59-'PART-IA'!F63-'PART-IA'!F64","v":0},null,{"$f":"IFERROR('PART-IA'!G14/'PART-IA'!G12*'S 8.4'!U5,0)","v":0},{"$f":"U5-S5","v":0},{"$f":"'PART-IA'!G12-'PART-IA'!G15-'PART-IA'!G53-'PART-IA'!G54-'PART-IA'!G58-'PART-IA'!G59-'PART-IA'!G63-'PART-IA'!G64","v":0},null,{"$f":"IFERROR('PART-IA'!H14/'PART-IA'!H12*'S 8.4'!Y5,0)","v":0},{"$f":"Y5-W5","v":0},{"$f":"'PART-IA'!H12-'PART-IA'!H15-'PART-IA'!H53-'PART-IA'!H54-'PART-IA'!H58-'PART-IA'!H59-'PART-IA'!H63-'PART-IA'!H64","v":0},null,{"$f":"IFERROR('PART-IA'!I14/'PART-IA'!I12*'S 8.4'!AC5,0)","v":0},{"$f":"AC5-AA5","v":0},{"$f":"'PART-IA'!I12-'PART-IA'!I15-'PART-IA'!I53-'PART-IA'!I54-'PART-IA'!I58-'PART-IA'!I59-'PART-IA'!I63-'PART-IA'!I64","v":0},null,{"$f":"IFERROR('PART-IA'!J14/'PART-IA'!J12*'S 8.4'!AG5,0)","v":0},{"$f":"AG5-AE5","v":0},{"$f":"'PART-IA'!J12-'PART-IA'!J15-'PART-IA'!J53-'PART-IA'!J54-'PART-IA'!J58-'PART-IA'!J59-'PART-IA'!J63-'PART-IA'!J64","v":0},null,{"$f":"IFERROR('PART-IA'!K14/'PART-IA'!K12*'S 8.4'!AK5,0)","v":0},{"$f":"AK5-AI5","v":0},{"$f":"'PART-IA'!K12-'PART-IA'!K15-'PART-IA'!K53-'PART-IA'!K54-'PART-IA'!K58-'PART-IA'!K59-'PART-IA'!K63-'PART-IA'!K64","v":0},null,{"$f":"IFERROR('PART-IA'!L14/'PART-IA'!L12*'S 8.4'!AO5,0)","v":0},{"$f":"AO5-AM5","v":0},{"$f":"'PART-IA'!L12-'PART-IA'!L15-'PART-IA'!L53-'PART-IA'!L54-'PART-IA'!L58-'PART-IA'!L59-'PART-IA'!L63-'PART-IA'!L64","v":0},null,{"$f":"IFERROR('PART-IA'!M14/'PART-IA'!M12*'S 8.4'!AS5,0)","v":0},{"$f":"AS5-AQ5","v":0},{"$f":"'PART-IA'!M12-'PART-IA'!M15-'PART-IA'!M53-'PART-IA'!M54-'PART-IA'!M58-'PART-IA'!M59-'PART-IA'!M63-'PART-IA'!M64","v":0},null,{"$f":"IFERROR('PART-IA'!N14/'PART-IA'!N12*'S 8.4'!AW5,0)","v":0},{"$f":"AW5-AU5","v":0},{"$f":"'PART-IA'!N12-'PART-IA'!N15-'PART-IA'!N53-'PART-IA'!N54-'PART-IA'!N58-'PART-IA'!N59-'PART-IA'!N63-'PART-IA'!N64","v":0},null,{"$f":"IFERROR('PART-IA'!O14/'PART-IA'!O12*'S 8.4'!BA5,0)","v":0},{"$f":"BA5-AY5","v":0},{"$f":"'PART-IA'!O12-'PART-IA'!O15-'PART-IA'!O53-'PART-IA'!O54-'PART-IA'!O58-'PART-IA'!O59-'PART-IA'!O63-'PART-IA'!O64","v":0},null,{"$f":"IFERROR('PART-IA'!P14/'PART-IA'!P12*'S 8.4'!BE5,0)","v":0},{"$f":"BE5-BC5","v":0},{"$f":"'PART-IA'!P12-'PART-IA'!P15-'PART-IA'!P53-'PART-IA'!P54-'PART-IA'!P58-'PART-IA'!P59-'PART-IA'!P63-'PART-IA'!P64","v":0}]
["Other Federal Order Pounds",null,0,0,0,null,{"$f":"IFERROR('PART-IA'!D14/'PART-IA'!D12*('PART-IA'!D53+'PART-IA'!D54+'PART-IA'!D58+'PART-IA'!D59+'PART-IA'!D63+'PART-IA'!D64),0)","v":0},{"$f":"I6-G6","v":0},{"$f":"'PART-IA'!D53+'PART-IA'!D54+'PART-IA'!D58+'PART-IA'!D59+'PART-IA'!D63+'PART-IA'!D64","v":0},null,{"$f":"IFERROR('PART-IA'!E14/'PART-IA'!E12*('PART-IA'!E53+'PART-IA'!E54+'PART-IA'!E58+'PART-IA'!E59+'PART-IA'!E63+'PART-IA'!E64),0)","v":0},{"$f":"M6-K6","v":0},{"$f":"'PART-IA'!E53+'PART-IA'!E54+'PART-IA'!E58+'PART-IA'!E59+'PART-IA'!E63+'PART-IA'!E64","v":0},null,{"$f":"IFERROR('PART-IA'!F14/'PART-IA'!F12*('PART-IA'!F53+'PART-IA'!F54+'PART-IA'!F58+'PART-IA'!F59+'PART-IA'!F63+'PART-IA'!F64),0)","v":0},{"$f":"Q6-O6","v":0},{"$f":"'PART-IA'!F53+'PART-IA'!F54+'PART-IA'!F58+'PART-IA'!F59+'PART-IA'!F63+'PART-IA'!F64","v":0},null,{"$f":"IFERROR('PART-IA'!G14/'PART-IA'!G12*('PART-IA'!G53+'PART-IA'!G54+'PART-IA'!G58+'PART-IA'!G59+'PART-IA'!G63+'PART-IA'!G64),0)","v":0},{"$f":"U6-S6","v":0},{"$f":"'PART-IA'!G53+'PART-IA'!G54+'PART-IA'!G58+'PART-IA'!G59+'PART-IA'!G63+'PART-IA'!G64","v":0},null,{"$f":"IFERROR('PART-IA'!H14/'PART-IA'!H12*('PART-IA'!H53+'PART-IA'!H54+'PART-IA'!H58+'PART-IA'!H59+'PART-IA'!H63+'PART-IA'!H64),0)","v":0},{"$f":"Y6-W6","v":0},{"$f":"'PART-IA'!H53+'PART-IA'!H54+'PART-IA'!H58+'PART-IA'!H59+'PART-IA'!H63+'PART-IA'!H64","v":0},null,{"$f":"IFERROR('PART-IA'!I14/'PART-IA'!I12*('PART-IA'!I53+'PART-IA'!I54+'PART-IA'!I58+'PART-IA'!I59+'PART-IA'!I63+'PART-IA'!I64),0)","v":0},{"$f":"AC6-AA6","v":0},{"$f":"'PART-IA'!I53+'PART-IA'!I54+'PART-IA'!I58+'PART-IA'!I59+'PART-IA'!I63+'PART-IA'!I64","v":0},null,{"$f":"IFERROR('PART-IA'!J14/'PART-IA'!J12*('PART-IA'!J53+'PART-IA'!J54+'PART-IA'!J58+'PART-IA'!J59+'PART-IA'!J63+'PART-IA'!J64),0)","v":0},{"$f":"AG6-AE6","v":0},{"$f":"'PART-IA'!J53+'PART-IA'!J54+'PART-IA'!J58+'PART-IA'!J59+'PART-IA'!J63+'PART-IA'!J64","v":0},null,{"$f":"IFERROR('PART-IA'!K14/'PART-IA'!K12*('PART-IA'!K53+'PART-IA'!K54+'PART-IA'!K58+'PART-IA'!K59+'PART-IA'!K63+'PART-IA'!K64),0)","v":0},{"$f":"AK6-AI6","v":0},{"$f":"'PART-IA'!K53+'PART-IA'!K54+'PART-IA'!K58+'PART-IA'!K59+'PART-IA'!K63+'PART-IA'!K64","v":0},null,{"$f":"IFERROR('PART-IA'!L14/'PART-IA'!L12*('PART-IA'!L53+'PART-IA'!L54+'PART-IA'!L58+'PART-IA'!L59+'PART-IA'!L63+'PART-IA'!L64),0)","v":0},{"$f":"AO6-AM6","v":0},{"$f":"'PART-IA'!L53+'PART-IA'!L54+'PART-IA'!L58+'PART-IA'!L59+'PART-IA'!L63+'PART-IA'!L64","v":0},null,{"$f":"IFERROR('PART-IA'!M14/'PART-IA'!M12*('PART-IA'!M53+'PART-IA'!M54+'PART-IA'!M58+'PART-IA'!M59+'PART-IA'!M63+'PART-IA'!M64),0)","v":0},{"$f":"AS6-AQ6","v":0},{"$f":"'PART-IA'!M53+'PART-IA'!M54+'PART-IA'!M58+'PART-IA'!M59+'PART-IA'!M63+'PART-IA'!M64","v":0},null,{"$f":"IFERROR('PART-IA'!N14/'PART-IA'!N12*('PART-IA'!N53+'PART-IA'!N54+'PART-IA'!N58+'PART-IA'!N59+'PART-IA'!N63+'PART-IA'!N64),0)","v":0},{"$f":"AW6-AU6","v":0},{"$f":"'PART-IA'!N53+'PART-IA'!N54+'PART-IA'!N58+'PART-IA'!N59+'PART-IA'!N63+'PART-IA'!N64","v":0},null,{"$f":"IFERROR('PART-IA'!O14/'PART-IA'!O12*('PART-IA'!O53+'PART-IA'!O54+'PART-IA'!O58+'PART-IA'!O59+'PART-IA'!O63+'PART-IA'!O64),0)","v":0},{"$f":"BA6-AY6","v":0},{"$f":"'PART-IA'!O53+'PART-IA'!O54+'PART-IA'!O58+'PART-IA'!O59+'PART-IA'!O63+'PART-IA'!O64","v":0},null,{"$f":"IFERROR('PART-IA'!P14/'PART-IA'!P12*('PART-IA'!P53+'PART-IA'!P54+'PART-IA'!P58+'PART-IA'!P59+'PART-IA'!P63+'PART-IA'!P64),0)","v":0},{"$f":"BE6-BC6","v":0},{"$f":"'PART-IA'!P53+'PART-IA'!P54+'PART-IA'!P58+'PART-IA'!P59+'PART-IA'!P63+'PART-IA'!P64","v":0}]
["Total Product Pounds",null,{"$f":"SUM(C4:C6)","v":0},{"$f":"SUM(D4:D6)","v":0},{"$f":"SUM(E4:E6)","v":0},null,{"$f":"SUM(G4:G6)","v":0},{"$f":"SUM(H4:H6)","v":0},{"$f":"SUM(I4:I6)","v":0},null,{"$f":"SUM(K4:K6)","v":0},{"$f":"SUM(L4:L6)","v":0},{"$f":"SUM(M4:M6)","v":0},null,{"$f":"SUM(O4:O6)","v":0},{"$f":"SUM(P4:P6)","v":0},{"$f":"SUM(Q4:Q6)","v":0},null,{"$f":"SUM(S4:S6)","v":0},{"$f":"SUM(T4:T6)","v":0},{"$f":"SUM(U4:U6)","v":0},null,{"$f":"SUM(W4:W6)","v":0},{"$f":"SUM(X4:X6)","v":0},{"$f":"SUM(Y4:Y6)","v":0},null,{"$f":"SUM(AA4:AA6)","v":0},{"$f":"SUM(AB4:AB6)","v":0},{"$f":"SUM(AC4:AC6)","v":0},null,{"$f":"SUM(AE4:AE6)","v":0},{"$f":"SUM(AF4:AF6)","v":0},{"$f":"SUM(AG4:AG6)","v":0},null,{"$f":"SUM(AI4:AI6)","v":0},{"$f":"SUM(AJ4:AJ6)","v":0},{"$f":"SUM(AK4:AK6)","v":0},null,{"$f":"SUM(AM4:AM6)","v":0},{"$f":"SUM(AN4:AN6)","v":0},{"$f":"SUM(AO4:AO6)","v":0},null,{"$f":"SUM(AQ4:AQ6)","v":0},{"$f":"SUM(AR4:AR6)","v":0},{"$f":"SUM(AS4:AS6)","v":0},null,{"$f":"SUM(AU4:AU6)","v":0},{"$f":"SUM(AV4:AV6)","v":0},{"$f":"SUM(AW4:AW6)","v":0},null,{"$f":"SUM(AY4:AY6)","v":0},{"$f":"SUM(AZ4:AZ6)","v":0},{"$f":"SUM(BA4:BA6)","v":0},null,{"$f":"SUM(BC4:BC6)","v":0},{"$f":"SUM(BD4:BD6)","v":0},{"$f":"SUM(BE4:BE6)","v":0}]
["Total Butterfat Pounds",null,{"$f":"G8+K8+O8+S8+W8+AA8+AE8+AI8+AM8+AQ8+AU8+AY8+BC8","v":0},{"$f":"H8+L8+P8+T8+X8+AB8+AF8+AJ8+AN8+AR8+AV8+AZ8+BD8","v":0},{"$f":"I8+M8+Q8+U8+Y8+AC8+AG8+AK8+AO8+AS8+AW8+BA8+BE8","v":0},null,{"$f":"IFERROR(G7/I7*I8,0)","v":0},{"$f":"I8-G8","v":0},{"$f":"'PART-IA'!D13","v":0},null,{"$f":"IFERROR(K7/M7*M8,0)","v":0},{"$f":"M8-K8","v":0},{"$f":"'PART-IA'!E13","v":0},null,{"$f":"IFERROR(O7/Q7*Q8,0)","v":0},{"$f":"Q8-O8","v":0},{"$f":"'PART-IA'!F13","v":0},null,{"$f":"IFERROR(ROUND(S7/U7*U8,0),0)","v":0},{"$f":"U8-S8","v":0},{"$f":"'PART-IA'!G13","v":0},null,{"$f":"IFERROR(ROUND(W7/Y7*Y8,0),0)","v":0},{"$f":"Y8-W8","v":0},{"$f":"'PART-IA'!H13","v":0},null,{"$f":"IFERROR(ROUND(AA7/AC7*AC8,0),0)","v":0},{"$f":"AC8-AA8","v":0},{"$f":"'PART-IA'!I13","v":0},null,{"$f":"IFERROR(ROUND(AE7/AG7*AG8,0),0)","v":0},{"$f":"AG8-AE8","v":0},{"$f":"'PART-IA'!J13","v":0},null,{"$f":"IFERROR(ROUND(AI7/AK7*AK8,0),0)","v":0},{"$f":"AK8-AI8","v":0},{"$f":"'PART-IA'!K13","v":0},null,{"$f":"IFERROR(ROUND(AM7/AO7*AO8,0),0)","v":0},{"$f":"AO8-AM8","v":0},{"$f":"'PART-IA'!L13","v":0},null,{"$f":"IFERROR(ROUND(AQ7/AS7*AS8,0),0)","v":0},{"$f":"AS8-AQ8","v":0},{"$f":"'PART-IA'!M13","v":0},null,{"$f":"IFERROR(ROUND(AU7/AW7*AW8,0),0)","v":0},{"$f":"AW8-AU8","v":0},{"$f":"'PART-IA'!N13","v":0},null,{"$f":"IFERROR(ROUND(AY7/BA7*BA8,0),0)","v":0},{"$f":"BA8-AY8","v":0},{"$f":"'PART-IA'!O13","v":0},null,{"$f":"IFERROR(ROUND(BC7/BE7*BE8,0),0)","v":0},{"$f":"BE8-BC8","v":0},{"$f":"'PART-IA'!P13","v":0}]
["Butterfat Test",null,{"$f":"IFERROR(C8/C7,0)","v":0},{"$f":"IFERROR(D8/D7,0)","v":0},{"$f":"IFERROR(E8/E7,0)","v":0},null,{"$f":"IFERROR(G8/G7,)","v":0},{"$f":"IFERROR(H8/H7,0)","v":0},{"$f":"IFERROR(I8/I7,0)","v":0},null,{"$f":"IFERROR(K8/K7,0)","v":0},{"$f":"IFERROR(L8/L7,0)","v":0},{"$f":"IFERROR(M8/M7,0)","v":0},null,{"$f":"IFERROR(O8/O7,0)","v":0},{"$f":"IFERROR(P8/P7,0)","v":0},{"$f":"IFERROR(Q8/Q7,0)","v":0},null,{"$f":"IFERROR(S8/S7,0)","v":0},{"$f":"IFERROR(T8/T7,0)","v":0},{"$f":"IFERROR(U8/U7,0)","v":0},null,{"$f":"IFERROR(W8/W7,0)","v":0},{"$f":"IFERROR(X8/X7,0)","v":0},{"$f":"IFERROR(Y8/Y7,0)","v":0},null,{"$f":"IFERROR(AA8/AA7,0)","v":0},{"$f":"IFERROR(AB8/AB7,0)","v":0},{"$f":"IFERROR(AC8/AC7,0)","v":0},null,{"$f":"IFERROR(AE8/AE7,0)","v":0},{"$f":"IFERROR(AF8/AF7,0)","v":0},{"$f":"IFERROR(AG8/AG7,0)","v":0},null,{"$f":"IFERROR(AI8/AI7,0)","v":0},{"$f":"IFERROR(AJ8/AJ7,0)","v":0},{"$f":"IFERROR(AK8/AK7,0)","v":0},null,{"$f":"IFERROR(AM8/AM7,0)","v":0},{"$f":"IFERROR(AN8/AN7,0)","v":0},{"$f":"IFERROR(AO8/AO7,0)","v":0},null,{"$f":"IFERROR(AQ8/AQ7,0)","v":0},{"$f":"IFERROR(AR8/AR7,0)","v":0},{"$f":"IFERROR(AS8/AS7,0)","v":0},null,{"$f":"IFERROR(AU8/AU7,0)","v":0},{"$f":"IFERROR(AV8/AV7,0)","v":0},{"$f":"IFERROR(AW8/AW7,0)","v":0},null,{"$f":"IFERROR(AY8/AY7,0)","v":0},{"$f":"IFERROR(AZ8/AZ7,0)","v":0},{"$f":"IFERROR(BA8/BA7,0)","v":0},null,{"$f":"IFERROR(BC8/BC7,0)","v":0},{"$f":"IFERROR(BD8/BD7,0)","v":0},{"$f":"IFERROR(BE8/BE7,0)","v":0}]
["Other Federal Order Value",null,{"$f":"G10+K10+O10+S10+W10+AA10+AE10+AI10+AM10+AQ10+AU10+AY10+BC10","v":0},{"$f":"E10-C10","v":0},{"$f":"I10+M10+Q10+U10+Y10+AC10+AG10+AK10+AO10+AS10+AW10+BA10+BE10","v":0},null,{"$f":"IFERROR(G6/I6*I10,0)","v":0},{"$f":"I10-G10","v":0},{"$f":"'PART-IA'!D51+'PART-IA'!D56+'PART-IA'!D61","v":0},null,{"$f":"IFERROR(K6/M6*M10,0)","v":0},{"$f":"M10-K10","v":0},{"$f":"'PART-IA'!E51+'PART-IA'!E56+'PART-IA'!E61","v":0},null,{"$f":"IFERROR(O6/Q6*Q10,0)","v":0},{"$f":"Q10-O10","v":0},{"$f":"'PART-IA'!F51+'PART-IA'!F56+'PART-IA'!F61","v":0},null,{"$f":"IFERROR(S6/U6*U10,0)","v":0},{"$f":"U10-S10","v":0},{"$f":"'PART-IA'!G51+'PART-IA'!G56+'PART-IA'!G61","v":0},null,{"$f":"IFERROR(W6/Y6*Y10,0)","v":0},{"$f":"Y10-W10","v":0},{"$f":"'PART-IA'!H51+'PART-IA'!H56+'PART-IA'!H61","v":0},null,{"$f":"IFERROR(AA6/AC6*AC10,0)","v":0},{"$f":"AC10-AA10","v":0},{"$f":"'PART-IA'!I51+'PART-IA'!I56+'PART-IA'!I61","v":0},null,{"$f":"IFERROR(AE6/AG6*AG10,0)","v":0},{"$f":"AG10-AE10","v":0},{"$f":"'PART-IA'!J51+'PART-IA'!J56+'PART-IA'!J61","v":0},null,{"$f":"IFERROR(AI6/AK6*AK10,0)","v":0},{"$f":"AK10-AI10","v":0},{"$f":"'PART-IA'!K51+'PART-IA'!K56+'PART-IA'!K61","v":0},null,{"$f":"IFERROR(AM6/AO6*AO10,0)","v":0},{"$f":"AO10-AM10","v":0},{"$f":"'PART-IA'!L51+'PART-IA'!L56+'PART-IA'!L61","v":0},null,{"$f":"IFERROR(AQ6/AS6*AS10,0)","v":0},{"$f":"AS10-AQ10","v":0},{"$f":"'PART-IA'!M51+'PART-IA'!M56+'PART-IA'!M61","v":0},null,{"$f":"IFERROR(AU6/AW6*AW10,0)","v":0},{"$f":"AW10-AU10","v":0},{"$f":"'PART-IA'!N51+'PART-IA'!N56+'PART-IA'!N61","v":0},null,{"$f":"IFERROR(AY6/BA6*BA10,0)","v":0},{"$f":"BA10-AY10","v":0},{"$f":"'PART-IA'!O51+'PART-IA'!O56+'PART-IA'!O61","v":0},null,{"$f":"IFERROR(BC6/BE6*BE10,0)","v":0},{"$f":"BE10-BC10","v":0},{"$f":"'PART-IA'!P51+'PART-IA'!P56+'PART-IA'!P61","v":0}]
["PA Regulated Value",null,{"$f":"G11+K11+O11+S11+W11+AA11+AE11+AI11+AM11+AQ11+AU11+AY11+BC11","v":0},{"$f":"E11-C11","v":0},{"$f":"'S 8.3'!I41","v":0},null,{"$f":"IFERROR(G5/I5*I11,0)","v":0},{"$f":"I11-G11","v":0},{"$f":"IFERROR((I5*'S 8.3'!$E$49*'S 8.3'!$D$49)+((I5-(I5*'S 8.3'!$E$49))*'S 8.3'!$D$50/100),0)","v":0},null,{"$f":"ROUND(IFERROR(K5/M5*M11,0),0)","v":0},{"$f":"M11-K11","v":0},{"$f":"IFERROR((M5*'S 8.3'!$E$49*'S 8.3'!$D$49)+((M5-(M5*'S 8.3'!$E$49))*'S 8.3'!$D$50/100),0)","v":0},null,{"$f":"ROUND(IFERROR(O5/Q5*Q11,0),0)","v":0},{"$f":"Q11-O11","v":0},{"$f":"IFERROR((Q5*'S 8.3'!$E$49*'S 8.3'!$D$49)+((Q5-(Q5*'S 8.3'!$E$49))*'S 8.3'!$D$50/100),0)","v":0},null,{"$f":"ROUND(IFERROR(S5/U5*U11,0),0)","v":0},{"$f":"U11-S11","v":0},{"$f":"IFERROR((U5*'S 8.3'!$E$49*'S 8.3'!$D$49)+((U5-(U5*'S 8.3'!$E$49))*'S 8.3'!$D$50/100),0)","v":0},null,{"$f":"ROUND(IFERROR(W5/Y5*Y11,0),0)","v":0},{"$f":"Y11-W11","v":0},{"$f":"IFERROR((Y5*'S 8.3'!$E$49*'S 8.3'!$D$49)+((Y5-(Y5*'S 8.3'!$E$49))*'S 8.3'!$D$50/100),0)","v":0},null,{"$f":"ROUND(IFERROR(AA5/AC5*AC11,0),0)","v":0},{"$f":"AC11-AA11","v":0},{"$f":"IFERROR((AC5*'S 8.3'!$E$49*'S 8.3'!$D$49)+((AC5-(AC5*'S 8.3'!$E$49))*'S 8.3'!$D$50/100),0)","v":0},null,{"$f":"ROUND(IFERROR(AE5/AG5*AG11,0),0)","v":0},{"$f":"AG11-AE11","v":0},{"$f":"IFERROR((AG5*'S 8.3'!$E$49*'S 8.3'!$D$49)+((AG5-(AG5*'S 8.3'!$E$49))*'S 8.3'!$D$50/100),0)","v":0},null,{"$f":"ROUND(IFERROR(AI5/AK5*AK11,0),0)","v":0},{"$f":"AK11-AI11","v":0},{"$f":"IFERROR((AK5*'S 8.3'!$E$49*'S 8.3'!$D$49)+((AK5-(AK5*'S 8.3'!$E$49))*'S 8.3'!$D$50/100),0)","v":0},null,{"$f":"ROUND(IFERROR(AM5/AO5*AO11,0),0)","v":0},{"$f":"AO11-AM11","v":0},{"$f":"IFERROR((AO5*'S 8.3'!$E$49*'S 8.3'!$D$49)+((AO5-(AO5*'S 8.3'!$E$49))*'S 8.3'!$D$50/100),0)","v":0},null,{"$f":"ROUND(IFERROR(AQ5/AS5*AS11,0),0)","v":0},{"$f":"AS11-AQ11","v":0},{"$f":"IFERROR((AS5*'S 8.3'!$E$49*'S 8.3'!$D$49)+((AS5-(AS5*'S 8.3'!$E$49))*'S 8.3'!$D$50/100),0)","v":0},null,{"$f":"ROUND(IFERROR(AU5/AW5*AW11,0),0)","v":0},{"$f":"AW11-AU11","v":0},{"$f":"IFERROR((AW5*'S 8.3'!$E$49*'S 8.3'!$D$49)+((AW5-(AW5*'S 8.3'!$E$49))*'S 8.3'!$D$50/100),0)","v":0},null,{"$f":"ROUND(IFERROR(AY5/BA5*BA11,0),0)","v":0},{"$f":"BA11-AY11","v":0},{"$f":"IFERROR((BA5*'S 8.3'!$E$49*'S 8.3'!$D$49)+((BA5-(BA5*'S 8.3'!$E$49))*'S 8.3'!$D$50/100),0)","v":0},null,{"$f":"ROUND(IFERROR(BC5/BE5*BE11,0),0)","v":0},{"$f":"BE11-BC11","v":0},{"$f":"IFERROR((BE5*'S 8.3'!$E$49*'S 8.3'!$D$49)+((BE5-(BE5*'S 8.3'!$E$49))*'S 8.3'!$D$50/100),0)","v":0}]
["Over Order Premium",null,{"$f":"IFERROR('S 8.2'!AG29,0)","v":0},0,{"$f":"C12+D12","v":0},null,{"$f":"I12","v":0},0,{"$f":"IFERROR(G77/C77*$E$12,0)","v":0},null,{"$f":"M12","v":0},0,{"$f":"IFERROR(K77/C77*$E$12,0)","v":0},null,{"$f":"Q12","v":0},0,{"$f":"IFERROR(O77/C77*$E$12,0)","v":0},null,{"$f":"U12","v":0},0,{"$f":"IFERROR(S77/C77*$E$12,0)","v":0},null,{"$f":"Y12","v":0},0,{"$f":"IFERROR(W77/C77*$E$12,0)","v":0},null,{"$f":"AC12","v":0},0,{"$f":"IFERROR(AA77/C77*$E$12,0)","v":0},null,{"$f":"AG12","v":0},0,{"$f":"IFERROR(AE77/C77*$E$12,0)","v":0},null,{"$f":"AK12","v":0},0,{"$f":"IFERROR(AI77/C77*$E$12,0)","v":0},null,{"$f":"AO12","v":0},0,{"$f":"IFERROR(AM77/C77*$E$12,0)","v":0},null,{"$f":"AS12","v":0},0,{"$f":"IFERROR(AQ77/C77*$E$12,0)","v":0},null,{"$f":"AW12","v":0},0,{"$f":"IFERROR(AU77/C77*$E$12,0)","v":0},null,{"$f":"BA12","v":0},0,{"$f":"IFERROR(AY77/C77*$E$12,0)","v":0},null,{"$f":"BE12","v":0},0,{"$f":"IFERROR(BC77/C77*$E$12,0)","v":0}]
["Bulk Sales Allowance",null,{"$f":"G13+K13+O13+S13+W13+AA13+AE13+AI13+AM13+AQ13+AU13+AY13+BC13","v":0},0,{"$f":"C13+D13","v":0},null,null,null,{"$f":"SUM(G13:H13)","v":0},null,null,null,{"$f":"SUM(K13:L13)","v":0},null,null,null,{"$f":"SUM(O13:P13)","v":0},null,null,null,{"$f":"SUM(S13:T13)","v":0},null,null,null,{"$f":"SUM(W13:X13)","v":0},null,null,null,{"$f":"SUM(AA13:AB13)","v":0},null,null,null,{"$f":"SUM(AE13:AF13)","v":0},null,null,null,{"$f":"SUM(AI13:AJ13)","v":0},null,null,null,{"$f":"SUM(AM13:AN13)","v":0},null,null,null,{"$f":"SUM(AQ13:AR13)","v":0},null,null,null,{"$f":"SUM(AU13:AV13)","v":0},null,null,null,{"$f":"SUM(AY13:AZ13)","v":0},null,null,null,{"$f":"SUM(BC13:BD13)","v":0}]
["Miscellaneous Adjustment",null,0,0,{"$f":"C14+D14","v":0},null,null,null,{"$f":"SUM(G14:H14)","v":0},null,null,null,{"$f":"SUM(K14:L14)","v":0},null,null,null,{"$f":"SUM(O14:P14)","v":0},null,null,null,{"$f":"SUM(S14:T14)","v":0},null,null,null,{"$f":"SUM(W14:X14)","v":0},null,null,null,{"$f":"SUM(AA14:AB14)","v":0},null,null,null,{"$f":"SUM(AE14:AF14)","v":0},null,null,null,{"$f":"SUM(AI14:AJ14)","v":0},null,null,null,{"$f":"SUM(AM14:AN14)","v":0},null,null,null,{"$f":"SUM(AQ14:AR14)","v":0},null,null,null,{"$f":"SUM(AU14:AV14)","v":0},null,null,null,{"$f":"SUM(AY14:AZ14)","v":0},null,null,null,{"$f":"SUM(BC14:BD14)","v":0}]
["PA Regulated Adjustment",null,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
["-Total PA Regulated Value",null,{"$f":"SUM(C11:C15)","v":0},{"$f":"SUM(D11:D15)","v":0},{"$f":"SUM(E11:E15)","v":0},null,{"$f":"SUM(G11:G15)","v":0},{"$f":"SUM(H11:H15)","v":0},{"$f":"SUM(I11:I15)","v":0},null,{"$f":"SUM(K11:K15)","v":0},{"$f":"SUM(L11:L15)","v":0},{"$f":"SUM(M11:M15)","v":0},null,{"$f":"SUM(O11:O15)","v":0},{"$f":"SUM(P11:P15)","v":0},{"$f":"SUM(Q11:Q15)","v":0},null,{"$f":"SUM(S11:S15)","v":0},{"$f":"SUM(T11:T15)","v":0},{"$f":"SUM(U11:U15)","v":0},null,{"$f":"SUM(W11:W15)","v":0},{"$f":"SUM(X11:X15)","v":0},{"$f":"SUM(Y11:Y15)","v":0},null,{"$f":"SUM(AA11:AA15)","v":0},{"$f":"SUM(AB11:AB15)","v":0},{"$f":"SUM(AC11:AC15)","v":0},null,{"$f":"SUM(AE11:AE15)","v":0},{"$f":"SUM(AF11:AF15)","v":0},{"$f":"SUM(AG11:AG15)","v":0},null,{"$f":"SUM(AI11:AI15)","v":0},{"$f":"SUM(AJ11:AJ15)","v":0},{"$f":"SUM(AK11:AK15)","v":0},null,{"$f":"SUM(AM11:AM15)","v":0},{"$f":"SUM(AN11:AN15)","v":0},{"$f":"SUM(AO11:AO15)","v":0},null,{"$f":"SUM(AQ11:AQ15)","v":0},{"$f":"SUM(AR11:AR15)","v":0},{"$f":"SUM(AS11:AS15)","v":0},null,{"$f":"SUM(AU11:AU15)","v":0},{"$f":"SUM(AV11:AV15)","v":0},{"$f":"SUM(AW11:AW15)","v":0},null,{"$f":"SUM(AY11:AY15)","v":0},{"$f":"SUM(AZ11:AZ15)","v":0},{"$f":"SUM(BA11:BA15)","v":0},null,{"$f":"SUM(BC11:BC15)","v":0},{"$f":"SUM(BD11:BD15)","v":0},{"$f":"SUM(BE11:BE15)","v":0}]
["Pool Value",null,0,0,0,null,{"$f":"IFERROR(G4/I4*I17,0)","v":0},{"$f":"I17-G17","v":0},{"$f":"IFERROR(I69,0)","v":0},null,{"$f":"IFERROR(K4/M4*M17,0)","v":0},{"$f":"M17-K17","v":0},{"$f":"IFERROR(M69,0)","v":0},null,{"$f":"IFERROR(O4/Q4*Q17,0)","v":0},{"$f":"Q17-O17","v":0},{"$f":"IFERROR(Q69,0)","v":0},null,{"$f":"IFERROR(ROUND(S4/U4*U17,0),0)","v":0},{"$f":"U17-S17","v":0},{"$f":"IFERROR(U69,0)","v":0},null,{"$f":"IFERROR(W4/Y4*Y17,0)","v":0},{"$f":"Y17-W17","v":0},{"$f":"IFERROR(Y69,0)","v":0},null,{"$f":"IFERROR(AA4/AC4*AC17,0)","v":0},{"$f":"AC17-AA17","v":0},{"$f":"IFERROR(AC69,0)","v":0},null,{"$f":"IFERROR(AE4/AG4*AG17,0)","v":0},{"$f":"AG17-AE17","v":0},{"$f":"IFERROR(AG69,0)","v":0},null,{"$f":"IFERROR(AI4/AK4*AK17,0)","v":0},{"$f":"AK17-AI17","v":0},{"$f":"IFERROR(AK69,0)","v":0},null,{"$f":"IFERROR(AM4/AO4*AO17,0)","v":0},{"$f":"AO17-AM17","v":0},{"$f":"IFERROR(AO69,0)","v":0},null,{"$f":"IFERROR(AQ4/AS4*AS17,0)","v":0},{"$f":"AS17-AQ17","v":0},{"$f":"IFERROR(AS69,0)","v":0},null,{"$f":"IFERROR(AU4/AW4*AW17,0)","v":0},{"$f":"AW17-AU17","v":0},{"$f":"IFERROR(AW69,0)","v":0},null,{"$f":"IFERROR(AY4/BA4*BA17,0)","v":0},{"$f":"BA17-AY17","v":0},{"$f":"IFERROR(BA69,0)","v":0},null,{"$f":"IFERROR(BC4/BE4*BE17,0)","v":0},{"$f":"BE17-BC17","v":0},{"$f":"IFERROR(BE69,0)","v":0}]
["Higher OF Adjustment",null,{"$error":"#DIV/0!"},0,{"$f":"IFERROR('S 8.3'!R12,0)","v":0},null,{"$f":"I18","v":{"$error":"#DIV/0!"}},0,{"$f":"G77/$C$77*$E$18","v":{"$error":"#DIV/0!"}},null,{"$f":"M18","v":{"$error":"#DIV/0!"}},0,{"$f":"K77/$C$77*$E$18","v":{"$error":"#DIV/0!"}},null,{"$f":"Q18","v":{"$error":"#DIV/0!"}},0,{"$f":"O77/$C$77*$E$18","v":{"$error":"#DIV/0!"}},null,{"$f":"U18","v":{"$error":"#DIV/0!"}},0,{"$f":"S77/$C$77*$E$18","v":{"$error":"#DIV/0!"}},null,{"$f":"Y18","v":{"$error":"#DIV/0!"}},0,{"$f":"W77/$C$77*$E$18","v":{"$error":"#DIV/0!"}},null,{"$f":"AC18","v":{"$error":"#DIV/0!"}},0,{"$f":"AA77/$C$77*$E$18","v":{"$error":"#DIV/0!"}},null,{"$f":"AG18","v":{"$error":"#DIV/0!"}},0,{"$f":"AE77/$C$77*$E$18","v":{"$error":"#DIV/0!"}},null,{"$f":"AK18","v":{"$error":"#DIV/0!"}},0,{"$f":"AI77/$C$77*$E$18","v":{"$error":"#DIV/0!"}},null,{"$f":"AO18","v":{"$error":"#DIV/0!"}},0,{"$f":"AM77/$C$77*$E$18","v":{"$error":"#DIV/0!"}},null,{"$f":"AS18","v":{"$error":"#DIV/0!"}},0,{"$f":"AQ77/$C$77*$E$18","v":{"$error":"#DIV/0!"}},null,{"$f":"AW18","v":{"$error":"#DIV/0!"}},0,{"$f":"AU77/$C$77*$E$18","v":{"$error":"#DIV/0!"}},null,{"$f":"BA18","v":{"$error":"#DIV/0!"}},0,{"$f":"AY77/$C$77*$E$18","v":{"$error":"#DIV/0!"}},null,{"$f":"BE18","v":{"$error":"#DIV/0!"}},0,{"$f":"BC77/$C$77*$E$18","v":{"$error":"#DIV/0!"}}]
["-Total Federal Regulated Value",null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},null,{"$f":"G18+G17","v":{"$error":"#DIV/0!"}},{"$f":"H18+H17","v":0},{"$f":"I18+I17","v":{"$error":"#DIV/0!"}},null,{"$f":"K18+K17","v":{"$error":"#DIV/0!"}},{"$f":"L18+L17","v":0},{"$f":"M18+M17","v":{"$error":"#DIV/0!"}},null,{"$f":"O18+O17","v":{"$error":"#DIV/0!"}},{"$f":"P18+P17","v":0},{"$f":"Q18+Q17","v":{"$error":"#DIV/0!"}},null,{"$f":"S18+S17","v":{"$error":"#DIV/0!"}},{"$f":"T18+T17","v":0},{"$f":"U18+U17","v":{"$error":"#DIV/0!"}},null,{"$f":"W18+W17","v":{"$error":"#DIV/0!"}},{"$f":"X18+X17","v":0},{"$f":"Y18+Y17","v":{"$error":"#DIV/0!"}},null,{"$f":"AA18+AA17","v":{"$error":"#DIV/0!"}},{"$f":"AB18+AB17","v":0},{"$f":"AC18+AC17","v":{"$error":"#DIV/0!"}},null,{"$f":"AE18+AE17","v":{"$error":"#DIV/0!"}},{"$f":"AF18+AF17","v":0},{"$f":"AG18+AG17","v":{"$error":"#DIV/0!"}},null,{"$f":"AI18+AI17","v":{"$error":"#DIV/0!"}},{"$f":"AJ18+AJ17","v":0},{"$f":"AK18+AK17","v":{"$error":"#DIV/0!"}},null,{"$f":"AM18+AM17","v":{"$error":"#DIV/0!"}},{"$f":"AN18+AN17","v":0},{"$f":"AO18+AO17","v":{"$error":"#DIV/0!"}},null,{"$f":"AQ18+AQ17","v":{"$error":"#DIV/0!"}},{"$f":"AR18+AR17","v":0},{"$f":"AS18+AS17","v":{"$error":"#DIV/0!"}},null,{"$f":"AU18+AU17","v":{"$error":"#DIV/0!"}},{"$f":"AV18+AV17","v":0},{"$f":"AW18+AW17","v":{"$error":"#DIV/0!"}},null,{"$f":"AY18+AY17","v":{"$error":"#DIV/0!"}},{"$f":"AZ18+AZ17","v":0},{"$f":"BA18+BA17","v":{"$error":"#DIV/0!"}},null,{"$f":"BC18+BC17","v":{"$error":"#DIV/0!"}},{"$f":"BD18+BD17","v":0},{"$f":"BE18+BE17","v":{"$error":"#DIV/0!"}}]
["-Total Due",null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},null,{"$f":"G16+G19+G10","v":{"$error":"#DIV/0!"}},{"$f":"H16+H19+H10","v":0},{"$f":"I16+I19+I10","v":{"$error":"#DIV/0!"}},null,{"$f":"K16+K19+K10","v":{"$error":"#DIV/0!"}},{"$f":"L16+L19+L10","v":0},{"$f":"M16+M19+M10","v":{"$error":"#DIV/0!"}},null,{"$f":"O16+O19+O10","v":{"$error":"#DIV/0!"}},{"$f":"P16+P19+P10","v":0},{"$f":"Q16+Q19+Q10","v":{"$error":"#DIV/0!"}},null,{"$f":"S16+S19+S10","v":{"$error":"#DIV/0!"}},{"$f":"T16+T19+T10","v":0},{"$f":"U16+U19+U10","v":{"$error":"#DIV/0!"}},null,{"$f":"W16+W19+W10","v":{"$error":"#DIV/0!"}},{"$f":"X16+X19+X10","v":0},{"$f":"Y16+Y19+Y10","v":{"$error":"#DIV/0!"}},null,{"$f":"AA16+AA19+AA10","v":{"$error":"#DIV/0!"}},{"$f":"AB16+AB19+AB10","v":0},{"$f":"AC16+AC19+AC10","v":{"$error":"#DIV/0!"}},null,{"$f":"AE16+AE19+AE10","v":{"$error":"#DIV/0!"}},{"$f":"AF16+AF19+AF10","v":0},{"$f":"AG16+AG19+AG10","v":{"$error":"#DIV/0!"}},null,{"$f":"AI16+AI19+AI10","v":{"$error":"#DIV/0!"}},{"$f":"AJ16+AJ19+AJ10","v":0},{"$f":"AK16+AK19+AK10","v":{"$error":"#DIV/0!"}},null,{"$f":"AM16+AM19+AM10","v":{"$error":"#DIV/0!"}},{"$f":"AN16+AN19+AN10","v":0},{"$f":"AO16+AO19+AO10","v":{"$error":"#DIV/0!"}},null,{"$f":"AQ16+AQ19+AQ10","v":{"$error":"#DIV/0!"}},{"$f":"AR16+AR19+AR10","v":0},{"$f":"AS16+AS19+AS10","v":{"$error":"#DIV/0!"}},null,{"$f":"AU16+AU19+AU10","v":{"$error":"#DIV/0!"}},{"$f":"AV16+AV19+AV10","v":0},{"$f":"AW16+AW19+AW10","v":{"$error":"#DIV/0!"}},null,{"$f":"AY16+AY19+AY10","v":{"$error":"#DIV/0!"}},{"$f":"AZ16+AZ19+AZ10","v":0},{"$f":"BA16+BA19+BA10","v":{"$error":"#DIV/0!"}},null,{"$f":"BC16+BC19+BC10","v":{"$error":"#DIV/0!"}},{"$f":"BD16+BD19+BD10","v":0},{"$f":"BE16+BE19+BE10","v":{"$error":"#DIV/0!"}}]
["-Total Paid",null,0,0,0,null,{"$f":"IFERROR((I21-'PART-IA'!D46)*G7/I7,0) + ('PART-IA'!D46 )","v":0},{"$f":"I21-G21","v":0},{"$f":"'PART-IA'!D11","v":0},null,{"$f":"IFERROR((M21-'PART-IA'!E46)*K7/M7,0) + ('PART-IA'!E46 )","v":0},{"$f":"M21-K21","v":0},{"$f":"'PART-IA'!E11","v":0},null,{"$f":"IFERROR((Q21-'PART-IA'!F46)*O7/Q7,0) + ('PART-IA'!F46 )","v":0},{"$f":"Q21-O21","v":0},{"$f":"'PART-IA'!F11","v":0},null,{"$f":"IFERROR((U21-'PART-IA'!G46)*S7/U7,0) + ('PART-IA'!G46 )","v":0},{"$f":"IFERROR(U21-S21,0)","v":0},{"$f":"'PART-IA'!G11","v":0},null,{"$f":"IFERROR((Y21-'PART-IA'!H46)*W7/Y7,0) + ('PART-IA'!H46 )","v":0},{"$f":"IFERROR(Y21-W21,0)","v":0},{"$f":"'PART-IA'!H11","v":0},null,{"$f":"IFERROR((AC21-'PART-IA'!I46)*AA7/AC7,0) + ('PART-IA'!I46 )","v":0},{"$f":"IFERROR(AC21-AA21,0)","v":0},{"$f":"'PART-IA'!I11","v":0},null,{"$f":"IFERROR((AG21-'PART-IA'!J46)*AE7/AG7,0) + ('PART-IA'!J46 )","v":0},{"$f":"IFERROR(AG21-AE21,0)","v":0},{"$f":"'PART-IA'!J11","v":0},null,{"$f":"IFERROR((AK21-'PART-IA'!K46)*AI7/AK7,0) + ('PART-IA'!K46 )","v":0},{"$f":"IFERROR(AK21-AI21,0)","v":0},{"$f":"'PART-IA'!K11","v":0},null,{"$f":"IFERROR((AO21-'PART-IA'!L46)*AM7/AO7,0) + ('PART-IA'!L46 )","v":0},{"$f":"IFERROR(AO21-AM21,0)","v":0},{"$f":"'PART-IA'!L11","v":0},null,{"$f":"IFERROR((AS21-'PART-IA'!M46)*AQ7/AS7,0) + ('PART-IA'!M46 )","v":0},{"$f":"IFERROR(AS21-AQ21,0)","v":0},{"$f":"'PART-IA'!M11","v":0},null,{"$f":"IFERROR((AW21-'PART-IA'!N46)*AU7/AW7,0) + ('PART-IA'!N46 )","v":0},{"$f":"IFERROR(AW21-AU21,0)","v":0},{"$f":"'PART-IA'!N11","v":0},null,{"$f":"IFERROR((BA21-'PART-IA'!O46)*AY7/BA7,0) + ('PART-IA'!O46 )","v":0},{"$f":"IFERROR(BA21-AY21,0)","v":0},{"$f":"'PART-IA'!O11","v":0},null,{"$f":"IFERROR((BE21-'PART-IA'!P46)*BC7/BE7,0) + ('PART-IA'!P46 )","v":0},{"$f":"IFERROR(BE21-BC21,0)","v":0},{"$f":"'PART-IA'!P11","v":0}]
[{"$f":"IF(OR(E21>E20,E21=E20),\"Total Overpayment\",\"Total Underpayment\")","v":{"$error":"#DIV/0!"}},null,{"$f":"C21-C20","v":{"$error":"#DIV/0!"}},{"$f":"D21-D20","v":0},{"$f":"E21-E20","v":{"$error":"#DIV/0!"}},null,{"$f":"G21-G20","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(H21-H20,0)","v":0},{"$f":"IFERROR(I21-I20,0)","v":0},null,{"$f":"K21-K20","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(L21-L20,0)","v":0},{"$f":"M21-M20","v":{"$error":"#DIV/0!"}},null,{"$f":"O21-O20","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(ROUND(P21-P20,0),0)","v":0},{"$f":"IFERROR(ROUND(Q21-Q20,0),0)","v":0},null,{"$f":"ROUND(S21-S20,0)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(ROUND(T21-T20,0),0)","v":0},{"$f":"IFERROR(ROUND(U21-U20,0),0)","v":0},null,{"$f":"ROUND(W21-W20,0)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(ROUND(X21-X20,0),0)","v":0},{"$f":"IFERROR(ROUND(Y21-Y20,0),0)","v":0},null,{"$f":"AA21-AA20","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(ROUND(AB21-AB20,0),0)","v":0},{"$f":"IFERROR(ROUND(AC21-AC20,0),0)","v":0},null,{"$f":"ROUND(AE21-AE20,0)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(ROUND(AF21-AF20,0),0)","v":0},{"$f":"IFERROR(ROUND(AG21-AG20,0),0)","v":0},null,{"$f":"ROUND(AI21-AI20,0)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(ROUND(AJ21-AJ20,0),0)","v":0},{"$f":"IFERROR(ROUND(AK21-AK20,0),0)","v":0},null,{"$f":"ROUND(AM21-AM20,0)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(ROUND(AN21-AN20,0),0)","v":0},{"$f":"IFERROR(ROUND(AO21-AO20,0),0)","v":0},null,{"$f":"ROUND(AQ21-AQ20,0)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(ROUND(AR21-AR20,0),0)","v":0},{"$f":"IFERROR(ROUND(AS21-AS20,0),0)","v":0},null,{"$f":"ROUND(AU21-AU20,0)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(ROUND(AV21-AV20,0),0)","v":0},{"$f":"IFERROR(ROUND(AW21-AW20,0),0)","v":0},null,{"$f":"ROUND(AY21-AY20,0)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(ROUND(AZ21-AZ20,0),0)","v":0},{"$f":"IFERROR(ROUND(BA21-BA20,0),0)","v":0},null,{"$f":"ROUND(BC21-BC20,0)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(ROUND(BD21-BD20,0),0)","v":0},{"$f":"IFERROR(ROUND(BE21-BE20,0),0)","v":0}]
[]
["Deduction Type",null,null,null,null,null,"Deductions",null,null,null,"Deductions",null,null,null,"Deductions",null,null,null,"Deductions",null,null,null,"Deductions",null,null,null,"Deductions",null,null,null,"Deductions",null,null,null,"Deductions",null,null,null,"Deductions",null,null,null,"Deductions",null,null,null,"Deductions",null,null,null,"Deductions",null,null,null,"Deductions"]
[null,null,{"$f":"IF(A25<>\"\",G25+O25+K25+S25+W25+AA25+AE25+AI25+AM25+AQ25,\"\")","v":""},{"$f":"IF(A25<>\"\",H25+P25+L25+T25+X25+AB25+AF25+AJ25+AN25+AR25,\"\")","v":""},{"$f":"IF(A25<> \"\",C25+D25,\"\")","v":""},null,null,null,{"$f":"IF(G25<>\"\",SUM(G25:H25),\"\")","v":""},null,null,null,{"$f":"IF(K25<>\"\",SUM(K25:L25),\"\")","v":""},null,null,null,{"$f":"IF(O25<>\"\",SUM(O25:P25),\"\")","v":""},null,null,null,{"$f":"IF(S25<>\"\",SUM(S25:T25),\"\")","v":""},null,null,null,{"$f":"IF(W25<>\"\",SUM(W25:X25),\"\")","v":""},null,null,null,{"$f":"IF(AA25<>\"\",SUM(AA25:AB25),\"\")","v":""},null,null,null,{"$f":"IF(AE25<>\"\",SUM(AE25:AF25),\"\")","v":""},null,null,null,{"$f":"IF(AI25<>\"\",SUM(AI25:AJ25),\"\")","v":""},null,null,null,{"$f":"IF(AM25<>\"\",SUM(AM25:AN25),\"\")","v":""},null,null,null,{"$f":"IF(AQ25<>\"\",SUM(AQ25:AR25),\"\")","v":""},null,null,null,{"$f":"IF(AU25<>\"\",SUM(AU25:AV25),\"\")","v":""},null,null,null,{"$f":"IF(AY25<>\"\",SUM(AY25:AZ25),\"\")","v":""},null,null,null,{"$f":"IF(BC25<>\"\",SUM(BC25:BD25),\"\")","v":""}]
[null,null,{"$f":"IF(A26<>\"\",G26+O26+K26+S26+W26+AA26+AE26+AI26+AM26+AQ26,\"\")","v":""},{"$f":"IF(A26<>\"\",H26+P26+L26+T26+X26+AB26+AF26+AJ26+AN26+AR26,\"\")","v":""},{"$f":"IF(A26<> \"\",C26+D26,\"\")","v":""},null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,{"$f":"IF(G28<>\"\",SUM(G28:H28),\"\")","v":""},null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
[null,null,"","","",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,null,""]
["TOTAL OVER/UNDER PAYMENT AFTER DEDUCTIONS",null,{"$f":"C22-SUM(C25:C44)","v":{"$error":"#DIV/0!"}},{"$f":"D22-SUM(D25:D44)","v":0},{"$f":"E22-SUM(E25:E44)","v":{"$error":"#DIV/0!"}},null,{"$f":"G22-SUM(G25:G44)","v":{"$error":"#DIV/0!"}},{"$f":"H22-SUM(H25:H44)","v":0},{"$f":"I22-SUM(I25:I44)","v":0},null,{"$f":"K22-SUM(K25:K44)","v":{"$error":"#DIV/0!"}},{"$f":"L22-SUM(L25:L44)","v":0},{"$f":"M22-SUM(M25:M44)","v":{"$error":"#DIV/0!"}},null,{"$f":"O22-SUM(O25:O44)","v":{"$error":"#DIV/0!"}},{"$f":"P22-SUM(P25:P44)","v":0},{"$f":"Q22-SUM(Q25:Q44)","v":0},null,{"$f":"S22-SUM(S25:S44)","v":{"$error":"#DIV/0!"}},{"$f":"T22-SUM(T25:T44)","v":0},{"$f":"U22-SUM(U25:U44)","v":0},null,{"$f":"W22-SUM(W25:W44)","v":{"$error":"#DIV/0!"}},{"$f":"X22-SUM(X25:X44)","v":0},{"$f":"Y22-SUM(Y25:Y44)","v":0},null,{"$f":"AA22-SUM(AA25:AA44)","v":{"$error":"#DIV/0!"}},{"$f":"AB22-SUM(AB25:AB44)","v":0},{"$f":"AC22-SUM(AC25:AC44)","v":0},null,{"$f":"AE22-SUM(AE25:AE44)","v":{"$error":"#DIV/0!"}},{"$f":"AF22-SUM(AF25:AF44)","v":0},{"$f":"AG22-SUM(AG25:AG44)","v":0},null,{"$f":"AI22-SUM(AI25:AI44)","v":{"$error":"#DIV/0!"}},{"$f":"AJ22-SUM(AJ25:AJ44)","v":0},{"$f":"AK22-SUM(AK25:AK44)","v":0},null,{"$f":"AM22-SUM(AM25:AM44)","v":{"$error":"#DIV/0!"}},{"$f":"AN22-SUM(AN25:AN44)","v":0},{"$f":"AO22-SUM(AO25:AO44)","v":0},null,{"$f":"AQ22-SUM(AQ25:AQ44)","v":{"$error":"#DIV/0!"}},{"$f":"AR22-SUM(AR25:AR44)","v":0},{"$f":"AS22-SUM(AS25:AS44)","v":0},null,{"$f":"AU22-SUM(AU25:AU44)","v":{"$error":"#DIV/0!"}},{"$f":"AV22-SUM(AV25:AV44)","v":0},{"$f":"AW22-SUM(AW25:AW44)","v":0},null,{"$f":"AY22-SUM(AY25:AY44)","v":{"$error":"#DIV/0!"}},{"$f":"AZ22-SUM(AZ25:AZ44)","v":0},{"$f":"BA22-SUM(BA25:BA44)","v":0},null,{"$f":"BC22-SUM(BC25:BC44)","v":{"$error":"#DIV/0!"}},{"$f":"BD22-SUM(BD25:BD44)","v":0},{"$f":"BE22-SUM(BE25:BE44)","v":0}]
[null,null,null,null,null,null,{"$f":"G2","v":""},null,null,null,{"$f":"K2","v":""},null,null,null,{"$f":"O2","v":""},null,null,null,{"$f":"S2","v":""},null,null,null,{"$f":"W2","v":""},null,null,null,{"$f":"AA2","v":""},null,null,null,{"$f":"AE2","v":""},null,null,null,{"$f":"AI2","v":""},null,null,null,{"$f":"AM2","v":""},null,null,null,{"$f":"AQ2","v":""},null,null,null,{"$f":"AU2","v":""},null,null,null,{"$f":"AY2","v":""},null,null,null,{"$f":"BC2","v":""}]
["Blend Rate",null,{"$f":"IFERROR(C20/C7*100,0)","v":0},{"$f":"IFERROR(D21/D7*100,0)","v":0}]
[]
[null,null,null,null,"OOP - DUE",null,{"$f":"G12","v":0},null,"OOP - DUE",null,{"$f":"K12","v":0},null,"OOP - DUE",null,{"$f":"O12","v":0},null,"OOP - DUE",null,{"$f":"S12","v":0},null,"OOP - DUE",null,{"$f":"W12","v":0},null,"OOP - DUE",null,{"$f":"AA12","v":0},null,"OOP - DUE",null,{"$f":"AE12","v":0},null,"OOP - DUE",null,{"$f":"AI12","v":0},null,"OOP - DUE",null,{"$f":"AM12","v":0},null,"OOP - DUE",null,{"$f":"AQ12","v":0},null,"OOP - DUE",null,{"$f":"AU12","v":0},null,"OOP - DUE",null,{"$f":"AY12","v":0},null,"OOP - DUE",null,{"$f":"BC12","v":0}]
[null,null,null,null,"Higher-of - DUE",null,{"$f":"G18","v":{"$error":"#DIV/0!"}},null,"Higher-of - DUE",null,{"$f":"K18","v":{"$error":"#DIV/0!"}},null,"Higher-of - DUE",null,{"$f":"O18","v":{"$error":"#DIV/0!"}},null,"Higher-of - DUE",null,{"$f":"S18","v":{"$error":"#DIV/0!"}},null,"Higher-of - DUE",null,{"$f":"W18","v":{"$error":"#DIV/0!"}},null,"Higher-of - DUE",null,{"$f":"AA18","v":{"$error":"#DIV/0!"}},null,"Higher-of - DUE",null,{"$f":"AE18","v":{"$error":"#DIV/0!"}},null,"Higher-of - DUE",null,{"$f":"AI18","v":{"$error":"#DIV/0!"}},null,"Higher-of - DUE",null,{"$f":"AM18","v":{"$error":"#DIV/0!"}},null,"Higher-of - DUE",null,{"$f":"AQ18","v":{"$error":"#DIV/0!"}},null,"Higher-of - DUE",null,{"$f":"AU18","v":{"$error":"#DIV/0!"}},null,"Higher-of - DUE",null,{"$f":"AY18","v":{"$error":"#DIV/0!"}},null,"Higher-of - DUE",null,{"$f":"BC18","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"G49+G50","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"K49+K50","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"O49+O50","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"S49+S50","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"W49+W50","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AA49+AA50","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AE49+AE50","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AI49+AI50","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AM49+AM50","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AQ49+AQ50","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AU49+AU50","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AY49+AY50","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"BC49+BC50","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,"OOP - PAID",null,null,null,"OOP - PAID",null,null,null,"OOP - PAID",null,null,null,"OOP - PAID",null,null,null,"OOP - PAID",null,null,null,"OOP - PAID",null,null,null,"OOP - PAID",null,null,null,"OOP - PAID",null,null,null,"OOP - PAID",null,null,null,"OOP - PAID",null,null,null,"OOP - PAID",null,null,null,"OOP - PAID",null,null,null,"OOP - PAID"]
[null,null,null,null,"Higher-of - PAID",null,null,null,"Higher-of - PAID",null,null,null,"Higher-of - PAID",null,null,null,"Higher-of - PAID",null,null,null,"Higher-of - PAID",null,null,null,"Higher-of - PAID",null,null,null,"Higher-of - PAID",null,null,null,"Higher-of - PAID",null,null,null,"Higher-of - PAID",null,null,null,"Higher-of - PAID",null,null,null,"Higher-of - PAID",null,null,null,"Higher-of - PAID",null,null,null,"Higher-of - PAID"]
[]
[null,null,null,null,null,null,{"$f":"G53+G54+G55","v":0},null,null,null,{"$f":"K53+K54","v":0},null,null,null,{"$f":"O53+O54","v":0},null,null,null,{"$f":"S53+S54","v":0},null,null,null,{"$f":"W53+W54","v":0},null,null,null,{"$f":"AA53+AA54","v":0},null,null,null,{"$f":"AE53+AE54","v":0},null,null,null,{"$f":"AI53+AI54","v":0},null,null,null,{"$f":"AM53+AM54","v":0},null,null,null,{"$f":"AQ53+AQ54","v":0},null,null,null,{"$f":"AU53+AU54","v":0},null,null,null,{"$f":"AY53+AY54","v":0},null,null,null,{"$f":"BC53+BC54","v":0}]
[]
[null,null,null,null,"OOP + High-of - Variance",null,{"$f":"G56-G51","v":{"$error":"#DIV/0!"}},null,"OOP + High-of - Variance",null,{"$f":"K56-K51","v":{"$error":"#DIV/0!"}},null,"OOP + High-of - Variance",null,{"$f":"O56-O51","v":{"$error":"#DIV/0!"}},null,"OOP + High-of - Variance",null,{"$f":"S56-S51","v":{"$error":"#DIV/0!"}},null,"OOP + High-of - Variance",null,{"$f":"W56-W51","v":{"$error":"#DIV/0!"}},null,"OOP + High-of - Variance",null,{"$f":"AA56-AA51","v":{"$error":"#DIV/0!"}},null,"OOP + High-of - Variance",null,{"$f":"AE56-AE51","v":{"$error":"#DIV/0!"}},null,"OOP + High-of - Variance",null,{"$f":"AI56-AI51","v":{"$error":"#DIV/0!"}},null,"OOP + High-of - Variance",null,{"$f":"AM56-AM51","v":{"$error":"#DIV/0!"}},null,"OOP + High-of - Variance",null,{"$f":"AQ56-AQ51","v":{"$error":"#DIV/0!"}},null,"OOP + High-of - Variance",null,{"$f":"AU56-AU51","v":{"$error":"#DIV/0!"}},null,"OOP + High-of - Variance",null,{"$f":"AY56-AY51","v":{"$error":"#DIV/0!"}},null,"OOP + High-of - Variance",null,{"$f":"BC56-BC51","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
["Computaion of FEDERAL Component/Producer Values:",null,"ppd",null,{"$f":"I62+M62+Q62+U62+Y62+AC62+AG62+AK62+AO62+AS62+AW62+BA62+BE62","v":{"$error":"#N/A"}},null,null,{"$f":"HLOOKUP(FO,FO_pricing,22)","v":{"$error":"#N/A"}},{"$f":"IFERROR((HLOOKUP(FO,FO_pricing,22)*I4/100),0)","v":0},null,null,{"$f":"HLOOKUP(FO,FO_pricing,22)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,22)*M4/100","v":{"$error":"#N/A"}},null,null,{"$f":"HLOOKUP(FO,FO_pricing,22)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,22)*Q4/100","v":{"$error":"#N/A"}},null,null,{"$f":"HLOOKUP(FO,FO_pricing,22)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,22)*U4/100","v":{"$error":"#N/A"}},null,null,{"$f":"HLOOKUP(FO,FO_pricing,22)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,22)*Y4/100","v":{"$error":"#N/A"}},null,null,{"$f":"HLOOKUP(FO,FO_pricing,22)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,22)*AC4/100","v":{"$error":"#N/A"}},null,null,{"$f":"HLOOKUP(FO,FO_pricing,22)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,22)*AG4/100","v":{"$error":"#N/A"}},null,null,{"$f":"HLOOKUP(FO,FO_pricing,22)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,22)*AK4/100","v":{"$error":"#N/A"}},null,null,{"$f":"HLOOKUP(FO,FO_pricing,22)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,22)*AO4/100","v":{"$error":"#N/A"}},null,null,{"$f":"HLOOKUP(FO,FO_pricing,22)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,22)*AS4/100","v":{"$error":"#N/A"}},null,null,{"$f":"HLOOKUP(FO,FO_pricing,22)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,22)*AW4/100","v":{"$error":"#N/A"}},null,null,{"$f":"HLOOKUP(FO,FO_pricing,22)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,22)*BA4/100","v":{"$error":"#N/A"}},null,null,{"$f":"HLOOKUP(FO,FO_pricing,22)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,22)*BE4/100","v":{"$error":"#N/A"}}]
[null,null,"bf value",null,{"$error":"#N/A"},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,13))","v":{"$error":"#N/A"}},{"$f":"(HLOOKUP(FO,FO_pricing,13)*'PART-IA'!D23)","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,13))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,13)*'PART-IA'!E23","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,13))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,13)*'PART-IA'!F$23","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,13))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,13)*'PART-IA'!G$23","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,13))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,13)*'PART-IA'!H$23","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,13))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,13)*'PART-IA'!I$23","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,13))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,13)*'PART-IA'!J$23","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,13))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,13)*'PART-IA'!K$23","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,13))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,13)*'PART-IA'!L$23","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,13))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,13)*'PART-IA'!M$23","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,13))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,13)*'PART-IA'!N$23","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,13))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,13)*'PART-IA'!O$23","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,13))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,13)*'PART-IA'!P$23","v":{"$error":"#N/A"}}]
[null,null,"protein",null,{"$error":"#N/A"},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,14))","v":{"$error":"#N/A"}},{"$f":"(HLOOKUP(FO,FO_pricing,14)*'PART-IA'!D24)","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,14))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,14)*'PART-IA'!E24","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,14))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,14)*'PART-IA'!F24","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,14))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,14)*'PART-IA'!G24","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,14))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,14)*'PART-IA'!H24","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,14))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,14)*'PART-IA'!I24","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,14))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,14)*'PART-IA'!J24","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,14))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,14)*'PART-IA'!K24","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,14))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,14)*'PART-IA'!L24","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,14))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,14)*'PART-IA'!M24","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,14))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,14)*'PART-IA'!N24","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,14))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,14)*'PART-IA'!O24","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,14))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,14)*'PART-IA'!P24","v":{"$error":"#N/A"}}]
[null,null,"othersolids",null,{"$error":"#N/A"},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,15))","v":{"$error":"#N/A"}},{"$f":"(HLOOKUP(FO,FO_pricing,15)*'PART-IA'!D26)","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,15))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,15)*'PART-IA'!E26","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,15))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,15)*'PART-IA'!F26","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,15))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,15)*'PART-IA'!G26","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,15))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,15)*'PART-IA'!H26","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,15))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,15)*'PART-IA'!I26","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,15))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,15)*'PART-IA'!J26","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,15))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,15)*'PART-IA'!K26","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,15))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,15)*'PART-IA'!L26","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,15))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,15)*'PART-IA'!M26","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,15))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,15)*'PART-IA'!N26","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,15))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,15)*'PART-IA'!O26","v":{"$error":"#N/A"}},null,null,{"$f":"(HLOOKUP(FO,FO_pricing,15))","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FO,FO_pricing,15)*'PART-IA'!P26","v":{"$error":"#N/A"}}]
[null,null,"loc diff product",null,0,null,null,null,{"$f":"allocations!Q317","v":0},null,null,null,{"$f":"allocations!R317","v":0},null,null,null,{"$f":"allocations!S317","v":0},null,null,null,{"$f":"allocations!T317","v":0},null,null,{"$f":"allocations!U317","v":0},{"$f":"allocations!U317","v":0},null,null,null,{"$f":"allocations!V317","v":0},null,null,null,{"$f":"allocations!W317","v":0},null,null,null,{"$f":"allocations!X317","v":0},null,null,null,{"$f":"allocations!Y317","v":0},null,null,null,{"$f":"allocations!Z317","v":0},null,null,null,{"$f":"allocations!AA317","v":0},null,null,null,{"$f":"allocations!AB317","v":0},null,null,null,{"$f":"allocations!AC317","v":0}]
[null,null,"somatic cell",null,0,null,null,null,{"$f":"'PART-IA'!D27","v":0},null,null,null,{"$f":"'PART-IA'!E27","v":0},null,null,null,{"$f":"'PART-IA'!F27","v":0},null,null,null,{"$f":"'PART-IA'!G27","v":0},null,null,null,{"$f":"'PART-IA'!H27","v":0},null,null,null,{"$f":"'PART-IA'!I27","v":0},null,null,null,{"$f":"'PART-IA'!J27","v":0},null,null,null,{"$f":"'PART-IA'!K27","v":0},null,null,null,{"$f":"'PART-IA'!L27","v":0},null,null,null,{"$f":"'PART-IA'!M27","v":0},null,null,null,{"$f":"'PART-IA'!N27","v":0},null,null,null,{"$f":"'PART-IA'!O27","v":0},null,null,null,{"$f":"'PART-IA'!P27","v":0}]
[null,null,"settlement fund",null,0,null,null,null,{"$f":"'PART-IA'!D31","v":0},null,null,null,{"$f":"'PART-IA'!E31","v":0},null,null,null,{"$f":"'PART-IA'!F31","v":0},null,null,null,{"$f":"'PART-IA'!G31","v":0},null,null,null,{"$f":"'PART-IA'!H31","v":0},null,null,null,{"$f":"'PART-IA'!I31","v":0},null,null,null,{"$f":"'PART-IA'!J31","v":0},null,null,null,{"$f":"'PART-IA'!K31","v":0},null,null,null,{"$f":"'PART-IA'!L31","v":0},null,null,null,{"$f":"'PART-IA'!M31","v":0},null,null,null,{"$f":"'PART-IA'!N31","v":0},null,null,null,{"$f":"'PART-IA'!O31","v":0},null,null,null,{"$f":"'PART-IA'!P31","v":0}]
[null,null,null,null,{"$f":"SUM(E62:E68)","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM(I62:I68)","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM(M62:M68)","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM(Q62:Q68)","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM(U62:U68)","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM(Y62:Y68)","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM(AC62:AC68)","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM(AG62:AG68)","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM(AK62:AK68)","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM(AO62:AO68)","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM(AS62:AS68)","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM(AW62:AW68)","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM(BA62:BA68)","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM(BE62:BE68)","v":{"$error":"#N/A"}}]
[]
[]
["OOP Distribution"]
["Producer Number",null,null,null,null,null,{"$f":"'PART-IA'!D9","v":0},null,null,null,{"$f":"'PART-IA'!E9","v":0},null,null,null,{"$f":"'PART-IA'!F9","v":0},null,null,null,{"$f":"'PART-IA'!G9","v":0},null,null,null,{"$f":"'PART-IA'!H9","v":0},null,null,null,{"$f":"'PART-IA'!I9","v":0},null,null,null,{"$f":"'PART-IA'!J9","v":0},null,null,null,{"$f":"'PART-IA'!K9","v":0},null,null,null,{"$f":"'PART-IA'!L9","v":0},null,null,null,{"$f":"'PART-IA'!M9","v":0},null,null,null,{"$f":"'PART-IA'!Q9","v":0},null,null,null,{"$f":"'PART-IA'!U9","v":0},null,null,null,{"$f":"'PART-IA'!Y9","v":0}]
["Total Pounds",null,{"$f":"G74+K74+O74+S74+W74+AA74+AE74+AI74+AM74+AQ74+AU74+AY74+BC74","v":0},0,{"$f":"SUM(C74:D74)","v":0},null,{"$f":"G7","v":0},{"$f":"H7","v":0},null,null,{"$f":"K7","v":0},{"$f":"L7","v":0},null,null,{"$f":"O7","v":0},{"$f":"P7","v":0},null,null,{"$f":"S7","v":0},{"$f":"T7","v":0},null,null,{"$f":"W7","v":0},{"$f":"X7","v":0},null,null,{"$f":"AA7","v":0},{"$f":"AB7","v":0},null,null,{"$f":"AE7","v":0},{"$f":"AF7","v":0},null,null,{"$f":"AI7","v":0},{"$f":"AJ7","v":0},null,null,{"$f":"AM7","v":0},{"$f":"AN7","v":0},null,null,{"$f":"AQ7","v":0},{"$f":"AR7","v":0},null,null,{"$f":"AU7","v":0},{"$f":"AV7","v":0},null,null,{"$f":"AY7","v":0},{"$f":"AZ7","v":0},null,null,{"$f":"BC7","v":0},{"$f":"BD7","v":0}]
["Pooled for others (qualifying from part 1)",null,0,0,{"$f":"SUM(C75:D75)","v":0},null,{"$f":"IFERROR('PART-IA'!D14/'PART-IA'!D12*'PART-IA'!D47,0)","v":0},{"$f":"'PART-IA'!D47-'S 8.4'!G75","v":0},null,null,{"$f":"IFERROR('PART-IA'!E14/'PART-IA'!E12*'PART-IA'!E47,0)","v":0},{"$f":"'PART-IA'!E47-'S 8.4'!K75","v":0},null,null,{"$f":"IFERROR('PART-IA'!F14/'PART-IA'!F12*'PART-IA'!F47,0)","v":0},{"$f":"'PART-IA'!F47-'S 8.4'!O75","v":0},null,null,{"$f":"IFERROR('PART-IA'!G14/'PART-IA'!G12*'PART-IA'!G47,0)","v":0},{"$f":"'PART-IA'!G47-'S 8.4'!S75","v":0},null,null,{"$f":"IFERROR('PART-IA'!H14/'PART-IA'!H12*'PART-IA'!H47,0)","v":0},{"$f":"'PART-IA'!H47-'S 8.4'!W75","v":0},null,null,{"$f":"IFERROR('PART-IA'!I14/'PART-IA'!I12*'PART-IA'!I47,0)","v":0},{"$f":"'PART-IA'!I47-'S 8.4'!AA75","v":0},null,null,{"$f":"IFERROR('PART-IA'!J14/'PART-IA'!J12*'PART-IA'!J47,0)","v":0},{"$f":"'PART-IA'!J47-'S 8.4'!AE75","v":0},null,null,{"$f":"IFERROR('PART-IA'!K14/'PART-IA'!K12*'PART-IA'!K47,0)","v":0},{"$f":"'PART-IA'!K47-'S 8.4'!AI75","v":0},null,null,{"$f":"IFERROR('PART-IA'!L14/'PART-IA'!L12*'PART-IA'!L47,0)","v":0},{"$f":"'PART-IA'!L47-'S 8.4'!AM75","v":0},null,null,{"$f":"IFERROR('PART-IA'!M14/'PART-IA'!M12*'PART-IA'!M47,0)","v":0},{"$f":"'PART-IA'!M47-'S 8.4'!AQ75","v":0},null,null,{"$f":"IFERROR('PART-IA'!N14/'PART-IA'!N12*'PART-IA'!N47,0)","v":0},{"$f":"'PART-IA'!N47-'S 8.4'!AU75","v":0},null,null,{"$f":"IFERROR('PART-IA'!O14/'PART-IA'!O12*'PART-IA'!O47,0)","v":0},{"$f":"'PART-IA'!O47-'S 8.4'!AY75","v":0},null,null,{"$f":"IFERROR('PART-IA'!P14/'PART-IA'!P12*'PART-IA'!P47,0)","v":0},{"$f":"'PART-IA'!P47-'S 8.4'!BC75","v":0}]
["other than class 1 diversions",null,0,null,{"$f":"SUM(C76:D76)","v":0},null,{"$f":"SUMIFS('PART-V'!$E$10:$E$134,'PART-V'!$D$10:$D$134,  \"<> 2001\",'PART-V'!$AA$10:$AA$134,G73,'PART-V'!$K10:$K134,\"d\",'PART-V'!$L$10:$L$134,\"N\")","v":0},null,null,null,{"$f":"SUMIFS('PART-V'!$E$10:$E$134,'PART-V'!$D$10:$D$134,\" <> 2001\",'PART-V'!$AA$10:$AA$134,K73,'PART-V'!$K10:$K134,\"d\",'PART-V'!$L$10:$L$134,\"N\")","v":0},null,null,null,{"$f":"SUMIFS('PART-V'!$E$10:$E$134,'PART-V'!$D$10:$D$134, \"<> 2001\",'PART-V'!$AA$10:$AA$134,O73,'PART-V'!$K10:$K134,\"d\",'PART-V'!$L$10:$L$134,\"N\")","v":0},null,null,null,{"$f":"SUMIFS('PART-V'!$E$10:$E$134,'PART-V'!$D$10:$D$134, \"<>2001\",'PART-V'!$AA$10:$AA$134,S73,'PART-V'!$K10:$K134,\"d\",'PART-V'!$L$10:$L$134,\"N\")","v":0}]
["LBS. for OOP & high of",null,{"$f":"C74-C75-C76","v":0},{"$f":"D74-D75","v":0},{"$f":"SUM(C77:D77)","v":0},null,{"$f":"G74-G75-G76","v":0},{"$f":"H74-H75-H76","v":0},null,null,{"$f":"K74-K75-K76","v":0},{"$f":"L74-L75-L76","v":0},null,null,{"$f":"O74-O75-O76","v":0},{"$f":"P74-P75","v":0},null,null,{"$f":"S74-S75-S76","v":0},{"$f":"T74-T75-T76","v":0},null,null,{"$f":"W74-W75-W76","v":0},{"$f":"X74-X75-X76","v":0},null,null,{"$f":"AA74-AA75-AA76","v":0},{"$f":"AB74-AB75-AB76","v":0},null,null,{"$f":"AE74-AE75-AE76","v":0},{"$f":"AF74-AF75-AF76","v":0},null,null,{"$f":"AI74-AI75-AI76","v":0},{"$f":"AJ74-AJ75-AJ76","v":0},null,null,{"$f":"AM74-AM75-AM76","v":0},{"$f":"AN74-AN75-AN76","v":0},null,null,{"$f":"AQ74-AQ75-AQ76","v":0},{"$f":"AR74-AR75-AR76","v":0},null,null,{"$f":"AU74-AU75-AU76","v":0},{"$f":"AV74-AV75-AV76","v":0},null,null,{"$f":"AY74-AY75-AY76","v":0},{"$f":"AZ74-AZ75-AZ76","v":0},null,null,{"$f":"BC74-BC75-BC76","v":0},{"$f":"BD74-BD75-BD76","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"SUMIFS('PART-V'!$E$10:$E$134,'PART-V'!$D$10:$D$134, RIGHT('PART-V'!$D$10:$D$134) <> 1)","v":0},null,null,null,null,null,null,null,{"$f":"SUMIFS('PART-V'!$E$10:$E$134,'PART-V'!$D$10:$D$134, RIGHT('PART-V'!$D$10:$D$134) <> 1,'PART-V'!$AA$10:$AA$134,O73)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('PART-V'!$E$10:$E$134,'PART-V'!$AA$10:$AA$134,O73,'PART-V'!$K10:$K134,\"d\",'PART-V'!$L$10:$L$134,\"N\")","v":0}]

{"sheet":"S 8.5","index":21,"n_rows":34,"n_cols":17,"rows_kept":34,"cut":false,"hidden":false,"merged":[[3,14,3,16],[3,8,3,10],[3,2,3,4],[3,5,3,7],[3,11,3,13]]}
["Schedule 8.5 Pool Milk Deductions"]
[]
[]
[null,null,"Total Utilization",null,null,"Pool Deductions",null,null,"Non Pool balances",null,null,"OFO Deductions",null,null,"PA Reg Balances"]
["Sales Area","Class","Prod Pounds","BF Pounds","Skim Lbs","Prod Pounds","BF Pounds","Skim Lbs",null,"BF Pounds","Skim Lbs",null,"BF Pounds","Skim Lbs",null,"BF Pounds","Skim Lbs"]
[]
["1-0",1,null,{"$f":"'S 8.2'!AL5","v":0},{"$f":"'S 8.2'!AM5","v":0},null,{"$f":"IFERROR(D7/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E7/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,{"$f":"D7-G7","v":0},0,null,{"$f":"IFERROR(J7/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K7/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,{"$f":"J7-M7","v":0},{"$f":"K7-N7","v":0}]
["2-0",1,null,{"$f":"'S 8.2'!AL6","v":0},{"$f":"'S 8.2'!AM6","v":0},null,{"$f":"IFERROR(D8/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E8/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J8/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K8/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,{"$f":"J8-M8","v":0},{"$f":"K8-N8","v":0}]
["3-0",1,null,{"$f":"'S 8.2'!AL7","v":0},{"$f":"'S 8.2'!AM7","v":0},null,{"$f":"IFERROR(D9/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E9/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J9/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K9/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["4-0",1,null,{"$f":"'S 8.2'!AL8","v":0},{"$f":"'S 8.2'!AM8","v":0},null,{"$f":"IFERROR(D10/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E10/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J10/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K10/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["5-0",1,null,{"$f":"'S 8.2'!AL9","v":0},{"$f":"'S 8.2'!AM9","v":0},null,{"$f":"IFERROR(D11/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E11/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J11/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K11/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["6-0",1,null,{"$f":"'S 8.2'!AL10","v":0},{"$f":"'S 8.2'!AM10","v":0},null,{"$f":"IFERROR(D12/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E12/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J12/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K12/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["1-3",1,null,{"$f":"'S 8.2'!AL11","v":0},{"$f":"'S 8.2'!AM11","v":0},null,{"$f":"IFERROR(D13/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E13/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J13/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K13/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["1-4",1,null,{"$f":"'S 8.2'!AL12","v":0},{"$f":"'S 8.2'!AM12","v":0},null,{"$f":"IFERROR(D14/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E14/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J14/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K14/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["1-5",1,null,{"$f":"'S 8.2'!AL13","v":0},{"$f":"'S 8.2'!AM13","v":0},null,{"$f":"IFERROR(D15/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E15/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J15/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K15/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["3-1",1,null,{"$f":"'S 8.2'!AL14","v":0},{"$f":"'S 8.2'!AM14","v":0},null,{"$f":"IFERROR(D16/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E16/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J16/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K16/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["3-2",1,null,{"$f":"'S 8.2'!AL15","v":0},{"$f":"'S 8.2'!AM15","v":0},null,{"$f":"IFERROR(D17/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E17/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J17/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K17/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["4-1",1,null,{"$f":"'S 8.2'!AL16","v":0},{"$f":"'S 8.2'!AM16","v":0},null,{"$f":"IFERROR(D18/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E18/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J18/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K18/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["5-1",1,null,{"$f":"'S 8.2'!AL17","v":0},{"$f":"'S 8.2'!AM17","v":0},null,{"$f":"IFERROR(D19/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E19/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J19/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K19/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["5-2",1,null,{"$f":"'S 8.2'!AL18","v":0},{"$f":"'S 8.2'!AM18","v":0},null,{"$f":"IFERROR(D20/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E20/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J20/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K20/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["5-3",1,null,{"$f":"'S 8.2'!AL19","v":0},{"$f":"'S 8.2'!AM19","v":0},null,{"$f":"IFERROR(D21/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E21/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J21/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K21/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["6-1",1,null,{"$f":"'S 8.2'!AL20","v":0},{"$f":"'S 8.2'!AM20","v":0},null,{"$f":"IFERROR(D22/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E22/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J22/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K22/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["6-2",1,null,{"$f":"'S 8.2'!AL21","v":0},{"$f":"'S 8.2'!AM21","v":0},null,{"$f":"IFERROR(D23/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E23/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J23/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K23/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["9-1",1,null,{"$f":"'S 8.2'!AL22","v":0},{"$f":"'S 8.2'!AM22","v":0},null,{"$f":"IFERROR(D24/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E24/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J24/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K24/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["9-3",1,null,{"$f":"'S 8.2'!AL23","v":0},{"$f":"'S 8.2'!AM23","v":0},null,{"$f":"IFERROR(D25/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E25/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J25/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K25/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["9-5",1,null,{"$f":"'S 8.2'!AL24","v":0},{"$f":"'S 8.2'!AM24","v":0},null,{"$f":"IFERROR(D26/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E26/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J26/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K26/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["9-9",1,null,{"$f":"'S 8.2'!AL25","v":0},{"$f":"'S 8.2'!AM25","v":0},null,{"$f":"IFERROR(D27/SUM($D$7:$D$27)*(allocations!$C$211 + allocations!$C$216),0)","v":0},{"$f":"IFERROR(E27/SUM($E$7:$E$27)*(allocations!$C$199 + allocations!$C$204),0)","v":0},null,0,0,null,{"$f":"IFERROR(J27/SUM($J$7:$J$27)*allocations!$AD$26,0)","v":0},{"$f":"IFERROR(K27/SUM($K$7:$K$27)*allocations!$AD$18,0)","v":0},null,0,0]
["all",2,null,{"$f":"'S 8.2'!AL55","v":0},{"$f":"'S 8.2'!AM55","v":0},null,{"$f":"IFERROR(allocations!D212+allocations!D216,0)","v":0},{"$f":"IFERROR(allocations!D200+allocations!D204,0)","v":0},null,0,0,null,{"$f":"allocations!AI25+allocations!AJ25","v":0},{"$f":"allocations!AI17+allocations!AJ17","v":0},null,0,0]
["all",3,null,{"$f":"'S 8.2'!AL83","v":0},{"$f":"'S 8.2'!AM83","v":0},null,{"$f":"IFERROR(allocations!E213+allocations!E216,0)","v":0},{"$f":"IFERROR(allocations!E201+allocations!E204,0)","v":0},null,0,0,null,{"$f":"allocations!AG24+allocations!AH24","v":0},{"$f":"allocations!AG16+allocations!AH16","v":0},null,0,0]
["all",4,null,{"$f":"'S 8.2'!AL110","v":0},{"$f":"'S 8.2'!AM110","v":0},null,{"$f":"IFERROR(allocations!F214,0)","v":0},{"$f":"IFERROR(allocations!F202,0)","v":0},null,0,0,null,{"$f":"allocations!AE23+allocations!AF23","v":0},{"$f":"allocations!AE15+allocations!AF15","v":0},null,0,0]
[]
["TOTALS",null,{"$f":"SUM(C7:C31)","v":0},0,0,0,0,0,{"$f":"SUM(I7:I31)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"SUM(D32:E32)","v":0}]

{"sheet":"S 8.6","index":22,"n_rows":35,"n_cols":17,"rows_kept":35,"cut":false,"hidden":false,"merged":[[21,3,21,4],[23,3,23,4],[25,3,25,4],[14,3,14,4],[2,0,2,10],[3,0,3,1],[3,3,3,4],[3,6,3,7],[3,9,3,10],[18,3,18,4],[16,3,16,4]]}
["Schedule 8.6 Pool Milk Value"]
[]
["Class "]
[1,null,null,2,null,null,3,null,null,4]
["Rcpt Skim",{"$f":"'PART-IB'!C23","v":0},null,"Rcpt Nfms",{"$f":"IFERROR('PART-IB'!D30,0)","v":0},null,"Rcpt Protein",{"$f":"IFERROR('PART-IB'!E29,0)","v":0},null,"Rcpt Nfms",{"$f":"IFERROR('PART-IB'!F30,0)","v":0}]
["Rcpt Butterfat",{"$f":"'PART-IB'!C24","v":0},null,"Rcpt Butterfat",{"$f":"'PART-IB'!D24","v":0},null,"Rcpt Os",{"$f":"IFERROR('PART-IB'!E31,0)","v":0},null,"Rcpt Butterfat",{"$f":"'PART-IB'!F24","v":0}]
["Skim Price",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,'Price Input'!C49,'Price Input'!B49)","v":{"$error":"#N/A"}},null,"Nfms Price",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,'Price Input'!C55,'Price Input'!B55)","v":{"$error":"#N/A"}},null,"Rcpt Butterfat",{"$f":"'PART-IB'!E24","v":0},null,"Nfms Price",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,'Price Input'!C66,'Price Input'!B66)","v":{"$error":"#N/A"}}]
["Butterfat Price",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,'Price Input'!C50,'Price Input'!B50)","v":{"$error":"#N/A"}},null,"Butterfat Price",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,'Price Input'!C54,'Price Input'!B54)","v":{"$error":"#N/A"}},null,"Protein Price",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,'Price Input'!C60,'Price Input'!B60)","v":{"$error":"#N/A"}},null,"Butterfat Price",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,'Price Input'!C65,'Price Input'!B65)","v":{"$error":"#N/A"}}]
["Loc Diff Prod",{"$f":"IFERROR(VLOOKUP(COVER!D13,szdealers,4,FALSE),)","v":0},null,"Somatic cell",{"$f":"IFERROR('PART-IB'!D32,0)","v":0},null,"Os Price",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,'Price Input'!C61,'Price Input'!B61)","v":{"$error":"#N/A"}},null,"Somatic cell",{"$f":"IFERROR('PART-IB'!F32,0)","v":0}]
["Loc Diff Butterfat",{"$f":"B9/100","v":0},null,null,null,null,"Butterfat Price",{"$f":"IF(VLOOKUP(COVER!$D$13,szdealers,5,FALSE)=33,'Price Input'!C59,'Price Input'!B59)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"Somatic cell",{"$f":"IFERROR('PART-IB'!E32,0)","v":0}]
[]
["VALUE",{"$f":"(B5/100*B7)+(B6*B8)+(B5/100*B9)+(B6*B10)","v":{"$error":"#N/A"}},null,null,{"$f":"(E5*E7)+(E6*E8)+E9","v":{"$error":"#N/A"}},null,null,{"$f":"(H5*H8)+(H6*H9)+(H7*H10)+H11","v":{"$error":"#N/A"}},null,null,{"$f":"(K5*K7)+(K6*K8)+K9","v":{"$error":"#N/A"}}]
[]
["SUB TOTAL POOL MILK VALUE",null,null,{"$f":"B13+E13+H13+K13+N272","v":{"$error":"#N/A"}}]
[]
["Adjustments",null,null,{"$f":"'PART-IB'!C16+'PART-IB'!C17+'PART-IB'!C18+'PART-IB'!C19+'PART-IB'!C20+IF(COVER!D13=10565001,-allocations!B187,0)","v":0},null,null,{"$f":"allocations!B189","v":{"$error":"#N/A"}}]
[]
["TOTAL POOL VALUE",null,null,{"$f":"D15+D17","v":{"$error":"#N/A"}}]
[]
[]
["Higher Of Value",null,null,{"$f":"IFERROR('S 8.3'!R12,0)","v":0}]
[]
["Other"]
[]
["TOTAL FEDERAL REGULATED",null,null,{"$f":"D19+D22+D24","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Class"]
[null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,"total"]
[null,null,null,null,null,null,null,null,null,null,null,"BF",{"$f":"B6*B8","v":{"$error":"#N/A"}},{"$f":"E6*E8","v":{"$error":"#N/A"}},{"$f":"H7*H10","v":{"$error":"#N/A"}},{"$f":"K6*K8","v":{"$error":"#N/A"}},{"$f":"SUM(M28:P28)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Skim",{"$f":"B5/100*B7","v":{"$error":"#N/A"}},null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"NFMS",null,{"$f":"E7*E5","v":{"$error":"#N/A"}},null,{"$f":"K7*K5","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"Somatic",null,{"$f":"E9","v":0},{"$f":"H11","v":0},1858,1858]
[null,null,null,null,null,null,null,null,null,null,null,"Os Price",null,null,{"$f":"H9*H6","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"Protein",null,null,{"$f":"H8*H5","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"loc",{"$f":"B5/100*B9+(B6*B10)","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M28:M34)","v":{"$error":"#N/A"}},{"$f":"SUM(N28:N34)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"OPP","index":23,"n_rows":38,"n_cols":11,"rows_kept":38,"cut":false,"hidden":false,"merged":[[11,5,11,6],[12,5,12,6],[13,5,13,6],[15,5,15,6],[16,5,16,6],[17,1,17,2],[17,5,17,6],[18,5,18,6],[20,5,20,6],[24,7,24,8]]}
[null,"Over-Price Premium"]
[]
[null,"Dealer Name:",{"$f":"COVER!D12","v":" "}]
[null,"License #:",{"$f":"COVER!D13","v":0}]
[null,"Year:",{"$f":"COVER!F14","v":0}]
[null,"Month:",{"$f":"COVER!D14","v":0}]
[]
[]
[]
[]
[]
[1,"Total PA OverPayment",{"$f":"'S 8.4'!C45","v":{"$error":"#DIV/0!"}},null,7,"PA Rec (lbs.)",null,{"$f":"'PART-IA'!C14-'S 8.4'!C75","v":0}]
[null,null,null,null,8,"Total Rec (lbs.)",null,{"$f":"'PART-IA'!C12-'S 8.4'!C75-'S 8.4'!D75","v":0}]
[2,"OverPayment to OPP",{"$f":"ROUND(C12*H21,0)","v":{"$error":"#DIV/0!"}},"(1 x 14)",9,"PA % of Total Rec",null,{"$f":"H12/H13","v":{"$error":"#DIV/0!"}},"(7 / 8)"]
[]
[null,null,null,null,10,"PA Area Class 1 Util (lbs.)",null,{"$f":"'S 8.2'!AL5+'S 8.2'!AM5+'S 8.2'!AL6+'S 8.2'!AM6+'S 8.2'!AL7+'S 8.2'!AM7+'S 8.2'!AL8+'S 8.2'!AM8+'S 8.2'!AL9+'S 8.2'!AM9+'S 8.2'!AL10+'S 8.2'!AM10","v":0}]
[null,null,null,null,11,"Total Class 1 Util (lbs.)",null,{"$f":"'S 8.2'!AL26+'S 8.2'!AM26","v":0}]
[null,"TARGETED CLASS 1 PREMIUMS",null,null,12,"PA % of Class 1 Util",null,{"$f":"(H16/H17)","v":{"$error":"#DIV/0!"}},"(10 / 11)"]
[null,null,null,null,13,"PA % of Class 1 Util (PA Produced)",null,{"$f":"H18*H14","v":{"$error":"#DIV/0!"}},"(12 * 9)"]
[3,"Tgt Class 1 (PA Areas Only)"]
[4,"Tgt  Class 1 (PA) to OPP",{"$f":"C20*H14","v":{"$error":"#DIV/0!"}},"(3 * 9)",14,"PA Area Cl 1 / Total Rec",null,{"$f":"H16/H13","v":{"$error":"#DIV/0!"}},"(10 / 8)"]
[]
[null,null,null,null,null,null,null,null,null,"% of"]
[5,"Tgt Class 1 (ALL Areas)",null,null,null,null,"Sch 8.2",null,null,"PA","Over-Price"]
[6,"Tgt Class 1 (ALL) to OPP",{"$f":"C24*H19","v":{"$error":"#DIV/0!"}},"(5 * 13)",null,"Area","Class I Util","PA Produced CL I",null,"Produced","Premium"]
[null,null,null,null,15,"1-0",{"$f":"'S 8.2'!AL5+'S 8.2'!AM5","v":0},{"$f":"G26*$H$14","v":{"$error":"#DIV/0!"}},"(15 * 9)",{"$f":"H26/$H$32","v":{"$error":"#DIV/0!"}},{"$f":"$H$38*J26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,16,"2-0",{"$f":"'S 8.2'!AL6+'S 8.2'!AM6","v":0},{"$error":"#DIV/0!"},"(16 * 9)",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,17,"3-0",{"$f":"'S 8.2'!AL7+'S 8.2'!AM7","v":0},{"$error":"#DIV/0!"},"(17 * 9)",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,18,"4-0",{"$f":"'S 8.2'!AL8+'S 8.2'!AM8","v":0},{"$error":"#DIV/0!"},"(18 * 9)",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,19,"5-0",{"$f":"'S 8.2'!AL9+'S 8.2'!AM9","v":0},{"$error":"#DIV/0!"},"(19 * 9)",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,20,"6-0",{"$f":"'S 8.2'!AL10+'S 8.2'!AM10","v":0},{"$error":"#DIV/0!"},"(20 * 9)",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,21,"Totals",{"$f":"SUM(G26:G31)","v":0},{"$f":"SUM(H26:H31)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"SUM(K26:K31)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,null,null,21,"TOTAL CL I PA Overpmt",null,{"$f":"C14+C21+C25","v":{"$error":"#DIV/0!"}},"(1 + 3 + 6)"]

{"sheet":"HIGHER-OF new","index":24,"n_rows":28,"n_cols":5,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Non Pool Price changes"]
[]
["** Use this sheet to override automatic pricing in 8.3A"]
[]
[]
[null,"Area"]
[null,null,null,"Skim Rate","BF Rate"]
[null,{"$f":"'PART-III'!G$82","v":"1-0"}]
[null,{"$f":"'PART-III'!H$82","v":"2-0"}]
[null,{"$f":"'PART-III'!I$82","v":"3-0"}]
[null,{"$f":"'PART-III'!J$82","v":"4-0"}]
[null,{"$f":"'PART-III'!K$82","v":"5-0"}]
[null,{"$f":"'PART-III'!L$82","v":"6-0"}]
[null,{"$f":"'PART-III'!M$82","v":"1-3"}]
[null,{"$f":"'PART-III'!N$82","v":"1-4"}]
[null,{"$f":"'PART-III'!O$82","v":"1-5"}]
[null,{"$f":"'PART-III'!P$82","v":"3-1"}]
[null,{"$f":"'PART-III'!Q$82","v":"3-2"}]
[null,{"$f":"'PART-III'!R$82","v":"4-1"}]
[null,{"$f":"'PART-III'!S$82","v":"5-1"}]
[null,{"$f":"'PART-III'!T$82","v":"5-2"}]
[null,{"$f":"'PART-III'!U$82","v":"5-3"}]
[null,{"$f":"'PART-III'!V$82","v":"6-1"}]
[null,{"$f":"'PART-III'!W$82","v":"6-2"}]
[null,{"$f":"'PART-III'!X$82","v":"9-1"}]
[null,{"$f":"'PART-III'!Y$82","v":"9-3"}]
[null,{"$f":"'PART-III'!Z$82","v":"9-5"}]
[null,{"$f":"'PART-III'!AA$82","v":"9-9"}]

{"sheet":"Current Bond","index":25,"n_rows":46,"n_cols":18,"rows_kept":46,"cut":false,"hidden":false,"merged":[[21,16,21,17],[2,1,2,2],[9,6,13,6],[9,7,9,10],[10,2,10,4],[11,7,11,10],[12,7,12,8],[12,9,12,10],[13,7,13,8],[13,9,13,10],[2,6,6,6],[2,7,2,10],[4,7,4,10],[5,7,5,8],[5,9,5,10],[6,7,6,8],[6,9,6,10],[19,0,19,2],[19,4,19,10]]}
["BOND CALCULATION"]
[]
["Dealer Name:",{"$f":"COVER!D12","v":" "},null,null,null,null,"75% Bond:",{"$f":"IF((C11<Q26),\"ALERT!!!!!  Bond may be Insufficient!\", \"Bond is OK.\")","v":{"$error":"#N/A"}}]
["License #:",{"$f":"COVER!D13","v":0}]
["Year:",{"$f":"COVER!F14","v":0},null,null,null,null,null,"Over/Under Bonded"]
["Month:",{"$f":"COVER!D14","v":0},null,null,null,null,null,"Amount",null,"Percentage "]
["No. of days:",{"$f":"DAY(DATE(YEAR(B5),(VLOOKUP('Current Bond'!B6,B35:C46,2))+1,))","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"C11-Q26","v":{"$error":"#N/A"}},null,{"$f":"H7/C11","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,"30% Bond:",{"$f":"IF((C11<R26),\"ALERT!!!!!  Bond may be Insufficient!\", \"Bond is OK.\")","v":{"$error":"#N/A"}}]
["CURRENT BOND AMOUNT"]
[null,null,null,null,null,null,null,"Over/Under Bonded"]
[null,null,null,null,null,null,null,"Amount",null,"Percentage "]
[null,null,null,null,null,null,null,{"$f":"C11-R26","v":{"$error":"#N/A"}},null,{"$f":"H14/C11","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,null,null,null,"  "]
["A","B","C",null,"D","E","F","G","H","I","J",null,"K",null,"L",null,"M","N"]
[]
["PA VALUATION",null,null,null,"NON-PA VALUATION"]
[null,"PA","PA",null,null,"NON-PA","NON-PA","NON-PA","PA","NON-PA","NON-PA",null,"JUGGER",null,"TOTAL"]
["PA","BLEND","RECEIPTS",null,"NON-PA","BOND","DIVERSIONS","NET","ROUTE","BLEND","RECEIPTS",null,"RECEIPTS",null,"RECEIPTS",null,"MONTHLY BOND AMOUNT"]
["RECEIPTS","RATE","VALUE",null,"RECEIPTS","POSTED","TO NON-PA","RECEIPTS","SALES","RATE","VALUE",null,"VALUE",null,"VALUE",null,"@ 75%","@ 30%"]
["(Part 1)",null,"B * (A/100)",null,"(Part 1)","(Part 1)","(Part 5)","(D-E-F)","(Part 3)",null,"(H/(A+G)) * G * (I/100)",null,null,null,"(C+J+K)",null,null,"Security Fund"]
[]
[{"$f":"'PART-IA'!C14","v":0},{"$f":"'S 8.4'!C47","v":0},{"$f":"ROUND(B26,4)*A26/100","v":0},null,{"$f":"'PART-IA'!C12-'PART-IA'!C14","v":0},{"$f":"'PART-IA'!C7","v":0},null,{"$f":"IF(E26-F26-G26<0,0,(E26-F26-G26))","v":0},{"$f":"SUM(IF(RIGHT('PART-III'!G5:AG5)=\"0\",'PART-III'!G10:AG10))","v":0},{"$f":"'S 8.4'!D47","v":0},{"$f":"IF(E26=0,0,(I26/(A26+H26))*H26*ROUND(J26,4)/100)","v":0},null,null,null,{"$f":"C26+K26+M26","v":0},null,{"$f":"(O26/B7)*40*0.75","v":{"$error":"#N/A"}},{"$f":"(O26/B7)*40*0.3","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"April",4]
[null,"August",8]
[null,"December",12]
[null,"February",2]
[null,"January",1]
[null,"July",7]
[null,"June",6]
[null,"March",3]
[null,"May",5]
[null,"November",11]
[null,"October",10]
[null,"September",9]

{"sheet":"UnderBond","index":26,"n_rows":28,"n_cols":4,"rows_kept":28,"cut":false,"hidden":true,"merged":[[27,1,30,5]]}
["Notification of Underbonding"]
[]
["Dealer Name:",{"$f":"COVER!D12","v":" "}]
["License #:",{"$f":"COVER!D13","v":0}]
["Year:",{"$f":"COVER!F14","v":0}]
["Month:",{"$f":"COVER!D14","v":0}]
[]
[]
[]
["Security Fund member?","Y",null," (Y or N)"]
[]
["\"Total Recipts Value\" per Current Bond w/s",{"$f":"'Current Bond'!O26","v":0}]
["# of Days in Month",{"$f":"'Current Bond'!B7","v":{"$error":"#N/A"}}]
["Avg. Daily Bond Value",{"$f":"ROUND(B12/B13,2)","v":{"$error":"#N/A"}}]
[]
["Calculated  Bond Value",{"$f":"IF(B10=\"n\", (B14*40*0.75),(B14*40*0.3))","v":{"$error":"#N/A"}},{"$f":"IF(B10=\"Y\", \"@ 30%\",\"@ 75%\")","v":"@ 30%"}]
[]
["Current Bond Amount Posted",{"$f":"'Current Bond'!C11","v":0}]
[]
["Amount Underbonded",{"$f":"B18-B16","v":{"$error":"#N/A"}}]
[]
["Percent Underbonded",{"$f":"ROUND(B20/B18,4)","v":{"$error":"#N/A"}}]
[]
["Number of months underbonded",6]
[]
[]
[]
["Remarks:","Sixth month underbonded with the new bond amount."]

{"sheet":"SubDealer Bonds","index":27,"n_rows":44,"n_cols":10,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
["SUB-DEALER BONDING WORKSHEET"]
[]
["Dealer Name:",{"$f":"COVER!D12","v":" "}]
["License #:",{"$f":"COVER!D13","v":0}]
["Year:",{"$f":"COVER!F14","v":0}]
["Month:",{"$f":"COVER!D14","v":0}]
[]
[]
["*","*","*","*","*","*","*","*","*","                                    "]
[]
["No. Days in Month",{"$f":"'Current Bond'!B7","v":{"$error":"#N/A"}}]
["______________________________","______________________","______________________","______________________","______________________","______________________","______________________","______________________","________"]
[]
["SUB-DEALER","LICENSE","CONTROLLED","AVG. DAILY","DAYS","BOND","CURRENT","OVER/","%"]
["NAME","NO.","ITEMS","PURCH","OUTSTANDING","VALUE","BOND","UNDER","UNDER"]
[]
[]
[{"$f":"'PART-VIII'!C9","v":""},{"$f":"'PART-VIII'!B9","v":0},{"$f":"'PART-VIII'!E9","v":0},{"$f":"IF(C18>0,ROUND((C18/$B$11)-0.005,2),0)","v":0},{"$f":"'PART-VIII'!G9","v":0},{"$f":"IF(D18>0,IF(E18<30,D18*E18,30*D18),0)","v":0},null,{"$f":"G18-F18","v":0},{"$f":"IF((G18-F18)<0,((G18-F18)/G18),0)","v":0}]
[{"$f":"'PART-VIII'!C10","v":""},{"$f":"'PART-VIII'!B10","v":0},{"$f":"'PART-VIII'!E10","v":0},{"$f":"IF(C19>0,ROUND((C19/$B$11)-0.005,2),0)","v":0},{"$f":"'PART-VIII'!G10","v":0},{"$f":"IF(D19>0,IF(E19<30,D19*E19,30*D19),0)","v":0},null,{"$f":"G19-F19","v":0},{"$f":"IF((G19-F19)<0,((G19-F19)/G19),0)","v":0}]
[{"$f":"'PART-VIII'!C11","v":""},{"$f":"'PART-VIII'!B11","v":0},{"$f":"'PART-VIII'!E11","v":0},0,{"$f":"'PART-VIII'!G11","v":0},0,null,{"$f":"G20-F20","v":0},{"$f":"IF((G20-F20)<0,((G20-F20)/G20),0)","v":0}]
[{"$f":"'PART-VIII'!C12","v":""},{"$f":"'PART-VIII'!B12","v":0},{"$f":"'PART-VIII'!E12","v":0},0,{"$f":"'PART-VIII'!G12","v":0},0,null,{"$f":"G21-F21","v":0},{"$f":"IF((G21-F21)<0,((G21-F21)/G21),0)","v":0}]
[{"$f":"'PART-VIII'!C13","v":""},{"$f":"'PART-VIII'!B13","v":0},{"$f":"'PART-VIII'!E13","v":0},0,{"$f":"'PART-VIII'!G13","v":0},0,null,{"$f":"G22-F22","v":0},{"$f":"IF((G22-F22)<0,((G22-F22)/G22),0)","v":0}]
[{"$f":"'PART-VIII'!C14","v":""},{"$f":"'PART-VIII'!B14","v":0},{"$f":"'PART-VIII'!E14","v":0},0,{"$f":"'PART-VIII'!G14","v":0},0,null,{"$f":"G23-F23","v":0},{"$f":"IF((G23-F23)<0,((G23-F23)/G23),0)","v":0}]
[{"$f":"'PART-VIII'!C15","v":""},{"$f":"'PART-VIII'!B15","v":0},{"$f":"'PART-VIII'!E15","v":0},0,{"$f":"'PART-VIII'!G15","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C16","v":""},{"$f":"'PART-VIII'!B16","v":0},{"$f":"'PART-VIII'!E16","v":0},0,{"$f":"'PART-VIII'!G16","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C17","v":""},{"$f":"'PART-VIII'!B17","v":0},{"$f":"'PART-VIII'!E17","v":0},0,{"$f":"'PART-VIII'!G17","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C18","v":""},{"$f":"'PART-VIII'!B18","v":0},{"$f":"'PART-VIII'!E18","v":0},0,{"$f":"'PART-VIII'!G18","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C19","v":""},{"$f":"'PART-VIII'!B19","v":0},{"$f":"'PART-VIII'!E19","v":0},0,{"$f":"'PART-VIII'!G19","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C20","v":""},{"$f":"'PART-VIII'!B20","v":0},{"$f":"'PART-VIII'!E20","v":0},0,{"$f":"'PART-VIII'!G20","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C21","v":""},{"$f":"'PART-VIII'!B21","v":0},{"$f":"'PART-VIII'!E21","v":0},0,{"$f":"'PART-VIII'!G21","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C22","v":""},{"$f":"'PART-VIII'!B22","v":0},{"$f":"'PART-VIII'!E22","v":0},0,{"$f":"'PART-VIII'!G22","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C23","v":""},{"$f":"'PART-VIII'!B23","v":0},{"$f":"'PART-VIII'!E23","v":0},0,{"$f":"'PART-VIII'!G23","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C24","v":""},{"$f":"'PART-VIII'!B24","v":0},{"$f":"'PART-VIII'!E24","v":0},0,{"$f":"'PART-VIII'!G24","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C25","v":""},{"$f":"'PART-VIII'!B25","v":0},{"$f":"'PART-VIII'!E25","v":0},0,{"$f":"'PART-VIII'!G25","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C26","v":""},{"$f":"'PART-VIII'!B26","v":0},{"$f":"'PART-VIII'!E26","v":0},0,{"$f":"'PART-VIII'!G26","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C27","v":""},{"$f":"'PART-VIII'!B27","v":0},{"$f":"'PART-VIII'!E27","v":0},0,{"$f":"'PART-VIII'!G27","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C28","v":""},{"$f":"'PART-VIII'!B28","v":0},{"$f":"'PART-VIII'!E28","v":0},0,{"$f":"'PART-VIII'!G28","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C29","v":""},{"$f":"'PART-VIII'!B29","v":0},{"$f":"'PART-VIII'!E29","v":0},0,{"$f":"'PART-VIII'!G29","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C30","v":""},{"$f":"'PART-VIII'!B30","v":0},{"$f":"'PART-VIII'!E30","v":0},0,{"$f":"'PART-VIII'!G30","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C31","v":""},{"$f":"'PART-VIII'!B31","v":0},{"$f":"'PART-VIII'!E31","v":0},0,{"$f":"'PART-VIII'!G31","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C32","v":""},{"$f":"'PART-VIII'!B32","v":0},{"$f":"'PART-VIII'!E32","v":0},0,{"$f":"'PART-VIII'!G32","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C33","v":""},{"$f":"'PART-VIII'!B33","v":0},{"$f":"'PART-VIII'!E33","v":0},0,{"$f":"'PART-VIII'!G33","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C34","v":""},{"$f":"'PART-VIII'!B34","v":0},{"$f":"'PART-VIII'!E34","v":0},0,{"$f":"'PART-VIII'!G34","v":0},0,null,0,0]
[{"$f":"'PART-VIII'!C35","v":""},{"$f":"'PART-VIII'!B35","v":0},{"$f":"'PART-VIII'!E35","v":0},0,{"$f":"'PART-VIII'!G35","v":0},0,null,0,0]

{"sheet":"DEALER-LIST","index":28,"n_rows":531,"n_cols":5,"rows_kept":531,"cut":false,"hidden":true,"merged":[]}
[]
[]
[1050101,"LAND O LAKES","9-9",""]
[1050102,"LAND O LAKES","4-0",-0.45]
[1050200,"VALENTINO CHEESE AND DAIRY CO LLC","5-0",""]
[1051000,"SUN RE CHEESE CORPORATION","3-0",-0.55000000000000004]
[1051300,"KREIDER DAIRY FARMS INC","4-0",""]
[1051700,"CALANDRA CHEESE","2-0",-0.45]
[1052900,"SAPUTO DAIRY FOODS USA, LLC (KY)","9-9",""]
[1053101,"UPSTATE NIAGARA COOPERATIVE INC","3-2","",33]
[1053102,"UPSTATE NIAGARA COOPERATIVE INC","3-2",-0.95,33]
[1053800,"SHENKS FOODS INC","4-0",""]
[1054300,"DEAN DAIRY HOLDINGS LLC","5-0",0.1,33]
[1054500,"MT JOY FARMERS COOP ASSN","4-0",""]
[1054600,"PROGRESSIVE DAIRYMENS COOP INC","3-2",""]
[1054700,"UNITED DAIRY COOP SERVICES INC","3-2",""]
[1054900,"CUMBERLAND DAIRY LLC","1-4",-0.2]
[1055100,"NFO INC","3-2",""]
[1055301,"HP HOOD LLC ARKPORT","3-2",-0.95]
[1055800,"CLOVERLAND DAIRY LTD PTR","1-3",-0.25]
[1055900,"HERSHEY CREAMERY COMPANY","4-0",""]
[1056500,"UNITED DAIRY INC","5-1",0]
[1056900,"DAN ED CORPORATION","3-0",-0.45]
[1057300,"HARRISBURG DAIRIES INC","4-0",-0.45]
[1057401,"TUSCAN/LEHIGH DAIRIES INC","1-0",-0.2]
[1057402,"TUSCAN/LEHIGH DAIRIES INC","3-0",-0.45]
[1057700,"LEIBYS DAIRY INC","3-0",""]
[1057900,"ACME MARKETS INC","1-0",""]
[1058400,"HEISLERS CLOVERLEAF DAIRY INC","3-0",""]
[1058600,"MARBURGER FARM DAIRY INC","5-0",0.1,33]
[1058800,"MONROE COUNTY MILK PRODUCERS COOP ASSO","3-0",-0.55000000000000004]
[1059200,"ZIMMERMANS DAIRY INC","3-0",""]
[1059300,"DEAN DAIRY HOLDINGS LLC","5-0",0.1,33]
[1059500,"DUTCH VALLEY FOOD CO LLC","3-0",-0.55000000000000004]
[1059700,"GALLIKER DAIRY COMPANY","6-0",0.3,33]
[1059701,"GALLIKER DAIRY COMPANY","6-1","",33]
[1060000,"HP HOOD LLC  PHILADELPHIA","1-0",-0.2]
[1060100,"SCHNEIDERS DAIRY INC","5-0",0.1,33]
[1060300,"WEIS MARKETS INC","3-0",""]
[1060800,"CLOVER FARMS DAIRY CO","2-0",-0.45]
[1061000,"CREAM O LAND DAIRY INC","1-4",""]
[1061300,"DUTCH WAY DAIRY","4-0",""]
[1061500,"FARMERS UNION MILK PROD ASSOC","5-0",""]
[1061600,"SAPUTO DAIRY FOODS USA LLC","3-2",-0.95]
[1062200,"KERBERS DAIRY INC","5-0","",33]
[1062500,"FARMERS CHEESE COOP ASSN","5-0",""]
[1062600,"MILK INDUSTRY MANAGEMENT CORPORATION","1-4",-0.75]
[1062602,"MILK INDUSTRY MANAGEMENT CORPORATION","2-0",""]
[1062700,"DAIRY FARMERS OF AMERICA-COOP-DIV 46","5-1",0,33]
[1062702,"DAIRY FARMERS OF AMERICA - NEW WILMINGTON","5-0",0.1]
[1062703,"DAIRY FARMERS OF AMERICA-COOP-DIV 47","3-2","",33]
[1062704,"DAIRY FARMERS OF AMERICA","9-9",""]
[1062706,"BERKSHIRE DAIRY AND FOOD PRODUCTS LLC","2-0",""]
[1062800,"POPOVICH, RAY ","3-0",""]
[1063000,"BORDEN DAIRY COMPANY OF OHIO LLC","5-1",0,33]
[1063200,"PERRYDELL FARM DAIRY INC","4-0",""]
[1063900,"TITUSVILLE DAIRY PROD COMPANY","5-0",""]
[1064000,"TURKEY HILL LP","4-0",-0.35]
[1064200,"HIGH VIEW INC","6-0",0.3]
[1064600,"DEAN DAIRY HOLDINGS LLC","4-0",-0.45]
[1065500,"THE HERSHEY COMPANY","4-0",-0.45]
[1066000,"RITCHEYS DAIRY INC","6-0",0.3]
[1066100,"RUTTER BROS DAIRY INC","4-0",-0.35]
[1066200,"TURNER DAIRY FARMS INC","5-0",0.1,33]
[1066300,"WAWA BEVERAGE COMPANY","1-0",-0.2]
[1066700,"LONGACRES MODERN DAIRY INC","2-0",-0.45]
[1067000,"BLUE RIBBON FARM DAIRY INC","3-0",""]
[1067500,"BRUNTON DAIRY","5-0",""]
[1067700,"FREDDY HILL FARMS","1-0",""]
[1068100,"FLEUR DE LAIT EAST LLC","4-0",-0.35]
[1068300,"BEAVER MEADOW CREAMERY INC","6-0",""]
[1068600,"GIANT FOOD STORES LLC","4-0",""]
[1069300,"SUPERIOR DAIRY INC","5-1","",33]
[1069500,"WAY-HAR FARM MARKET LLC","2-0",""]
[1069700,"PENN STATE BERKEY CREAMERY","6-0",""]
[1070500,"READINGTON FARMS INC","3-1",-0.15]
[1070600,"JOHN KOLLER & SON INC","5-0",0.1]
[1071402,"LEPRINO FOODS CO","3-0",-0.75]
[1071500,"HY POINT DAIRY FARMS INC","1-5",-0.2]
[1072700,"CAMPHILL VILLAGE KIMBERTON HILLS INC","1-0",""]
[1073000,"MERRYMEAD FARM INC","1-0",""]
[1073200,"MAPLEHOFE DAIRY INC","4-0",""]
[1073300,"MANNING, PAUL K","3-0",""]
[1075300,"MIDDLEBURY COOP MK PROD ASSN INC","3-0",""]
[1077200,"SYSCO EASTERN MARYLAND","1-3",""]
[1077800,"BYRNE DAIRY INC","3-2",""]
[1078000,"MD & VA MILK PROD COOP ASSOC INC","9-9","",33]
[1078001,"MD & VA MILK PROD COOP ASSOC INC","9-9","",33]
[1078400,"ADDISON MILK PROD COOP ASSOC INC","3-2",""]
[1078700,"CUMBERLAND VALLEY MILK PRODUCERS","2-0",""]
[1079100,"NFO INC","5-1",""]
[1079200,"GARELICK FARMS LLC","9-9",""]
[1079201,"GARELICK FARMS LLC","9-9",""]
[1079300,"SCHREIBER FOODS INC","4-0",-0.45]
[1079400,"PENN VIEW FARM","1-0",""]
[1079500,"JACKSON FARMS","5-0",""]
[1081100,"SAPUTO DAIRY FOODS USA LLC (MN)","9-9","",33]
[1081101,"SAPUTO DAIRY FOODS USA LLC (CT)","9-9",""]
[1081700,"GIANT EAGLE INC","5-0",""]
[1082200,"SCENIC MOUNTAIN MILK PROD COOP","3-2",""]
[1082300,"BETHGE, KENNETH J","3-0",""]
[1083100,"SEVEN STARS FARM INC","1-0",""]
[1083200,"ERIVAN DAIRY INC","1-0",-0.2]
[1085300,"DAIRY FARMERS OF AMERICA READING PLANT","2-0",-0.45]
[1085301,"DAIRY FARMERS OF AMERICA","3-0",-0.75]
[1085500,"LANCO DAIRY FARMS COOP INC","4-1","",33]
[1100901,"SUPERVALU TTSJ INC","4-0",""]
[7777701,"INDEPENDENT PRODUCER - PA","0-0",""]
[7777702,"Independent Producer - Non-PA","9-9",""]
[7777777,"DEALER DUMMY FOR HAULER REPORT","0-0",""]
[9999200,"UNLICENSED DEALER","9-9",""]
[9999201,"UNLICENSED DEALER","9-9",""]
[9999202,"UNLICENSED DEALER","9-9",""]
[9999203,"UNLICENSED DEALER","9-9",""]
[9999204,"UNLICENSED DEALER","9-9",""]
[9999205,"UNLICENSED DEALER","9-9",""]
[9999206,"UNLICENSED DEALER","9-9",""]
[9999207,"UNLICENSED DEALER","9-9",""]
[9999208,"UNLICENSED DEALER","9-9",""]
[9999209,"UNLICENSED DEALER","9-9",""]
[9999210,"UNLICENSED DEALER","9-9",""]
[9999211,"UNLICENSED DEALER","9-9",""]
[9999212,"UNLICENSED DEALER","9-9",""]
[9999213,"UNLICENSED DEALER","9-9",""]
[9999214,"UNLICENSED DEALER","9-9",""]
[9999215,"UNLICENSED DEALER","9-9",""]
[9999216,"UNLICENSED DEALER","9-9",""]
[9999217,"UNLICENSED DEALER","9-9",""]
[9999218,"UNLICENSED DEALER","9-9",""]
[9999219,"UNLICENSED DEALER","9-9",""]
[9999220,"UNLICENSED DEALER","9-9",""]
[9999221,"UNLICENSED DEALER","9-9",""]
[9999222,"UNLICENSED DEALER","9-9",""]
[9999223,"UNLICENSED DEALER","9-9",""]
[9999224,"UNLICENSED DEALER","9-9",""]
[9999225,"UNLICENSED DEALER","9-9",""]
[9999226,"UNLICENSED DEALER","9-9",""]
[9999227,"UNLICENSED DEALER","9-9",""]
[9999228,"UNLICENSED DEALER","9-9",""]
[9999229,"UNLICENSED DEALER","9-9",""]
[9999230,"UNLICENSED DEALER","9-9",""]
[9999231,"UNLICENSED DEALER","9-9",""]
[9999232,"UNLICENSED DEALER","9-9",""]
[9999233,"UNLICENSED DEALER","9-9",""]
[9999234,"UNLICENSED DEALER","9-9",""]
[9999235,"UNLICENSED DEALER","9-9",""]
[9999236,"UNLICENSED DEALER","9-9",""]
[9999237,"UNLICENSED DEALER","9-9",""]
[9999238,"UNLICENSED DEALER","9-9",""]
[9999239,"UNLICENSED DEALER","9-9",""]
[9999240,"UNLICENSED DEALER","9-9",""]
[9999241,"UNLICENSED DEALER","9-9",""]
[9999242,"UNLICENSED DEALER","9-9",""]
[9999243,"UNLICENSED DEALER","9-9",""]
[9999244,"UNLICENSED DEALER","9-9",""]
[9999245,"UNLICENSED DEALER","9-9",""]
[9999246,"UNLICENSED DEALER","9-9",""]
[9999247,"UNLICENSED DEALER","9-9",""]
[9999248,"UNLICENSED DEALER","9-9",""]
[9999249,"UNLICENSED DEALER","9-9",""]
[9999250,"UNLICENSED DEALER","9-9",""]
[9999251,"UNLICENSED DEALER","9-9",""]
[9999252,"UNLICENSED DEALER","9-9",""]
[9999253,"UNLICENSED DEALER","9-9",""]
[9999254,"UNLICENSED DEALER","9-9",""]
[9999255,"UNLICENSED DEALER","9-9",""]
[9999256,"UNLICENSED DEALER","9-9",""]
[9999257,"UNLICENSED DEALER","9-9",""]
[9999258,"UNLICENSED DEALER","9-9",""]
[9999259,"UNLICENSED DEALER","9-9",""]
[9999260,"UNLICENSED DEALER","9-9",""]
[9999261,"UNLICENSED DEALER","9-9",""]
[9999262,"UNLICENSED DEALER","9-9",""]
[9999263,"UNLICENSED DEALER","9-9",""]
[9999264,"UNLICENSED DEALER","9-9",""]
[9999265,"UNLICENSED DEALER","9-9",""]
[9999266,"UNLICENSED DEALER","9-9",""]
[9999267,"UNLICENSED DEALER","9-9",""]
[9999268,"UNLICENSED DEALER","9-9",""]
[9999269,"UNLICENSED DEALER","9-9",""]
[9999270,"UNLICENSED DEALER","9-9",""]
[9999271,"UNLICENSED DEALER","9-9",""]
[9999272,"UNLICENSED DEALER","9-9",""]
[9999273,"UNLICENSED DEALER","9-9",""]
[9999274,"UNLICENSED DEALER","9-9",""]
[9999275,"UNLICENSED DEALER","9-9",""]
[9999276,"UNLICENSED DEALER","9-9",""]
[9999277,"UNLICENSED DEALER","9-9",""]
[9999278,"UNLICENSED DEALER","9-9",""]
[9999279,"UNLICENSED DEALER","9-9",""]
[9999280,"UNLICENSED DEALER","9-9",""]
[9999281,"UNLICENSED DEALER","9-9",""]
[9999282,"UNLICENSED DEALER","9-9",""]
[9999283,"UNLICENSED DEALER","9-9",""]
[9999284,"UNLICENSED DEALER","9-9",""]
[9999285,"UNLICENSED DEALER","9-9",""]
[9999286,"UNLICENSED DEALER","9-9",""]
[9999287,"UNLICENSED DEALER","9-9",""]
[9999288,"UNLICENSED DEALER","9-9",""]
[9999289,"UNLICENSED DEALER","9-9",""]
[9999290,"UNLICENSED DEALER","9-9",""]
[9999291,"UNLICENSED DEALER","9-9",""]
[9999292,"UNLICENSED DEALER","9-9",""]
[9999293,"UNLICENSED DEALER","9-9",""]
[9999294,"UNLICENSED DEALER","9-9",""]
[9999295,"UNLICENSED DEALER","9-9",""]
[9999296,"UNLICENSED DEALER","9-9",""]
[9999297,"UNLICENSED DEALER","9-9",""]
[9999298,"UNLICENSED DEALER","9-9",""]
[9999299,"UNLICENSED DEALER","9-9",""]
[9999400,"UNLICENSED DEALER","9-9",""]
[9999401,"UNLICENSED DEALER","9-9",""]
[9999402,"UNLICENSED DEALER","9-9",""]
[9999403,"UNLICENSED DEALER","9-9",""]
[9999404,"UNLICENSED DEALER","9-9",""]
[9999405,"UNLICENSED DEALER","9-9",""]
[9999406,"UNLICENSED DEALER","9-9",""]
[9999407,"UNLICENSED DEALER","9-9",""]
[9999408,"UNLICENSED DEALER","9-9",""]
[9999409,"UNLICENSED DEALER","9-9",""]
[9999410,"UNLICENSED DEALER","9-9",""]
[9999411,"UNLICENSED DEALER","9-9",""]
[9999412,"UNLICENSED DEALER","9-9",""]
[9999413,"UNLICENSED DEALER","9-9",""]
[9999414,"UNLICENSED DEALER","9-9",""]
[9999415,"UNLICENSED DEALER","9-9",""]
[9999416,"UNLICENSED DEALER","9-9",""]
[9999417,"UNLICENSED DEALER","9-9",""]
[9999418,"UNLICENSED DEALER","9-9",""]
[9999419,"UNLICENSED DEALER","9-9",""]
[9999420,"UNLICENSED DEALER","9-9",""]
[9999421,"UNLICENSED DEALER","9-9",""]
[9999422,"UNLICENSED DEALER","9-9",""]
[9999423,"UNLICENSED DEALER","9-9",""]
[9999424,"UNLICENSED DEALER","9-9",""]
[9999425,"UNLICENSED DEALER","9-9",""]
[9999426,"UNLICENSED DEALER","9-9",""]
[9999427,"UNLICENSED DEALER","9-9",""]
[9999428,"UNLICENSED DEALER","9-9",""]
[9999429,"UNLICENSED DEALER","9-9",""]
[9999430,"UNLICENSED DEALER","9-9",""]
[9999431,"UNLICENSED DEALER","9-9",""]
[9999432,"UNLICENSED DEALER","9-9",""]
[9999433,"UNLICENSED DEALER","9-9",""]
[9999434,"UNLICENSED DEALER","9-9",""]
[9999435,"UNLICENSED DEALER","9-9",""]
[9999436,"UNLICENSED DEALER","9-9",""]
[9999437,"UNLICENSED DEALER","9-9",""]
[9999438,"UNLICENSED DEALER","9-9",""]
[9999439,"UNLICENSED DEALER","9-9",""]
[9999440,"UNLICENSED DEALER","9-9",""]
[9999441,"UNLICENSED DEALER","9-9",""]
[9999442,"UNLICENSED DEALER","9-9",""]
[9999443,"UNLICENSED DEALER","9-9",""]
[9999444,"UNLICENSED DEALER","9-9",""]
[9999445,"UNLICENSED DEALER","9-9",""]
[9999446,"UNLICENSED DEALER","9-9",""]
[9999447,"UNLICENSED DEALER","9-9",""]
[9999448,"UNLICENSED DEALER","9-9",""]
[9999449,"UNLICENSED DEALER","9-9",""]
[9999450,"UNLICENSED DEALER","9-9",""]
[9999451,"UNLICENSED DEALER","9-9",""]
[9999452,"UNLICENSED DEALER","9-9",""]
[9999453,"UNLICENSED DEALER","9-9",""]
[9999454,"UNLICENSED DEALER","9-9",""]
[9999455,"UNLICENSED DEALER","9-9",""]
[9999456,"UNLICENSED DEALER","9-9",""]
[9999457,"UNLICENSED DEALER","9-9",""]
[9999458,"UNLICENSED DEALER","9-9",""]
[9999459,"UNLICENSED DEALER","9-9",""]
[9999460,"UNLICENSED DEALER","9-9",""]
[9999461,"UNLICENSED DEALER","9-9",""]
[9999462,"UNLICENSED DEALER","9-9",""]
[9999463,"UNLICENSED DEALER","9-9",""]
[9999464,"UNLICENSED DEALER","9-9",""]
[9999465,"UNLICENSED DEALER","9-9",""]
[9999466,"UNLICENSED DEALER","9-9",""]
[9999467,"UNLICENSED DEALER","9-9",""]
[9999468,"UNLICENSED DEALER","9-9",""]
[9999469,"UNLICENSED DEALER","9-9",""]
[9999470,"UNLICENSED DEALER","9-9",""]
[9999471,"UNLICENSED DEALER","9-9",""]
[9999472,"UNLICENSED DEALER","9-9",""]
[9999473,"UNLICENSED DEALER","9-9",""]
[9999474,"UNLICENSED DEALER","9-9",""]
[9999475,"UNLICENSED DEALER","9-9",""]
[9999476,"UNLICENSED DEALER","9-9",""]
[9999477,"UNLICENSED DEALER","9-9",""]
[9999478,"UNLICENSED DEALER","9-9",""]
[9999479,"UNLICENSED DEALER","9-9",""]
[9999480,"UNLICENSED DEALER","9-9",""]
[9999481,"UNLICENSED DEALER","9-9",""]
[9999482,"UNLICENSED DEALER","9-9",""]
[9999483,"UNLICENSED DEALER","9-9",""]
[9999484,"UNLICENSED DEALER","9-9",""]
[9999485,"UNLICENSED DEALER","9-9",""]
[9999486,"UNLICENSED DEALER","9-9",""]
[9999487,"UNLICENSED DEALER","9-9",""]
[9999488,"UNLICENSED DEALER","9-9",""]
[9999489,"UNLICENSED DEALER","9-9",""]
[9999490,"UNLICENSED DEALER","9-9",""]
[9999491,"UNLICENSED DEALER","9-9",""]
[9999492,"UNLICENSED DEALER","9-9",""]
[9999493,"UNLICENSED DEALER","9-9",""]
[9999494,"UNLICENSED DEALER","9-9",""]
[9999495,"UNLICENSED DEALER","9-9",""]
[9999496,"UNLICENSED DEALER","9-9",""]
[9999497,"UNLICENSED DEALER","9-9",""]
[9999498,"UNLICENSED DEALER","9-9",""]
[9999499,"UNLICENSED DEALER","9-9",""]
[9999500,"UNLICENSED DEALER","9-9",""]
[9999501,"UNLICENSED DEALER","9-9",""]
[9999502,"UNLICENSED DEALER","9-9",""]
[9999503,"UNLICENSED DEALER","9-9",""]
[9999504,"UNLICENSED DEALER","9-9",""]
[9999505,"UNLICENSED DEALER","9-9",""]
[9999506,"UNLICENSED DEALER","9-9",""]
[9999507,"UNLICENSED DEALER","9-9",""]
[9999508,"UNLICENSED DEALER","9-9",""]
[9999509,"UNLICENSED DEALER","9-9",""]
[9999510,"UNLICENSED DEALER","9-9",""]
[9999511,"UNLICENSED DEALER","9-9",""]
[9999512,"UNLICENSED DEALER","9-9",""]
[9999513,"UNLICENSED DEALER","9-9",""]
[9999514,"UNLICENSED DEALER","9-9",""]
[9999515,"UNLICENSED DEALER","9-9",""]
[9999516,"UNLICENSED DEALER","9-9",""]
[9999517,"UNLICENSED DEALER","9-9",""]
[9999518,"UNLICENSED DEALER","9-9",""]
[9999519,"UNLICENSED DEALER","9-9",""]
[9999520,"UNLICENSED DEALER","9-9",""]
[9999521,"UNLICENSED DEALER","9-9",""]
[9999522,"UNLICENSED DEALER","9-9",""]
[9999523,"UNLICENSED DEALER","9-9",""]
[9999524,"UNLICENSED DEALER","9-9",""]
[9999525,"UNLICENSED DEALER","9-9",""]
[9999526,"UNLICENSED DEALER","9-9",""]
[9999527,"UNLICENSED DEALER","9-9",""]
[9999528,"UNLICENSED DEALER","9-9",""]
[9999529,"UNLICENSED DEALER","9-9",""]
[9999530,"UNLICENSED DEALER","9-9",""]
[9999531,"UNLICENSED DEALER","9-9",""]
[9999532,"UNLICENSED DEALER","9-9",""]
[9999533,"UNLICENSED DEALER","9-9",""]
[9999534,"UNLICENSED DEALER","9-9",""]
[9999535,"UNLICENSED DEALER","9-9",""]
[9999536,"UNLICENSED DEALER","9-9",""]
[9999537,"UNLICENSED DEALER","9-9",""]
[9999538,"UNLICENSED DEALER","9-9",""]
[9999539,"UNLICENSED DEALER","9-9",""]
[9999540,"UNLICENSED DEALER","9-9",""]
[9999541,"UNLICENSED DEALER","9-9",""]
[9999542,"UNLICENSED DEALER","9-9",""]
[9999543,"UNLICENSED DEALER","9-9",""]
[9999544,"UNLICENSED DEALER","9-9",""]
[9999545,"UNLICENSED DEALER","9-9",""]
[9999546,"UNLICENSED DEALER","9-9",""]
[9999547,"UNLICENSED DEALER","9-9",""]
[9999548,"UNLICENSED DEALER","9-9",""]
[9999549,"UNLICENSED DEALER","9-9",""]
[9999550,"UNLICENSED DEALER","9-9",""]
[9999551,"UNLICENSED DEALER","9-9",""]
[9999552,"UNLICENSED DEALER","9-9",""]
[9999553,"UNLICENSED DEALER","9-9",""]
[9999554,"UNLICENSED DEALER","9-9",""]
[9999555,"UNLICENSED DEALER","9-9",""]
[9999556,"UNLICENSED DEALER","9-9",""]
[9999557,"UNLICENSED DEALER","9-9",""]
[9999558,"UNLICENSED DEALER","9-9",""]
[9999559,"UNLICENSED DEALER","9-9",""]
[9999560,"UNLICENSED DEALER","9-9",""]
[9999561,"UNLICENSED DEALER","9-9",""]
[9999562,"UNLICENSED DEALER","9-9",""]
[9999563,"UNLICENSED DEALER","9-9",""]
[9999564,"UNLICENSED DEALER","9-9",""]
[9999565,"UNLICENSED DEALER","9-9",""]
[9999566,"UNLICENSED DEALER","9-9",""]
[9999567,"UNLICENSED DEALER","9-9",""]
[9999568,"UNLICENSED DEALER","9-9",""]
[9999569,"UNLICENSED DEALER","9-9",""]
[9999570,"UNLICENSED DEALER","9-9",""]
[9999571,"UNLICENSED DEALER","9-9",""]
[9999572,"UNLICENSED DEALER","9-9",""]
[9999573,"UNLICENSED DEALER","9-9",""]
[9999574,"UNLICENSED DEALER","9-9",""]
[9999575,"UNLICENSED DEALER","9-9",""]
[9999576,"UNLICENSED DEALER","9-9",""]
[9999577,"UNLICENSED DEALER","9-9",""]
[9999578,"UNLICENSED DEALER","9-9",""]
[9999579,"UNLICENSED DEALER","9-9",""]
[9999580,"UNLICENSED DEALER","9-9",""]
[9999581,"UNLICENSED DEALER","9-9",""]
[9999582,"UNLICENSED DEALER","9-9",""]
[9999583,"UNLICENSED DEALER","9-9",""]
[9999584,"UNLICENSED DEALER","9-9",""]
[9999585,"UNLICENSED DEALER","9-9",""]
[9999586,"UNLICENSED DEALER","9-9",""]
[9999587,"UNLICENSED DEALER","9-9",""]
[9999588,"UNLICENSED DEALER","9-9",""]
[9999589,"UNLICENSED DEALER","9-9",""]
[9999590,"UNLICENSED DEALER","9-9",""]
[9999591,"UNLICENSED DEALER","9-9",""]
[9999592,"UNLICENSED DEALER","9-9",""]
[9999593,"UNLICENSED DEALER","9-9",""]
[9999594,"UNLICENSED DEALER","9-9",""]
[9999595,"UNLICENSED DEALER","9-9",""]
[9999596,"UNLICENSED DEALER","9-9",""]
[9999597,"UNLICENSED DEALER","9-9",""]
[9999598,"UNLICENSED DEALER","9-9",""]
[9999599,"UNLICENSED DEALER","9-9",""]
[9999900,"UNLICENSED DEALER","9-9",""]
[9999901,"UNLICENSED DEALER","9-9",""]
[9999902,"UNLICENSED DEALER","9-9",""]
[9999903,"UNLICENSED DEALER","9-9",""]
[9999904,"UNLICENSED DEALER","9-9",""]
[9999905,"UNLICENSED DEALER","9-9",""]
[9999906,"UNLICENSED DEALER","9-9",""]
[9999907,"UNLICENSED DEALER","9-9",""]
[9999908,"UNLICENSED DEALER","9-9",""]
[9999909,"UNLICENSED DEALER","9-9",""]
[9999910,"UNLICENSED DEALER","1-0",""]
[9999913,"UNLICENSED DEALER","1-3",""]
[9999914,"UNLICENSED DEALER","1-4",""]
[9999915,"UNLICENSED DEALER","1-5",""]
[9999920,"UNLICENSED DEALER","2-0",""]
[9999930,"UNLICENSED DEALER","3-0",""]
[9999931,"UNLICENSED DEALER","3-1",""]
[9999932,"UNLICENSED DEALER","3-2",""]
[9999940,"UNLICENSED DEALER","4-0",""]
[9999941,"UNLICENSED DEALER","4-1",""]
[9999950,"UNLICENSED DEALER","5-0",""]
[9999951,"UNLICENSED DEALER","5-1",""]
[9999952,"UNLICENSED DEALER","5-2",""]
[9999953,"UNLICENSED DEALER","5-3",""]
[9999960,"UNLICENSED DEALER","6-0",""]
[9999961,"UNLICENSED DEALER","6-1",""]
[9999962,"UNLICENSED DEALER","6-2",""]
[9999977,"UNLICENSED DEALER","7-7",""]
[9999991,"UNLICENSED DEALER","9-1",""]
[9999993,"UNLICENSED DEALER","9-3",""]
[9999995,"UNLICENSED DEALER","9-5",""]
[9999999,"UNLICENSED DEALER","9-9",""]
[10000008,"GARELICK FARMS LLC BURLINGTON","1-4",-0.2]
[10000186,"OAK SHADE CHEESE LLC","4-0",-0.35]
[10000216,"HP HOOD LLC ONEIDA","6-2",-0.75]
[10000217,"DMS (PSEUDO)","4-0",-0.75]
[10000249,"POT O GOLD DAIRY SPECIALTIES INC","6-0",""]
[10000418,"WWF OPERATING COMPANY","3-2",""]
[10000421,"DEAN DAIRY HOLDINGS LLC","5-0",0.1,33]
[10000444,"BEAR LAKE COOPERATIVE MILK PRODUCERS ASSN INC","4-0",""]
[10000469,"FRESH MADE INC","1-0",-0.2]
[10000492,"HP HOOD LLC  WINCHESTER","9-9",-0.45]
[10000647,"TRICKLING SPRINGS CREAMERY LLC","4-0",-0.45]
[10000807,"STEAMBURG MILK PRODUCERS COOP INC","3-2","",33]
[10000991,"LANCASTER ORGANIC FARMERS COOP","4-1","",33]
[10001214,"FISHER, RAYMOND S","6-0",""]
[10001319,"BIAZZO DAIRY PRODUCTS INC","3-1",-0.1]
[10001322,"SAPUTO DAIRY FOODS USA LLC (NY)","3-2",-0.55000000000000004]
[10001519,"GOODWEST INDUSTRIES LLC","2-0",-0.45]
[10001594,"DAISY BRAND LLC","9-9",""]
[10001659,"THE LANDS AT HILLSIDE FARMS","3-0",-0.55000000000000004]
[10001864,"NATURAL DAIRY PRODUCTS CORPORATION","1-5",""]
[10002138,"YODERS MEATS INC","4-0",""]
[10002193,"APPLE VALLEY CREAMERY LLC","4-0",""]
[10002347,"NESTLE USA INC","9-9","",33]
[10002546,"WAKEFIELD DAIRY LLC","4-0",""]
[10002730,"CLOVER CREEK CHEESE CELLAR LLC","6-0",""]
[10002731,"SHAMROCK FOODS COMPANY - DAIRY DIVISION","9-9",""]
[10002787,"BLUE COW DAIRY LLC","2-0",""]
[10002875,"COOPERATIVE REGIONS OF ORGANIC PRODUCER POOLS","1-0",""]
[10002900,"CREAMWORKS INC","3-0",""]
[10002913,"SENSORY EFFECTS POWDER SYSTEMS","2-0",""]
[10002919,"ACF ORGANICS LLC","3-1",""]
[10002957,"POOL FORGE DAIRY LLC","4-0",""]
[10002994,"WHITE EAGLE COOPERATIVE","5-0","",33]
[10003061,"BEST VALUE KOSHER FOODS INC","3-1",""]
[10003193,"LEBANON CHEESE COMPANY INC","3-1",""]
[10003210,"HARDLER FARMS LLC","3-0",""]
[10003239,"COMMUNITY OASIS AT BIRD IN HAND COOPERATIVE INC","4-0",""]
[10003390,"SAPUTO DAIRY FOODS USA LLC (TX)","3-2",""]
[10003457,"KREIDER, NATHANIEL J","4-0",""]
[10003595,"THE FAMILY COW LLC","4-0",""]
[10003626,"NELSONS CREAMERY LLC","1-0",""]
[10003627,"PENNSYLVANIA NOBLE CHEESE LLC","4-0",""]
[10003634,"ANTONIO MOZZARELLA FACTORY INC","3-1",""]
[10003750,"BAILYS DAIRY OF POCOPSON MEADOW FARM LLC","1-0",""]
[10003751,"SHAMROCK FOODS COMPANY DAIRY DIVISION","9-9",""]
[10003771,"WWF OPERATING COMPANY","6-0",""]
[10003779,"KINGS KREAMERY LLC","4-0",""]
[10003780,"PATCHES, MARK A","4-0",""]
[10003804,"GARELICK FARMS LLC","9-9",""]
[10003811,"SUIZA DAIRY GROUP LLC","5-1","",33]
[10003818,"PEQUEA VALLEY FARM LLC","4-0",""]
[10003819,"CAPUTO BROTHERS CREAMERY LLC","4-0",""]
[10003821,"VALLEY FARMS DAIRY LLC","3-0",-0.75]
[10003958,"DUTCH MEADOWS LLC","4-0",""]
[10004027,"SORRENTO LACTALIS INC","5-2",""]
[10004060,"ROY S KOLB SONS LLC","1-0",""]
[10004061,"CAPOGIRO LLC","1-0",""]
[10004095,"FONTERRA FOODSERVICE USA INC","9-9",""]
[10004122,"GROSS FAMILY DAIRY","3-0",""]
[10004144,"LAMAGNA FOOD GROUP LLC","5-0",""]
[10004166,"YODER, RUDY ","4-0",""]
[10004177,"PASTURE MAID CREAMERY LLC","5-0",""]
[10004223,"BRECHBILL, EDWARD B","4-0",""]
[10004234,"COUNTRY FOOD LLC","4-0",""]
[10004256,"MIDDLECREEK DAIRY LLC","3-0",""]
[10004296,"PITTSBURGH SPECIAL-T DAIRY LLC","5-0","",33]
[10004304,"NEW ALBERTSONS L.P.","1-0",""]
[10004331,"FOREMOST FARMS USA COOPERATIVE","9-9",""]
[10004434,"SEPTEMBER FARM LLC","1-0",""]
[10004465,"HP HOOD BATAVIA","3-2",""]
[10004488,"PENN DAIRY LLC","3-0",""]
[10565001,"UNITED DAIRY INC","5-0",0.3,33]
[100002180,"DAIRY MARKETING SERVICES LLC","4-0",""]
[100002181,"DAIRY MARKETING SERVICES LLC","5-0",""]
[100034581,"WALMART STORES INC - SHARPSVILLE","5-0",""]
[100034582,"WALMART STORES INC - ERIE","5-0",""]
[100034583,"WALMART STORES INC - LEBANON","4-0",""]
[100034584,"WALMART STORES INC - SCHUYLKILL HAVEN","3-0",""]
[100034585,"WALMART STORES INC - LANSDALE","1-0",""]
[100034586,"WALMART STORES INC - NEW JERSEY","3-2",""]
[100002179,"DAIRY MARKETING SERVICES LLC","4-0",""]
[100002180,"DAIRY MARKETING SERVICES LLC","4-0",""]
[100002181,"DAIRY MARKETING SERVICES LLC","5-0",""]
[100034581,"WALMART STORES INC - SHARPSVILLE","5-0",""]
[100034582,"WALMART STORES INC - ERIE","5-0",""]
[100034583,"WALMART STORES INC - LEBANON","4-0",""]
[100034584,"WALMART STORES INC - SCHUYLKILL HAVEN","3-0",""]
[100034585,"WALMART STORES INC - LANSDALE","1-0",""]
[100034586,"WALMART STORES INC - NEW JERSEY","3-2",""]

{"sheet":"dealerandsubs","index":29,"n_rows":691,"n_cols":5,"rows_kept":691,"cut":false,"hidden":true,"merged":[]}
[1050101,"LAND O LAKES","9-9",""]
[1050102,"LAND O LAKES","4-0",-0.45]
[1050200,"VALENTINO CHEESE AND DAIRY CO LLC","5-0",""]
[1051000,"SUN RE CHEESE CORPORATION","3-0",-0.55000000000000004]
[1051300,"KREIDER DAIRY FARMS INC","4-0",""]
[1051700,"CALANDRA CHEESE","2-0",-0.45]
[1052900,"SAPUTO DAIRY FOODS USA, LLC (KY)","9-9",""]
[1053101,"UPSTATE NIAGARA COOPERATIVE INC","3-2","",33]
[1053102,"UPSTATE NIAGARA COOPERATIVE INC","3-2",-0.95,33]
[1053800,"SHENKS FOODS INC","4-0",""]
[1054300,"DEAN DAIRY HOLDINGS LLC","5-0",0.1,33]
[1054500,"MT JOY FARMERS COOP ASSN","4-0",""]
[1054600,"PROGRESSIVE DAIRYMENS COOP INC","3-2",""]
[1054700,"UNITED DAIRY COOP SERVICES INC","3-2",""]
[1054900,"CUMBERLAND DAIRY LLC","1-4",-0.2]
[1055100,"NFO INC","3-2",""]
[1055301,"HP HOOD LLC ARKPORT","3-2",-0.95]
[1055800,"CLOVERLAND DAIRY LTD PTR","1-3",-0.25]
[1055900,"HERSHEY CREAMERY COMPANY","4-0",""]
[1056500,"UNITED DAIRY INC","5-1",0]
[1056900,"DAN ED CORPORATION","3-0",-0.45]
[1057300,"HARRISBURG DAIRIES INC","4-0",-0.45]
[1057401,"TUSCAN/LEHIGH DAIRIES INC","1-0",-0.2]
[1057402,"TUSCAN/LEHIGH DAIRIES INC","3-0",-0.45]
[1057700,"LEIBYS DAIRY INC","3-0",""]
[1057900,"ACME MARKETS INC","1-0",""]
[1058400,"HEISLERS CLOVERLEAF DAIRY INC","3-0",""]
[1058600,"MARBURGER FARM DAIRY INC","5-0",0.1,33]
[1058800,"MONROE COUNTY MILK PRODUCERS COOP ASSO","3-0",-0.55000000000000004]
[1059200,"ZIMMERMANS DAIRY INC","3-0",""]
[1059300,"DEAN DAIRY HOLDINGS LLC","5-0",0.1,33]
[1059500,"DUTCH VALLEY FOOD CO LLC","3-0",-0.55000000000000004]
[1059700,"GALLIKER DAIRY COMPANY","6-0",0.3,33]
[1059701,"GALLIKER DAIRY COMPANY","6-1","",33]
[1060000,"HP HOOD LLC  PHILADELPHIA","1-0",-0.2]
[1060100,"SCHNEIDERS DAIRY INC","5-0",0.1,33]
[1060300,"WEIS MARKETS INC","3-0",""]
[1060800,"CLOVER FARMS DAIRY CO","2-0",-0.45]
[1061000,"CREAM O LAND DAIRY INC","1-4",""]
[1061300,"DUTCH WAY DAIRY","4-0",""]
[1061500,"FARMERS UNION MILK PROD ASSOC","5-0",""]
[1061600,"SAPUTO DAIRY FOODS USA LLC","3-2",-0.95]
[1062200,"KERBERS DAIRY INC","5-0","",33]
[1062500,"FARMERS CHEESE COOP ASSN","5-0",""]
[1062600,"MILK INDUSTRY MANAGEMENT CORPORATION","1-4",-0.75]
[1062602,"MILK INDUSTRY MANAGEMENT CORPORATION","2-0",""]
[1062700,"DAIRY FARMERS OF AMERICA-COOP-DIV 46","5-1",0,33]
[1062702,"DAIRY FARMERS OF AMERICA - NEW WILMINGTON","5-0",0.1]
[1062703,"DAIRY FARMERS OF AMERICA-COOP-DIV 47","3-2","",33]
[1062704,"DAIRY FARMERS OF AMERICA","9-9",""]
[1062706,"BERKSHIRE DAIRY AND FOOD PRODUCTS LLC","2-0",""]
[1062800,"POPOVICH, RAY ","3-0",""]
[1063000,"BORDEN DAIRY COMPANY OF OHIO LLC","5-1",0,33]
[1063200,"PERRYDELL FARM DAIRY INC","4-0",""]
[1063900,"TITUSVILLE DAIRY PROD COMPANY","5-0",""]
[1064000,"TURKEY HILL LP","4-0",-0.35]
[1064200,"HIGH VIEW INC","6-0",0.3]
[1064600,"DEAN DAIRY HOLDINGS LLC","4-0",-0.45]
[1065500,"THE HERSHEY COMPANY","4-0",-0.45]
[1066000,"RITCHEYS DAIRY INC","6-0",0.3]
[1066100,"RUTTER BROS DAIRY INC","4-0",-0.35]
[1066200,"TURNER DAIRY FARMS INC","5-0",0.1,33]
[1066300,"WAWA BEVERAGE COMPANY","1-0",-0.2]
[1066700,"LONGACRES MODERN DAIRY INC","2-0",-0.45]
[1067000,"BLUE RIBBON FARM DAIRY INC","3-0",""]
[1067500,"BRUNTON DAIRY","5-0",""]
[1067700,"FREDDY HILL FARMS","1-0",""]
[1068100,"FLEUR DE LAIT EAST LLC","4-0",-0.35]
[1068300,"BEAVER MEADOW CREAMERY INC","6-0",""]
[1068600,"GIANT FOOD STORES LLC","4-0",""]
[1069300,"SUPERIOR DAIRY INC","5-1","",33]
[1069500,"WAY-HAR FARM MARKET LLC","2-0",""]
[1069700,"PENN STATE BERKEY CREAMERY","6-0",""]
[1070500,"READINGTON FARMS INC","3-1",-0.15]
[1070600,"JOHN KOLLER & SON INC","5-0",0.1]
[1071402,"LEPRINO FOODS CO","3-0",-0.75]
[1071500,"HY POINT DAIRY FARMS INC","1-5",-0.2]
[1072700,"CAMPHILL VILLAGE KIMBERTON HILLS INC","1-0",""]
[1073000,"MERRYMEAD FARM INC","1-0",""]
[1073200,"MAPLEHOFE DAIRY INC","4-0",""]
[1073300,"MANNING, PAUL K","3-0",""]
[1075300,"MIDDLEBURY COOP MK PROD ASSN INC","3-0",""]
[1077200,"SYSCO EASTERN MARYLAND","1-3",""]
[1077800,"BYRNE DAIRY INC","3-2",""]
[1078000,"MD & VA MILK PROD COOP ASSOC INC","9-9","",33]
[1078001,"MD & VA MILK PROD COOP ASSOC INC","9-9","",33]
[1078400,"ADDISON MILK PROD COOP ASSOC INC","3-2",""]
[1078700,"CUMBERLAND VALLEY MILK PRODUCERS","2-0",""]
[1079100,"NFO INC","5-1",""]
[1079200,"GARELICK FARMS LLC","9-9",""]
[1079201,"GARELICK FARMS LLC","9-9",""]
[1079300,"SCHREIBER FOODS INC","4-0",-0.45]
[1079400,"PENN VIEW FARM","1-0",""]
[1079500,"JACKSON FARMS","5-0",""]
[1081100,"SAPUTO DAIRY FOODS USA LLC (MN)","9-9","",33]
[1081101,"SAPUTO DAIRY FOODS USA LLC (CT)","9-9",""]
[1081700,"GIANT EAGLE INC","5-0",""]
[1082200,"SCENIC MOUNTAIN MILK PROD COOP","3-2",""]
[1082300,"BETHGE, KENNETH J","3-0",""]
[1083100,"SEVEN STARS FARM INC","1-0",""]
[1083200,"ERIVAN DAIRY INC","1-0",-0.2]
[1084600,"SIRNA & SONS INC","5-1"]
[1085300,"DAIRY FARMERS OF AMERICA READING PLANT","2-0",-0.45]
[1085301,"DAIRY FARMERS OF AMERICA","3-0",-0.75]
[1085500,"LANCO DAIRY FARMS COOP INC","4-1","",33]
[1100901,"SUPERVALU TTSJ INC","4-0",""]
[2000300,"NOCCHI, MARTIN C","3-0"]
[2001400,"DECKER, WILLIAM R","3-0"]
[2002700,"OLEAN WHOLESALE GROCERY COOPERATIVE INC","6-2"]
[2003800,"TROUTMAN, STEVE R","3-0"]
[2003900,"AVI FOOD SYSTEMS INC","5-1"]
[2006100,"U S FOODS INC","5-1"]
[2008900,"INSTANTWHIP PENNSYLVANIA INC","2-0"]
[2010300,"REDNER'S MARKETS INC","2-0"]
[2012000,"NUTRITION INC","5-0"]
[2013100,"DM&G RENFER BROS MILK DIST","3-0"]
[2013800,"CAMPTOWN DAIRY INC","3-0"]
[2014500,"WASHKO, MARK G","3-0"]
[2015600,"S H PREMIERS INC","1-0"]
[2017400,"MORRISON MGMT SPECIALISTS INC","9-9"]
[2017600,"FEESERS INC","4-0"]
[2019400,"GREEN, JOSEPH ","1-0"]
[2019500,"STANLEY MARVEL INC","1-0"]
[2023100,"SHAFFER, WILLIAM N","3-0"]
[2025200,"LUCHINS, JOSEPH M","3-0"]
[2025600,"DEAVOR, GERALD E & BRENDA J","6-0"]
[2026000,"LAUREL FOOD SYSTEMS","5-0"]
[2026100,"HERR, ALLAN T","6-0"]
[2026200,"TWARKUSKY, JOSEPH G","3-0"]
[2026600,"SCHIFFS FOOD SERVICE INC","3-0"]
[2027200,"INVER, LARRY ","1-0"]
[2027500,"MARAMONT CORPORATION","1-0"]
[2027700,"KEYCO DISTRIBUTORS INC","3-0"]
[2028100,"THEODORE L GROSS INC","1-0"]
[2028500,"SYSCO PITTSBURGH LLC","5-0"]
[2028600,"MAYLATHS FARM & DAIRY LLC","3-0"]
[2028800,"CRH CATERING CO INC","5-0"]
[2029100,"MILL BROOK FARM INC","1-0"]
[2029200,"C A CURTZE COMPANY","5-0"]
[2029500,"INSTANTWHIP-EASTERN NEW YORK INC","3-2"]
[2030100,"JULIUS SILVERT INC","1-0"]
[2030300,"METZ CULINARY MANAGEMENT INC","3-0"]
[2031400,"SCHIFFS RESTAURANT SERVICE INC","3-0"]
[2031700,"THE SYGMA NETWORK INC","5-1"]
[2032000,"SYSCO CENTRAL PA LLC","4-0"]
[2032300,"SYSCO PHILADELPHIA  LLC","1-0"]
[2032700,"REINHART FOODSERVICE LLC","9-9"]
[2033300,"W E RYAN CO INC","1-0"]
[2033800,"FRANK SEXTON ENTERPRISES INC","1-0"]
[2034200,"LKM FOODS INC","1-0"]
[2035200,"GERBER, DAVID R","1-0"]
[2035900,"PITTSBURGH COMPANIES NORTH INC","5-0"]
[2036300,"TFS & SONS INC","3-0"]
[2036400,"VALLEY FOODS INC.","5-1"]
[7777701,"INDEPENDENT PRODUCER - PA","0-0",""]
[7777702,"Independent Producer - Non-PA","9-9",""]
[7777777,"DEALER DUMMY FOR HAULER REPORT","0-0",""]
[9999200,"UNLICENSED DEALER","9-9",""]
[9999201,"UNLICENSED DEALER","9-9",""]
[9999202,"UNLICENSED DEALER","9-9",""]
[9999203,"UNLICENSED DEALER","9-9",""]
[9999204,"UNLICENSED DEALER","9-9",""]
[9999205,"UNLICENSED DEALER","9-9",""]
[9999206,"UNLICENSED DEALER","9-9",""]
[9999207,"UNLICENSED DEALER","9-9",""]
[9999208,"UNLICENSED DEALER","9-9",""]
[9999209,"UNLICENSED DEALER","9-9",""]
[9999210,"UNLICENSED DEALER","9-9",""]
[9999211,"UNLICENSED DEALER","9-9",""]
[9999212,"UNLICENSED DEALER","9-9",""]
[9999213,"UNLICENSED DEALER","9-9",""]
[9999214,"UNLICENSED DEALER","9-9",""]
[9999215,"UNLICENSED DEALER","9-9",""]
[9999216,"UNLICENSED DEALER","9-9",""]
[9999217,"UNLICENSED DEALER","9-9",""]
[9999218,"UNLICENSED DEALER","9-9",""]
[9999219,"UNLICENSED DEALER","9-9",""]
[9999220,"UNLICENSED DEALER","9-9",""]
[9999221,"UNLICENSED DEALER","9-9",""]
[9999222,"UNLICENSED DEALER","9-9",""]
[9999223,"UNLICENSED DEALER","9-9",""]
[9999224,"UNLICENSED DEALER","9-9",""]
[9999225,"UNLICENSED DEALER","9-9",""]
[9999226,"UNLICENSED DEALER","9-9",""]
[9999227,"UNLICENSED DEALER","9-9",""]
[9999228,"UNLICENSED DEALER","9-9",""]
[9999229,"UNLICENSED DEALER","9-9",""]
[9999230,"UNLICENSED DEALER","9-9",""]
[9999231,"UNLICENSED DEALER","9-9",""]
[9999232,"UNLICENSED DEALER","9-9",""]
[9999233,"UNLICENSED DEALER","9-9",""]
[9999234,"UNLICENSED DEALER","9-9",""]
[9999235,"UNLICENSED DEALER","9-9",""]
[9999236,"UNLICENSED DEALER","9-9",""]
[9999237,"UNLICENSED DEALER","9-9",""]
[9999238,"UNLICENSED DEALER","9-9",""]
[9999239,"UNLICENSED DEALER","9-9",""]
[9999240,"UNLICENSED DEALER","9-9",""]
[9999241,"UNLICENSED DEALER","9-9",""]
[9999242,"UNLICENSED DEALER","9-9",""]
[9999243,"UNLICENSED DEALER","9-9",""]
[9999244,"UNLICENSED DEALER","9-9",""]
[9999245,"UNLICENSED DEALER","9-9",""]
[9999246,"UNLICENSED DEALER","9-9",""]
[9999247,"UNLICENSED DEALER","9-9",""]
[9999248,"UNLICENSED DEALER","9-9",""]
[9999249,"UNLICENSED DEALER","9-9",""]
[9999250,"UNLICENSED DEALER","9-9",""]
[9999251,"UNLICENSED DEALER","9-9",""]
[9999252,"UNLICENSED DEALER","9-9",""]
[9999253,"UNLICENSED DEALER","9-9",""]
[9999254,"UNLICENSED DEALER","9-9",""]
[9999255,"UNLICENSED DEALER","9-9",""]
[9999256,"UNLICENSED DEALER","9-9",""]
[9999257,"UNLICENSED DEALER","9-9",""]
[9999258,"UNLICENSED DEALER","9-9",""]
[9999259,"UNLICENSED DEALER","9-9",""]
[9999260,"UNLICENSED DEALER","9-9",""]
[9999261,"UNLICENSED DEALER","9-9",""]
[9999262,"UNLICENSED DEALER","9-9",""]
[9999263,"UNLICENSED DEALER","9-9",""]
[9999264,"UNLICENSED DEALER","9-9",""]
[9999265,"UNLICENSED DEALER","9-9",""]
[9999266,"UNLICENSED DEALER","9-9",""]
[9999267,"UNLICENSED DEALER","9-9",""]
[9999268,"UNLICENSED DEALER","9-9",""]
[9999269,"UNLICENSED DEALER","9-9",""]
[9999270,"UNLICENSED DEALER","9-9",""]
[9999271,"UNLICENSED DEALER","9-9",""]
[9999272,"UNLICENSED DEALER","9-9",""]
[9999273,"UNLICENSED DEALER","9-9",""]
[9999274,"UNLICENSED DEALER","9-9",""]
[9999275,"UNLICENSED DEALER","9-9",""]
[9999276,"UNLICENSED DEALER","9-9",""]
[9999277,"UNLICENSED DEALER","9-9",""]
[9999278,"UNLICENSED DEALER","9-9",""]
[9999279,"UNLICENSED DEALER","9-9",""]
[9999280,"UNLICENSED DEALER","9-9",""]
[9999281,"UNLICENSED DEALER","9-9",""]
[9999282,"UNLICENSED DEALER","9-9",""]
[9999283,"UNLICENSED DEALER","9-9",""]
[9999284,"UNLICENSED DEALER","9-9",""]
[9999285,"UNLICENSED DEALER","9-9",""]
[9999286,"UNLICENSED DEALER","9-9",""]
[9999287,"UNLICENSED DEALER","9-9",""]
[9999288,"UNLICENSED DEALER","9-9",""]
[9999289,"UNLICENSED DEALER","9-9",""]
[9999290,"UNLICENSED DEALER","9-9",""]
[9999291,"UNLICENSED DEALER","9-9",""]
[9999292,"UNLICENSED DEALER","9-9",""]
[9999293,"UNLICENSED DEALER","9-9",""]
[9999294,"UNLICENSED DEALER","9-9",""]
[9999295,"UNLICENSED DEALER","9-9",""]
[9999296,"UNLICENSED DEALER","9-9",""]
[9999297,"UNLICENSED DEALER","9-9",""]
[9999298,"UNLICENSED DEALER","9-9",""]
[9999299,"UNLICENSED DEALER","9-9",""]
[9999400,"UNLICENSED DEALER","9-9",""]
[9999401,"UNLICENSED DEALER","9-9",""]
[9999402,"UNLICENSED DEALER","9-9",""]
[9999403,"UNLICENSED DEALER","9-9",""]
[9999404,"UNLICENSED DEALER","9-9",""]
[9999405,"UNLICENSED DEALER","9-9",""]
[9999406,"UNLICENSED DEALER","9-9",""]
[9999407,"UNLICENSED DEALER","9-9",""]
[9999408,"UNLICENSED DEALER","9-9",""]
[9999409,"UNLICENSED DEALER","9-9",""]
[9999410,"UNLICENSED DEALER","9-9",""]
[9999411,"UNLICENSED DEALER","9-9",""]
[9999412,"UNLICENSED DEALER","9-9",""]
[9999413,"UNLICENSED DEALER","9-9",""]
[9999414,"UNLICENSED DEALER","9-9",""]
[9999415,"UNLICENSED DEALER","9-9",""]
[9999416,"UNLICENSED DEALER","9-9",""]
[9999417,"UNLICENSED DEALER","9-9",""]
[9999418,"UNLICENSED DEALER","9-9",""]
[9999419,"UNLICENSED DEALER","9-9",""]
[9999420,"UNLICENSED DEALER","9-9",""]
[9999421,"UNLICENSED DEALER","9-9",""]
[9999422,"UNLICENSED DEALER","9-9",""]
[9999423,"UNLICENSED DEALER","9-9",""]
[9999424,"UNLICENSED DEALER","9-9",""]
[9999425,"UNLICENSED DEALER","9-9",""]
[9999426,"UNLICENSED DEALER","9-9",""]
[9999427,"UNLICENSED DEALER","9-9",""]
[9999428,"UNLICENSED DEALER","9-9",""]
[9999429,"UNLICENSED DEALER","9-9",""]
[9999430,"UNLICENSED DEALER","9-9",""]
[9999431,"UNLICENSED DEALER","9-9",""]
[9999432,"UNLICENSED DEALER","9-9",""]
[9999433,"UNLICENSED DEALER","9-9",""]
[9999434,"UNLICENSED DEALER","9-9",""]
[9999435,"UNLICENSED DEALER","9-9",""]
[9999436,"UNLICENSED DEALER","9-9",""]
[9999437,"UNLICENSED DEALER","9-9",""]
[9999438,"UNLICENSED DEALER","9-9",""]
[9999439,"UNLICENSED DEALER","9-9",""]
[9999440,"UNLICENSED DEALER","9-9",""]
[9999441,"UNLICENSED DEALER","9-9",""]
[9999442,"UNLICENSED DEALER","9-9",""]
[9999443,"UNLICENSED DEALER","9-9",""]
[9999444,"UNLICENSED DEALER","9-9",""]
[9999445,"UNLICENSED DEALER","9-9",""]
[9999446,"UNLICENSED DEALER","9-9",""]
[9999447,"UNLICENSED DEALER","9-9",""]
[9999448,"UNLICENSED DEALER","9-9",""]
[9999449,"UNLICENSED DEALER","9-9",""]
[9999450,"UNLICENSED DEALER","9-9",""]
[9999451,"UNLICENSED DEALER","9-9",""]
[9999452,"UNLICENSED DEALER","9-9",""]
[9999453,"UNLICENSED DEALER","9-9",""]
[9999454,"UNLICENSED DEALER","9-9",""]
[9999455,"UNLICENSED DEALER","9-9",""]
[9999456,"UNLICENSED DEALER","9-9",""]
[9999457,"UNLICENSED DEALER","9-9",""]
[9999458,"UNLICENSED DEALER","9-9",""]
[9999459,"UNLICENSED DEALER","9-9",""]
[9999460,"UNLICENSED DEALER","9-9",""]
[9999461,"UNLICENSED DEALER","9-9",""]
[9999462,"UNLICENSED DEALER","9-9",""]
[9999463,"UNLICENSED DEALER","9-9",""]
[9999464,"UNLICENSED DEALER","9-9",""]
[9999465,"UNLICENSED DEALER","9-9",""]
[9999466,"UNLICENSED DEALER","9-9",""]
[9999467,"UNLICENSED DEALER","9-9",""]
[9999468,"UNLICENSED DEALER","9-9",""]
[9999469,"UNLICENSED DEALER","9-9",""]
[9999470,"UNLICENSED DEALER","9-9",""]
[9999471,"UNLICENSED DEALER","9-9",""]
[9999472,"UNLICENSED DEALER","9-9",""]
[9999473,"UNLICENSED DEALER","9-9",""]
[9999474,"UNLICENSED DEALER","9-9",""]
[9999475,"UNLICENSED DEALER","9-9",""]
[9999476,"UNLICENSED DEALER","9-9",""]
[9999477,"UNLICENSED DEALER","9-9",""]
[9999478,"UNLICENSED DEALER","9-9",""]
[9999479,"UNLICENSED DEALER","9-9",""]
[9999480,"UNLICENSED DEALER","9-9",""]
[9999481,"UNLICENSED DEALER","9-9",""]
[9999482,"UNLICENSED DEALER","9-9",""]
[9999483,"UNLICENSED DEALER","9-9",""]
[9999484,"UNLICENSED DEALER","9-9",""]
[9999485,"UNLICENSED DEALER","9-9",""]
[9999486,"UNLICENSED DEALER","9-9",""]
[9999487,"UNLICENSED DEALER","9-9",""]
[9999488,"UNLICENSED DEALER","9-9",""]
[9999489,"UNLICENSED DEALER","9-9",""]
[9999490,"UNLICENSED DEALER","9-9",""]
[9999491,"UNLICENSED DEALER","9-9",""]
[9999492,"UNLICENSED DEALER","9-9",""]
[9999493,"UNLICENSED DEALER","9-9",""]
[9999494,"UNLICENSED DEALER","9-9",""]
[9999495,"UNLICENSED DEALER","9-9",""]
[9999496,"UNLICENSED DEALER","9-9",""]
[9999497,"UNLICENSED DEALER","9-9",""]
[9999498,"UNLICENSED DEALER","9-9",""]
[9999499,"UNLICENSED DEALER","9-9",""]
[9999500,"UNLICENSED DEALER","9-9",""]
[9999501,"UNLICENSED DEALER","9-9",""]
[9999502,"UNLICENSED DEALER","9-9",""]
[9999503,"UNLICENSED DEALER","9-9",""]
[9999504,"UNLICENSED DEALER","9-9",""]
[9999505,"UNLICENSED DEALER","9-9",""]
[9999506,"UNLICENSED DEALER","9-9",""]
[9999507,"UNLICENSED DEALER","9-9",""]
[9999508,"UNLICENSED DEALER","9-9",""]
[9999509,"UNLICENSED DEALER","9-9",""]
[9999510,"UNLICENSED DEALER","9-9",""]
[9999511,"UNLICENSED DEALER","9-9",""]
[9999512,"UNLICENSED DEALER","9-9",""]
[9999513,"UNLICENSED DEALER","9-9",""]
[9999514,"UNLICENSED DEALER","9-9",""]
[9999515,"UNLICENSED DEALER","9-9",""]
[9999516,"UNLICENSED DEALER","9-9",""]
[9999517,"UNLICENSED DEALER","9-9",""]
[9999518,"UNLICENSED DEALER","9-9",""]
[9999519,"UNLICENSED DEALER","9-9",""]
[9999520,"UNLICENSED DEALER","9-9",""]
[9999521,"UNLICENSED DEALER","9-9",""]
[9999522,"UNLICENSED DEALER","9-9",""]
[9999523,"UNLICENSED DEALER","9-9",""]
[9999524,"UNLICENSED DEALER","9-9",""]
[9999525,"UNLICENSED DEALER","9-9",""]
[9999526,"UNLICENSED DEALER","9-9",""]
[9999527,"UNLICENSED DEALER","9-9",""]
[9999528,"UNLICENSED DEALER","9-9",""]
[9999529,"UNLICENSED DEALER","9-9",""]
[9999530,"UNLICENSED DEALER","9-9",""]
[9999531,"UNLICENSED DEALER","9-9",""]
[9999532,"UNLICENSED DEALER","9-9",""]
[9999533,"UNLICENSED DEALER","9-9",""]
[9999534,"UNLICENSED DEALER","9-9",""]
[9999535,"UNLICENSED DEALER","9-9",""]
[9999536,"UNLICENSED DEALER","9-9",""]
[9999537,"UNLICENSED DEALER","9-9",""]
[9999538,"UNLICENSED DEALER","9-9",""]
[9999539,"UNLICENSED DEALER","9-9",""]
[9999540,"UNLICENSED DEALER","9-9",""]
[9999541,"UNLICENSED DEALER","9-9",""]
[9999542,"UNLICENSED DEALER","9-9",""]
[9999543,"UNLICENSED DEALER","9-9",""]
[9999544,"UNLICENSED DEALER","9-9",""]
[9999545,"UNLICENSED DEALER","9-9",""]
[9999546,"UNLICENSED DEALER","9-9",""]
[9999547,"UNLICENSED DEALER","9-9",""]
[9999548,"UNLICENSED DEALER","9-9",""]
[9999549,"UNLICENSED DEALER","9-9",""]
[9999550,"UNLICENSED DEALER","9-9",""]
[9999551,"UNLICENSED DEALER","9-9",""]
[9999552,"UNLICENSED DEALER","9-9",""]
[9999553,"UNLICENSED DEALER","9-9",""]
[9999554,"UNLICENSED DEALER","9-9",""]
[9999555,"UNLICENSED DEALER","9-9",""]
[9999556,"UNLICENSED DEALER","9-9",""]
[9999557,"UNLICENSED DEALER","9-9",""]
[9999558,"UNLICENSED DEALER","9-9",""]
[9999559,"UNLICENSED DEALER","9-9",""]
[9999560,"UNLICENSED DEALER","9-9",""]
[9999561,"UNLICENSED DEALER","9-9",""]
[9999562,"UNLICENSED DEALER","9-9",""]
[9999563,"UNLICENSED DEALER","9-9",""]
[9999564,"UNLICENSED DEALER","9-9",""]
[9999565,"UNLICENSED DEALER","9-9",""]
[9999566,"UNLICENSED DEALER","9-9",""]
[9999567,"UNLICENSED DEALER","9-9",""]
[9999568,"UNLICENSED DEALER","9-9",""]
[9999569,"UNLICENSED DEALER","9-9",""]
[9999570,"UNLICENSED DEALER","9-9",""]
[9999571,"UNLICENSED DEALER","9-9",""]
[9999572,"UNLICENSED DEALER","9-9",""]
[9999573,"UNLICENSED DEALER","9-9",""]
[9999574,"UNLICENSED DEALER","9-9",""]
[9999575,"UNLICENSED DEALER","9-9",""]
[9999576,"UNLICENSED DEALER","9-9",""]
[9999577,"UNLICENSED DEALER","9-9",""]
[9999578,"UNLICENSED DEALER","9-9",""]
[9999579,"UNLICENSED DEALER","9-9",""]
[9999580,"UNLICENSED DEALER","9-9",""]
[9999581,"UNLICENSED DEALER","9-9",""]
[9999582,"UNLICENSED DEALER","9-9",""]
[9999583,"UNLICENSED DEALER","9-9",""]
[9999584,"UNLICENSED DEALER","9-9",""]
[9999585,"UNLICENSED DEALER","9-9",""]
[9999586,"UNLICENSED DEALER","9-9",""]
[9999587,"UNLICENSED DEALER","9-9",""]
[9999588,"UNLICENSED DEALER","9-9",""]
[9999589,"UNLICENSED DEALER","9-9",""]
[9999590,"UNLICENSED DEALER","9-9",""]
[9999591,"UNLICENSED DEALER","9-9",""]
[9999592,"UNLICENSED DEALER","9-9",""]
[9999593,"UNLICENSED DEALER","9-9",""]
[9999594,"UNLICENSED DEALER","9-9",""]
[9999595,"UNLICENSED DEALER","9-9",""]
[9999596,"UNLICENSED DEALER","9-9",""]
[9999597,"UNLICENSED DEALER","9-9",""]
[9999598,"UNLICENSED DEALER","9-9",""]
[9999599,"UNLICENSED DEALER","9-9",""]
[9999900,"UNLICENSED DEALER","9-9",""]
[9999901,"UNLICENSED DEALER","9-9",""]
[9999902,"UNLICENSED DEALER","9-9",""]
[9999903,"UNLICENSED DEALER","9-9",""]
[9999904,"UNLICENSED DEALER","9-9",""]
[9999905,"UNLICENSED DEALER","9-9",""]
[9999906,"UNLICENSED DEALER","9-9",""]
[9999907,"UNLICENSED DEALER","9-9",""]
[9999908,"UNLICENSED DEALER","9-9",""]
[9999909,"UNLICENSED DEALER","9-9",""]
[9999910,"UNLICENSED DEALER","1-0",""]
[9999913,"UNLICENSED DEALER","1-3",""]
[9999914,"UNLICENSED DEALER","1-4",""]
[9999915,"UNLICENSED DEALER","1-5",""]
[9999920,"UNLICENSED DEALER","2-0",""]
[9999930,"UNLICENSED DEALER","3-0",""]
[9999931,"UNLICENSED DEALER","3-1",""]
[9999932,"UNLICENSED DEALER","3-2",""]
[9999940,"UNLICENSED DEALER","4-0",""]
[9999941,"UNLICENSED DEALER","4-1",""]
[9999950,"UNLICENSED DEALER","5-0",""]
[9999951,"UNLICENSED DEALER","5-1",""]
[9999952,"UNLICENSED DEALER","5-2",""]
[9999953,"UNLICENSED DEALER","5-3",""]
[9999960,"UNLICENSED DEALER","6-0",""]
[9999961,"UNLICENSED DEALER","6-1",""]
[9999962,"UNLICENSED DEALER","6-2",""]
[9999977,"UNLICENSED DEALER","7-7",""]
[9999991,"UNLICENSED DEALER","9-1",""]
[9999993,"UNLICENSED DEALER","9-3",""]
[9999995,"UNLICENSED DEALER","9-5",""]
[9999999,"UNLICENSED DEALER","9-9",""]
[10000008,"GARELICK FARMS LLC BURLINGTON","1-4",-0.2]
[10000057,"POCONO PRODUCE CO INC","3-0"]
[10000115,"CREAM O LAND DAIRIES LLC","1-4"]
[10000186,"OAK SHADE CHEESE LLC","4-0",-0.35]
[10000216,"HP HOOD LLC ONEIDA","6-2",-0.75]
[10000217,"DMS (PSEUDO)","4-0",-0.75]
[10000249,"POT O GOLD DAIRY SPECIALTIES INC","6-0",""]
[10000418,"WWF OPERATING COMPANY","3-2",""]
[10000421,"DEAN DAIRY HOLDINGS LLC","5-0",0.1,33]
[10000443,"DERSTINE'S INC.","1-0"]
[10000444,"BEAR LAKE COOPERATIVE MILK PRODUCERS ASSN INC","4-0",""]
[10000469,"FRESH MADE INC","1-0",-0.2]
[10000492,"HP HOOD LLC  WINCHESTER","9-9",-0.45]
[10000565,"MCLANE FOODSERVICE INC","9-9"]
[10000566,"PETES DAIRY LLC","6-0"]
[10000578,"JORDAN BANANA DISTRIBUTING COMPANY","5-0"]
[10000633,"DELGADO, JOSE L","1-4"]
[10000647,"TRICKLING SPRINGS CREAMERY LLC","4-0",-0.45]
[10000683,"PARAGON WHOLESALE FOODS CORP","5-0"]
[10000761,"GORDON FOOD SERVICE INC","9-9"]
[10000807,"STEAMBURG MILK PRODUCERS COOP INC","3-2","",33]
[10000879,"VARANOS WAREHOUSE INC","3-0"]
[10000970,"MOUNTAINSIDE FRUIT MARKET INC","3-0"]
[10000991,"LANCASTER ORGANIC FARMERS COOP","4-1","",33]
[10001034,"MAPLEVALE FARMS INC","6-2"]
[10001214,"FISHER, RAYMOND S","6-0",""]
[10001281,"R W SAUDER INC","4-0"]
[10001319,"BIAZZO DAIRY PRODUCTS INC","3-1",-0.1]
[10001322,"SAPUTO DAIRY FOODS USA LLC (NY)","3-2",-0.55000000000000004]
[10001328,"AUSTINTOWN DAIRY INC","5-1"]
[10001358,"E S FOODS INC","9-9"]
[10001359,"PERFORMANCE FOOD GROUP INC","9-9"]
[10001478,"BENNINGTON, STEVEN M","1-0"]
[10001519,"GOODWEST INDUSTRIES LLC","2-0",-0.45]
[10001561,"FPPTLC INC","1-3"]
[10001594,"DAISY BRAND LLC","9-9",""]
[10001659,"THE LANDS AT HILLSIDE FARMS","3-0",-0.55000000000000004]
[10001661,"SUNFRESH FOOD SERVICE INC","5-0"]
[10001735,"1558 YSL INC","1-0"]
[10001763,"DICARLO DISTRIBUTORS INC","3-2"]
[10001862,"LAUREL GROCERY CO LLC","5-0"]
[10001864,"NATURAL DAIRY PRODUCTS CORPORATION","1-5",""]
[10001890,"KECKS FOOD SERVICE INC","3-0"]
[10001902,"TOMMY BURKE PROVISIONS INC","2-0"]
[10001903,"LARC INDUSTRIES INC","1-0"]
[10001926,"MAINES PAPER & FOOD SERVICE INC.","3-2"]
[10001951,"BITTNER VENDING INC","6-0"]
[10001952,"THE CHEFS WAREHOUSE  MID ATLANTIC LLC","1-0"]
[10001979,"KEGELS PRODUCE INC","4-0"]
[10002021,"HENNY PENNY FARMS INC","2-0"]
[10002044,"JOHN GROSS CO INC","4-0"]
[10002089,"CORE MARK MIDCONTINENT INC","3-0"]
[10002104,"COPP, LARRY A","3-0"]
[10002138,"YODERS MEATS INC","4-0",""]
[10002147,"BALDOR SPECIALTY FOODS INC","3-2"]
[10002148,"INSTANTWHIP - AKRON INC","5-1"]
[10002193,"APPLE VALLEY CREAMERY LLC","4-0",""]
[10002195,"BEST OF LANCASTER COUNTY LLC","4-0"]
[10002279,"ANDERSON DUBOSE COMPANY","5-1"]
[10002346,"COOPER BOOTH WHOLESALE CO LP","4-0"]
[10002347,"NESTLE USA INC","9-9","",33]
[10002372,"JAMES VENDING INC","5-0"]
[10002389,"K HEEPS INC","2-0"]
[10002391,"ARAMARK EDUCATIONAL SERVICES LLC","5-0"]
[10002530,"LOGAN BEVERAGE INC","6-0"]
[10002537,"METRO BEVERAGE OF PHILADELPHIA INC","1-0"]
[10002546,"WAKEFIELD DAIRY LLC","4-0",""]
[10002565,"SIMCO LOGISTICS INC","1-4"]
[10002636,"W A DEHART INC","3-0"]
[10002678,"MONTEVERDES INC","5-0"]
[10002705,"G & C FOOD DISTRIBUTORS & BROKERS INC","3-2"]
[10002727,"BURRIS PHILADELPHIA INC","1-0"]
[10002730,"CLOVER CREEK CHEESE CELLAR LLC","6-0",""]
[10002731,"SHAMROCK FOODS COMPANY - DAIRY DIVISION","9-9",""]
[10002787,"BLUE COW DAIRY LLC","2-0",""]
[10002792,"NAPPIES FROZEN FOOD","5-0"]
[10002812,"FIVE ACRE FARMS INC","3-2"]
[10002875,"COOPERATIVE REGIONS OF ORGANIC PRODUCER POOLS","1-0",""]
[10002900,"CREAMWORKS INC","3-0",""]
[10002913,"SENSORY EFFECTS POWDER SYSTEMS","2-0",""]
[10002919,"ACF ORGANICS LLC","3-1",""]
[10002934,"R & J DISTRIBUTOR INC","1-0"]
[10002957,"POOL FORGE DAIRY LLC","4-0",""]
[10002994,"WHITE EAGLE COOPERATIVE","5-0","",33]
[10003007,"PLAINFIELD FRUIT & PRODUCE CO INC","3-1"]
[10003061,"BEST VALUE KOSHER FOODS INC","3-1",""]
[10003176,"R & P DISTRIBUTOR INC","1-0"]
[10003193,"LEBANON CHEESE COMPANY INC","3-1",""]
[10003194,"IRISH ISLE PROVISION CO INC","3-0"]
[10003210,"HARDLER FARMS LLC","3-0",""]
[10003212,"THE MARTIN BROWER COMPANY LLC","1-0"]
[10003238,"FRESH DIRECT LLC","3-2"]
[10003239,"COMMUNITY OASIS AT BIRD IN HAND COOPERATIVE INC","4-0",""]
[10003264,"BLACKBURN RUSSELL CO INC","6-0"]
[10003348,"NOVICK BROTHERS CORPORATION","1-0"]
[10003349,"PRIMO NO 1 IN PRODUCE INC","2-0"]
[10003390,"SAPUTO DAIRY FOODS USA LLC (TX)","3-2",""]
[10003408,"BENJAMIN FOODS LLC","1-0"]
[10003435,"FAMILY DAIRY FARMS LLC","4-0"]
[10003456,"MCANENY BROTHERS INC","6-0"]
[10003457,"KREIDER, NATHANIEL J","4-0",""]
[10003480,"BEDWAY PRODUCE COMPANY","3-0"]
[10003530,"SWISS VILLA LLC","4-0"]
[10003595,"THE FAMILY COW LLC","4-0",""]
[10003626,"NELSONS CREAMERY LLC","1-0",""]
[10003627,"PENNSYLVANIA NOBLE CHEESE LLC","4-0",""]
[10003628,"CENTRAL PA FOOD BANK","4-0"]
[10003634,"ANTONIO MOZZARELLA FACTORY INC","3-1",""]
[10003656,"FOUR SEASONS PRODUCE INC","4-0"]
[10003663,"GREATER PITTSBURGH COMMUNITY FOOD BANK","5-0"]
[10003668,"MCLANE FOODSERVICE DISTRIBUTION INC","4-0"]
[10003702,"C&S WHOLESALE GROCERS INC","3-0"]
[10003707,"THE COCA-COLA COMPANY","1-0"]
[10003750,"BAILYS DAIRY OF POCOPSON MEADOW FARM LLC","1-0",""]
[10003751,"SHAMROCK FOODS COMPANY DAIRY DIVISION","9-9",""]
[10003771,"WWF OPERATING COMPANY","6-0",""]
[10003779,"KINGS KREAMERY LLC","4-0",""]
[10003780,"PATCHES, MARK A","4-0",""]
[10003803,"STELLO FOODS INC","6-0"]
[10003804,"GARELICK FARMS LLC","9-9",""]
[10003811,"SUIZA DAIRY GROUP LLC","5-1","",33]
[10003818,"PEQUEA VALLEY FARM LLC","4-0",""]
[10003819,"CAPUTO BROTHERS CREAMERY LLC","4-0",""]
[10003821,"VALLEY FARMS DAIRY LLC","3-0",-0.75]
[10003842,"ALLEN BROTHERS WHOLESALE DIST INC","1-0"]
[10003868,"FARMERS CHOICE LLC","3-2"]
[10003869,"LIPARI FOODS OPERATING COMPANY LLC","9-9"]
[10003922,"SMELTZER FAMILY ENTERPRISES LLC","1-4"]
[10003942,"WESTMORELAND COUNTY FOOD BANK INC","5-0"]
[10003958,"DUTCH MEADOWS LLC","4-0",""]
[10003959,"SECOND HARVEST FOOD BANK OF NORTHWEST PENNSYLVANIA","5-0"]
[10003960,"COMMUNITY FOOD WAREHOUSE OF MERCER COUNTY","5-0"]
[10003961,"COMMISSION ON ECONOMIC OPPORTUNITY","3-0"]
[10003984,"JACS PRODUCE LLC","3-0"]
[10003993,"COMMUNITY ACTION COMMITTEE OF LEHIGH VALLEY","2-0"]
[10003994,"PHILABUNDANCE","1-0"]
[10004003,"COW BELLE LLC","3-0"]
[10004012,"LIBERTY USA A DIVISION OF EBY-BROWN LLC","5-0"]
[10004026,"CHAS M SLEDD COMPANY","5-3"]
[10004027,"SORRENTO LACTALIS INC","5-2",""]
[10004032,"JET.COM INC","3-1"]
[10004057,"DOORSTEP DAIRY","4-0"]
[10004059,"WHOLESALE DAIRY COMPANY LLC","1-0"]
[10004060,"ROY S KOLB SONS LLC","1-0",""]
[10004061,"CAPOGIRO LLC","1-0",""]
[10004069,"HOME TOWN DISTRIBUTOR INC","3-2"]
[10004095,"FONTERRA FOODSERVICE USA INC","9-9",""]
[10004120,"SYSCO SYRACUSE LLC","3-2"]
[10004121,"BICHSEL ICE CREAM COMPANY","5-0"]
[10004122,"GROSS FAMILY DAIRY","3-0",""]
[10004134,"THREE RIVERS GROWN LLC","5-0"]
[10004144,"LAMAGNA FOOD GROUP LLC","5-0",""]
[10004150,"BRUNTON, JEFFRY ","5-0"]
[10004165,"ARAMARK CORRECTIONAL SERVICES LLC","1-0"]
[10004166,"YODER, RUDY ","4-0",""]
[10004175,"FLIK LIFESTYLES LLC","9-9"]
[10004177,"PASTURE MAID CREAMERY LLC","5-0",""]
[10004198,"WILTS FOOD VENDING SERVICE LLC","6-0"]
[10004199,"JMSB DISTRIBUTORS INC","1-4"]
[10004223,"BRECHBILL, EDWARD B","4-0",""]
[10004234,"COUNTRY FOOD LLC","4-0",""]
[10004256,"MIDDLECREEK DAIRY LLC","3-0",""]
[10004257,"COLD STAR INC","1-4"]
[10004288,"LANCASTER FARM FRESH COOPERATIVE","4-0"]
[10004296,"PITTSBURGH SPECIAL-T DAIRY LLC","5-0","",33]
[10004304,"NEW ALBERTSONS L.P.","1-0",""]
[10004331,"FOREMOST FARMS USA COOPERATIVE","9-9",""]
[10004332,"J AMBROGI FOOD DISTRIBUTION INC","1-0"]
[10004364,"LIBERTY COCA-COLA BEVERAGES LLC","1-0"]
[10004375,"ALDOS FROZEN FOODS INC","5-0"]
[10004376,"RIVENDALE FARMS PITTSBURGH LLC","5-0"]
[10004414,"CLARK ASSOCIATES INC","4-0"]
[10004434,"SEPTEMBER FARM LLC","1-0",""]
[10004459,"RAINFOREST DISTRIBUTION CORP","1-4"]
[10004462,"LEWIS, COREY ","3-0"]
[10004465,"HP HOOD BATAVIA","3-2",""]
[10004488,"PENN DAIRY LLC","3-0",""]
[10004492,"POLLAK FOOD DISTRIBUTORS INC","5-1"]
[10004493,"SUPERVALU PENN, LLC","9-9"]
[10004494,"UNITED NATIONAL FOODS INC","9-9"]
[10004509,"COCA COLA COMPANY OF NORTHERN NEW ENGLAND INC","3-2"]
[10004516,"J & L POULTRY RANCH INC","1-4"]
[10004528,"THE ORIGIN MILK COMPANY INC","5-1"]
[10004529,"IN THE LOUP LLC","1-0"]
[10565001,"UNITED DAIRY INC","5-0",0.3,33]
[100002179,"DAIRY MARKETING SERVICES LLC","4-0",""]
[100002180,"DAIRY MARKETING SERVICES LLC","4-0",""]
[100002180,"DAIRY MARKETING SERVICES LLC","4-0",""]
[100002181,"DAIRY MARKETING SERVICES LLC","5-0",""]
[100002181,"DAIRY MARKETING SERVICES LLC","5-0",""]
[100034581,"WALMART STORES INC - SHARPSVILLE","5-0",""]
[100034581,"WALMART STORES INC - SHARPSVILLE","5-0",""]
[100034582,"WALMART STORES INC - ERIE","5-0",""]
[100034582,"WALMART STORES INC - ERIE","5-0",""]
[100034583,"WALMART STORES INC - LEBANON","4-0",""]
[100034583,"WALMART STORES INC - LEBANON","4-0",""]
[100034584,"WALMART STORES INC - SCHUYLKILL HAVEN","3-0",""]
[100034584,"WALMART STORES INC - SCHUYLKILL HAVEN","3-0",""]
[100034585,"WALMART STORES INC - LANSDALE","1-0",""]
[100034585,"WALMART STORES INC - LANSDALE","1-0",""]
[100034586,"WALMART STORES INC - NEW JERSEY","3-2",""]
[100034586,"WALMART STORES INC - NEW JERSEY","3-2",""]

{"sheet":"SUBDEALER-LIST","index":30,"n_rows":162,"n_cols":3,"rows_kept":162,"cut":false,"hidden":true,"merged":[]}
[1084600,"SIRNA & SONS INC","5-1"]
[2000300,"NOCCHI, MARTIN C","3-0"]
[2001400,"DECKER, WILLIAM R","3-0"]
[2002700,"OLEAN WHOLESALE GROCERY COOPERATIVE INC","6-2"]
[2003800,"TROUTMAN, STEVE R","3-0"]
[2003900,"AVI FOOD SYSTEMS INC","5-1"]
[2006100,"U S FOODS INC","5-1"]
[2008900,"INSTANTWHIP PENNSYLVANIA INC","2-0"]
[2010300,"REDNER'S MARKETS INC","2-0"]
[2012000,"NUTRITION INC","5-0"]
[2013100,"DM&G RENFER BROS MILK DIST","3-0"]
[2013800,"CAMPTOWN DAIRY INC","3-0"]
[2014500,"WASHKO, MARK G","3-0"]
[2015600,"S H PREMIERS INC","1-0"]
[2017400,"MORRISON MGMT SPECIALISTS INC","9-9"]
[2017600,"FEESERS INC","4-0"]
[2019400,"GREEN, JOSEPH ","1-0"]
[2019500,"STANLEY MARVEL INC","1-0"]
[2023100,"SHAFFER, WILLIAM N","3-0"]
[2025200,"LUCHINS, JOSEPH M","3-0"]
[2025600,"DEAVOR, GERALD E & BRENDA J","6-0"]
[2026000,"LAUREL FOOD SYSTEMS","5-0"]
[2026100,"HERR, ALLAN T","6-0"]
[2026200,"TWARKUSKY, JOSEPH G","3-0"]
[2026600,"SCHIFFS FOOD SERVICE INC","3-0"]
[2027200,"INVER, LARRY ","1-0"]
[2027500,"MARAMONT CORPORATION","1-0"]
[2027700,"KEYCO DISTRIBUTORS INC","3-0"]
[2028100,"THEODORE L GROSS INC","1-0"]
[2028500,"SYSCO PITTSBURGH LLC","5-0"]
[2028600,"MAYLATHS FARM & DAIRY LLC","3-0"]
[2028800,"CRH CATERING CO INC","5-0"]
[2029100,"MILL BROOK FARM INC","1-0"]
[2029200,"C A CURTZE COMPANY","5-0"]
[2029500,"INSTANTWHIP-EASTERN NEW YORK INC","3-2"]
[2030100,"JULIUS SILVERT INC","1-0"]
[2030300,"METZ CULINARY MANAGEMENT INC","3-0"]
[2031400,"SCHIFFS RESTAURANT SERVICE INC","3-0"]
[2031700,"THE SYGMA NETWORK INC","5-1"]
[2032000,"SYSCO CENTRAL PA LLC","4-0"]
[2032300,"SYSCO PHILADELPHIA  LLC","1-0"]
[2032700,"REINHART FOODSERVICE LLC","9-9"]
[2033300,"W E RYAN CO INC","1-0"]
[2033800,"FRANK SEXTON ENTERPRISES INC","1-0"]
[2034200,"LKM FOODS INC","1-0"]
[2035200,"GERBER, DAVID R","1-0"]
[2035900,"PITTSBURGH COMPANIES NORTH INC","5-0"]
[2036300,"TFS & SONS INC","3-0"]
[2036400,"VALLEY FOODS INC.","5-1"]
[10000057,"POCONO PRODUCE CO INC","3-0"]
[10000115,"CREAM O LAND DAIRIES LLC","1-4"]
[10000443,"DERSTINE'S INC.","1-0"]
[10000565,"MCLANE FOODSERVICE INC","9-9"]
[10000566,"PETES DAIRY LLC","6-0"]
[10000578,"JORDAN BANANA DISTRIBUTING COMPANY","5-0"]
[10000633,"DELGADO, JOSE L","1-4"]
[10000683,"PARAGON WHOLESALE FOODS CORP","5-0"]
[10000761,"GORDON FOOD SERVICE INC","9-9"]
[10000879,"VARANOS WAREHOUSE INC","3-0"]
[10000970,"MOUNTAINSIDE FRUIT MARKET INC","3-0"]
[10001034,"MAPLEVALE FARMS INC","6-2"]
[10001281,"R W SAUDER INC","4-0"]
[10001328,"AUSTINTOWN DAIRY INC","5-1"]
[10001358,"E S FOODS INC","9-9"]
[10001359,"PERFORMANCE FOOD GROUP INC","9-9"]
[10001478,"BENNINGTON, STEVEN M","1-0"]
[10001561,"FPPTLC INC","1-3"]
[10001661,"SUNFRESH FOOD SERVICE INC","5-0"]
[10001735,"1558 YSL INC","1-0"]
[10001763,"DICARLO DISTRIBUTORS INC","3-2"]
[10001862,"LAUREL GROCERY CO LLC","5-0"]
[10001890,"KECKS FOOD SERVICE INC","3-0"]
[10001902,"TOMMY BURKE PROVISIONS INC","2-0"]
[10001903,"LARC INDUSTRIES INC","1-0"]
[10001926,"MAINES PAPER & FOOD SERVICE INC.","3-2"]
[10001951,"BITTNER VENDING INC","6-0"]
[10001952,"THE CHEFS WAREHOUSE  MID ATLANTIC LLC","1-0"]
[10001979,"KEGELS PRODUCE INC","4-0"]
[10002021,"HENNY PENNY FARMS INC","2-0"]
[10002044,"JOHN GROSS CO INC","4-0"]
[10002089,"CORE MARK MIDCONTINENT INC","3-0"]
[10002104,"COPP, LARRY A","3-0"]
[10002147,"BALDOR SPECIALTY FOODS INC","3-2"]
[10002148,"INSTANTWHIP - AKRON INC","5-1"]
[10002195,"BEST OF LANCASTER COUNTY LLC","4-0"]
[10002279,"ANDERSON DUBOSE COMPANY","5-1"]
[10002346,"COOPER BOOTH WHOLESALE CO LP","4-0"]
[10002372,"JAMES VENDING INC","5-0"]
[10002389,"K HEEPS INC","2-0"]
[10002391,"ARAMARK EDUCATIONAL SERVICES LLC","5-0"]
[10002530,"LOGAN BEVERAGE INC","6-0"]
[10002537,"METRO BEVERAGE OF PHILADELPHIA INC","1-0"]
[10002565,"SIMCO LOGISTICS INC","1-4"]
[10002636,"W A DEHART INC","3-0"]
[10002678,"MONTEVERDES INC","5-0"]
[10002705,"G & C FOOD DISTRIBUTORS & BROKERS INC","3-2"]
[10002727,"BURRIS PHILADELPHIA INC","1-0"]
[10002792,"NAPPIES FROZEN FOOD","5-0"]
[10002812,"FIVE ACRE FARMS INC","3-2"]
[10002934,"R & J DISTRIBUTOR INC","1-0"]
[10003007,"PLAINFIELD FRUIT & PRODUCE CO INC","3-1"]
[10003176,"R & P DISTRIBUTOR INC","1-0"]
[10003194,"IRISH ISLE PROVISION CO INC","3-0"]
[10003212,"THE MARTIN BROWER COMPANY LLC","1-0"]
[10003238,"FRESH DIRECT LLC","3-2"]
[10003264,"BLACKBURN RUSSELL CO INC","6-0"]
[10003348,"NOVICK BROTHERS CORPORATION","1-0"]
[10003349,"PRIMO NO 1 IN PRODUCE INC","2-0"]
[10003408,"BENJAMIN FOODS LLC","1-0"]
[10003435,"FAMILY DAIRY FARMS LLC","4-0"]
[10003456,"MCANENY BROTHERS INC","6-0"]
[10003480,"BEDWAY PRODUCE COMPANY","3-0"]
[10003530,"SWISS VILLA LLC","4-0"]
[10003628,"CENTRAL PA FOOD BANK","4-0"]
[10003656,"FOUR SEASONS PRODUCE INC","4-0"]
[10003663,"GREATER PITTSBURGH COMMUNITY FOOD BANK","5-0"]
[10003668,"MCLANE FOODSERVICE DISTRIBUTION INC","4-0"]
[10003702,"C&S WHOLESALE GROCERS INC","3-0"]
[10003707,"THE COCA-COLA COMPANY","1-0"]
[10003803,"STELLO FOODS INC","6-0"]
[10003842,"ALLEN BROTHERS WHOLESALE DIST INC","1-0"]
[10003868,"FARMERS CHOICE LLC","3-2"]
[10003869,"LIPARI FOODS OPERATING COMPANY LLC","9-9"]
[10003922,"SMELTZER FAMILY ENTERPRISES LLC","1-4"]
[10003942,"WESTMORELAND COUNTY FOOD BANK INC","5-0"]
[10003959,"SECOND HARVEST FOOD BANK OF NORTHWEST PENNSYLVANIA","5-0"]
[10003960,"COMMUNITY FOOD WAREHOUSE OF MERCER COUNTY","5-0"]
[10003961,"COMMISSION ON ECONOMIC OPPORTUNITY","3-0"]
[10003984,"JACS PRODUCE LLC","3-0"]
[10003993,"COMMUNITY ACTION COMMITTEE OF LEHIGH VALLEY","2-0"]
[10003994,"PHILABUNDANCE","1-0"]
[10004003,"COW BELLE LLC","3-0"]
[10004012,"LIBERTY USA A DIVISION OF EBY-BROWN LLC","5-0"]
[10004026,"CHAS M SLEDD COMPANY","5-3"]
[10004032,"JET.COM INC","3-1"]
[10004057,"DOORSTEP DAIRY","4-0"]
[10004059,"WHOLESALE DAIRY COMPANY LLC","1-0"]
[10004069,"HOME TOWN DISTRIBUTOR INC","3-2"]
[10004120,"SYSCO SYRACUSE LLC","3-2"]
[10004121,"BICHSEL ICE CREAM COMPANY","5-0"]
[10004134,"THREE RIVERS GROWN LLC","5-0"]
[10004150,"BRUNTON, JEFFRY ","5-0"]
[10004165,"ARAMARK CORRECTIONAL SERVICES LLC","1-0"]
[10004175,"FLIK LIFESTYLES LLC","9-9"]
[10004198,"WILTS FOOD VENDING SERVICE LLC","6-0"]
[10004199,"JMSB DISTRIBUTORS INC","1-4"]
[10004257,"COLD STAR INC","1-4"]
[10004288,"LANCASTER FARM FRESH COOPERATIVE","4-0"]
[10004332,"J AMBROGI FOOD DISTRIBUTION INC","1-0"]
[10004364,"LIBERTY COCA-COLA BEVERAGES LLC","1-0"]
[10004375,"ALDOS FROZEN FOODS INC","5-0"]
[10004376,"RIVENDALE FARMS PITTSBURGH LLC","5-0"]
[10004414,"CLARK ASSOCIATES INC","4-0"]
[10004459,"RAINFOREST DISTRIBUTION CORP","1-4"]
[10004462,"LEWIS, COREY ","3-0"]
[10004492,"POLLAK FOOD DISTRIBUTORS INC","5-1"]
[10004493,"SUPERVALU PENN, LLC","9-9"]
[10004494,"UNITED NATIONAL FOODS INC","9-9"]
[10004509,"COCA COLA COMPANY OF NORTHERN NEW ENGLAND INC","3-2"]
[10004516,"J & L POULTRY RANCH INC","1-4"]
[10004528,"THE ORIGIN MILK COMPANY INC","5-1"]
[10004529,"IN THE LOUP LLC","1-0"]

{"sheet":"PRODUCT-LIST","index":31,"n_rows":65,"n_cols":8,"rows_kept":65,"cut":false,"hidden":true,"merged":[]}
["CODE","PROD_DESCR","PROD_CLASS","PROD_BF_RANGE_FROM","PROD_BF_RANGE_TO","PROD_PACKAGED","PROD_MANUFACTURED","PROD_PSEUDO"]
[300,"STANDARD MILK","1",4.0099999999999997E-2,0.06,"Y","N","N"]
[400,"STANDARD MILK","1",3.1E-2,0.06,"Y","N","N"]
[500,"FLAVORED MILK","1",3.1E-2,0.08,"Y","N","N"]
[510,"EGG NOG","1",0,0.17989999999999998,"Y","N","N"]
[600,"FLAVORED REDUCED FAT","1",5.0000000000000001E-3,3.0899999999999997E-2,"Y","N","N"]
[700,"FLAVORED NON FAT",1,0,4.8999999999999998E-3,"Y","N","N"]
[800,"REDUCED FAT 2%","1",1.4999999999999999E-2,3.0899999999999997E-2,"Y","N","N"]
[900,"LOWFAT MILK 1%","1",5.0000000000000001E-3,1.49E-2,"Y","N","N"]
[1000,"BUTTERMILK","1",0,0.06,"Y","N","N"]
[1100,"LOWFAT BUTTERMILK","1",0,0.02,"Y","N","N"]
[1200,"NONFAT MILK-PLAIN","1",0,4.8999999999999998E-3,"Y","N","N"]
[1300,"NONFAT MILK-FORTIFIED","1",0,4.8999999999999998E-3,"Y","N","N"]
[1500,"MIXED MILK","2",6.0100000000000001E-2,0.17989999999999998,"Y","N","N"]
[1600,"SOUR CREAM","2",0.18,0.2999,"Y","N","N"]
[1601,"LOWFAT SOUR CREAM","2",0,0.17989999999999998,"Y","N","N"]
[1700,"LIGHT CREAM","2",0.18,0.2999,"Y","N","N"]
[1800,"MEDIUM CREAM","2",0.3,0.3599,"Y","N","N"]
[1900,"HEAVY CREAM","2",0.36,0.5,"Y","N","N"]
[2001,"BULK MILK","1",5.0000000000000001E-3,0.06,"N","N","N"]
[2002,"BULK MILK","2",5.0000000000000001E-3,0.06,"N","N","N"]
[2003,"BULK MILK","3",5.0000000000000001E-3,0.06,"N","N","N"]
[2004,"BULK MILK","4",5.0000000000000001E-3,0.06,"N","N","N"]
[2102,"BULK CREAM","2",6.0100000000000001E-2,1,"N","N","N"]
[2103,"BULK CREAM","3",6.0100000000000001E-2,1,"N","N","N"]
[2104,"BULK CREAM","4",6.0100000000000001E-2,1,"N","N","N"]
[2201,"BULK SKIM","1",0,4.8999999999999998E-3,"N","N","N"]
[2202,"BULK SKIM","2",0,4.8999999999999998E-3,"N","N","N"]
[2203,"BULK SKIM","3",0,4.8999999999999998E-3,"N","N","N"]
[2204,"BULK SKIM","4",0,4.8999999999999998E-3,"N","N","N"]
[2301,"POWDER","1",0,0.06,"N","N","N"]
[2400,"H2O","1",0,0,"N","N","N"]
[2501,"SKIM CONDENSED","1",0,4.8999999999999998E-3,"N","N","N"]
[2502,"SKIM CONDENSED","2",0,4.8999999999999998E-3,"N","N","N"]
[2503,"SKIM CONDENSED","3",0,4.8999999999999998E-3,"N","N","N"]
[2504,"SKIM CONDENSED","4",0,4.8999999999999998E-3,"N","N","N"]
[2602,"ICE CREAM MIX","2",0.1,1,"N","N","N"]
[2603,"ICE CREAM MIX","3",0.1,1,"N","N","N"]
[2701,"BUTTERMILK CONDENSED","1",0,0.06,"N","N","N"]
[2702,"BUTTERMILK CONDENSED","2",0,0.06,"N","N","N"]
[2703,"BUTTERMILK CONDENSED","3",0,0.06,"N","N","N"]
[2704,"BUTTERMILK CONDENSED","4",0,0.06,"N","N","N"]
[3002,"COTTAGE CHEESE","2",0,1,"N","Y","N"]
[3012,"OTHER SOFT CHEESES","2",0,0.9998999999999999,"N","Y","N"]
[3102,"SHERBERT MIX, ICE MILK MIX","2",0,1,"N","Y","N"]
[3202,"YOGURT","2",0,1,"N","Y","N"]
[3303,"BUTTER","3",0,1,"N","Y","N"]
[3304,"BUTTER","4",0,1,"N","Y","N"]
[3402,"CHIP DIP","2",0,1,"N","Y","N"]
[3503,"HARD CHEESE","3",0,1,"N","Y","N"]
[3702,"COMMERICAL FOOD PROCESSING","2",0,1,"N","Y","N"]
[3804,"POWDER, MANUFACTURED","4",0,1,"N","Y","N"]
[3901,"OTHER","1",0,1,"N","Y","N"]
[3902,"OTHER","2",0,1,"N","Y","N"]
[3903,"OTHER","3",0,1,"N","Y","N"]
[3904,"OTHER CLASS IV","4",0,1,"N","Y","N"]
[4003,"LIVESTOCK FEED","3",0,1,"N","Y","N"]
[4004,"LIVESTOCK FEED","4",0,1,"N","Y","N"]
[4103,"DUMPED","3",0,1,"N","Y","N"]
[4104,"DUMPED","4",0,1,"N","Y","N"]
[4203,"RECORDED PLANT LOSS","3",0,1,"N","Y","N"]
[9901,"BALANCING ENTRY","1",0,1,"N","Y","Y"]
[9902,"BALANCING ENTRY","2",0,1,"N","Y","Y"]
[9903,"BALANCING ENTRY","3",0,1,"N","Y","Y"]
[9904,"BALANCING ENTRY","4",0,1,"N","Y","Y"]

{"sheet":"AREA-ZONES","index":32,"n_rows":22,"n_cols":6,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["ARZN_CODE","ARZN_DESCR","ARZN_INSTATE","ARZN_PMMA_CODE","ARZN_FORA_CODE","ARZN_PSEUDO"]
["1-0","SOUTHEASTERN","Y","1","1"]
["2-0","EAST CENTRAL","Y","2"]
["3-0","NORTHEASTERN","Y","3"]
["4-0","SOUTH CENTRAL","Y","4","1"]
["5-0","WESTERN","Y","5","3"]
["6-0","WEST CENTRAL","Y","6"]
["1-3","BALTIMORE, MARYLAND","N",null,"1"]
["1-4","SOUTHERN NEW JERSEY","N",null,"1"]
["1-5","DELAWARE","N",null,"1"]
["3-1","NORTHERN NEW JERSEY","N",null,"1"]
["3-2","NEW YORK ADJACENT TO AREA 3","N",null,"1"]
["4-1","MARYLAND ADJACENT TO AREA 4","N",null,"1"]
["5-1","OHIO","N","5","3"]
["5-2","NEW YORK ADJACENT TO AREA 5","N","5","3"]
["5-3","WEST VIRGINIA","N","5","3"]
["6-1","WESTERN MARYLAND","N"]
["6-2","NEW YORK ADJACENT TO AREA 6","N"]
["9-1","OUT-OF-STATE FO1 NOT ADJACENT","N",null,"1"]
["9-3","OUT-OF-STATE FO33 NOT ADJACENT","N",null,"3"]
["9-5","OUT-OF-STATE FO5 NOT ADJACENT","N",null,"5"]
["9-9","NOT ADJACENT TO PENNSYLVANIA","N"]

{"sheet":"BF Price Calc","index":33,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":true,"merged":[[8,1,8,7],[19,1,19,7],[30,1,30,7]]}
["Calculation of overall Butterfat rate for Out Of State Transaction"]
[]
[{"$f":"COVER!D12","v":" "}]
[{"$f":"COVER!D14","v":"00:00:00"},{"$f":"COVER!F14","v":0}]
[]
[]
[]
[]
[null,"Class 4"]
[null,"Pounds","Butterfat","Amount paid","Skim","Skim Rate","Skim Value","Fat value"]
[null,null,null,null,{"$f":"IF(B11 <> \"\",B11-C11,\"\")","v":""},{"$f":"IF(E11 <> \"\", 'Price Input'!$K$32,\"\")","v":""},{"$f":"IFERROR(E11/100*F11,\"\")","v":""},{"$f":"IFERROR(D11-G11,\"\")","v":""}]
[null,null,null,null,{"$f":"IF(B12 <> \"\",B12-C12,\"\")","v":""},{"$f":"IF(E12 <> \"\", 'Price Input'!$K$32,\"\")","v":""},{"$f":"IFERROR(E12/100*F12,\"\")","v":""},{"$f":"IFERROR(D12-G12,\"\")","v":""}]
[null,null,null,null,{"$f":"IF(B13 <> \"\",B13-C13,\"\")","v":""},{"$f":"IF(E13 <> \"\", 'Price Input'!$K$32,\"\")","v":""},"",""]
["TOTALS",{"$f":"SUM(B11:B13)","v":0},{"$f":"SUM(C11:C13)","v":0},0,0,null,{"$f":"SUM(G11:G13)","v":0},{"$f":"SUM(H11:H13)","v":0}]
[]
["Class 4 fat rate for Out Of State Transaction",null,null,{"$f":"IFERROR(ROUND(H14/C14,4),\"\")","v":""}]
[]
[]
[]
[null,"Class 3"]
[null,"Pounds","Butterfat","Amount paid","Skim","Skim Rate","Skim Value","Fat value"]
[null,null,null,null,{"$f":"IF(B22 <> \"\",B22-C22,\"\")","v":""},{"$f":"IF(E22 <> \"\", 'Price Input'!$K$25,\"\")","v":""},{"$f":"IFERROR(E22/100*F22,\"\")","v":""},{"$f":"IFERROR(D22-G22,\"\")","v":""}]
[null,null,null,null,{"$f":"IF(B23 <> \"\",B23-C23,\"\")","v":""},{"$f":"IF(E23 <> \"\", 'Price Input'!$K$25,\"\")","v":""},{"$f":"IFERROR(E23/100*F23,\"\")","v":""},{"$f":"IFERROR(D23-G23,\"\")","v":""}]
[null,null,null,null,"",{"$f":"IF(E24 <> \"\", 'Price Input'!$K$25,\"\")","v":""},"",""]
["TOTALS",{"$f":"SUM(B22:B24)","v":0},{"$f":"SUM(C22:C24)","v":0},{"$f":"SUM(D22:D24)","v":0},{"$f":"SUM(E22:E24)","v":0},null,{"$f":"SUM(G22:G24)","v":0},{"$f":"SUM(H22:H24)","v":0}]
[]
["Class 3 fat rate for Out Of State Transaction",null,null,{"$f":"IFERROR(ROUND(H25/C25,4),\"\")","v":""}]
[]
[]
[]
[null,"Class 2"]
[null,"Pounds","Butterfat","Amount paid","Skim","Skim Rate","Skim Value","Fat value"]
[null,null,null,null,{"$f":"IF(B33 <> \"\",B33-C33,\"\")","v":""},{"$f":"IF(E33 <> \"\", 'Price Input'!$K$18,\"\")","v":""},{"$f":"IFERROR(E33/100*F33,\"\")","v":""},{"$f":"IFERROR(D33-G33,\"\")","v":""}]
[null,null,null,null,{"$f":"IF(B34 <> \"\",B34-C34,\"\")","v":""},{"$f":"IF(E34 <> \"\", 'Price Input'!$K$18,\"\")","v":""},{"$f":"IFERROR(E34/100*F34,\"\")","v":""},{"$f":"IFERROR(D34-G34,\"\")","v":""}]
[null,null,null,null,"",{"$f":"IF(E35 <> \"\", 'Price Input'!$K$18,\"\")","v":""},"",""]
["TOTALS",{"$f":"SUM(B33:B35)","v":0},{"$f":"SUM(C33:C35)","v":0},{"$f":"SUM(D33:D35)","v":0},{"$f":"SUM(E33:E35)","v":0},null,{"$f":"SUM(G33:G35)","v":0},{"$f":"SUM(H33:H35)","v":0}]
[]
["Class 2 fat rate for Out Of State Transaction",null,null,{"$f":"IFERROR(ROUND(H36/C36,4),\"\")","v":""}]

{"sheet":"ADJUST-POW","index":34,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"HIGHER-OF","index":35,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Non Pool Milk"]
["Class",1,null,2,null,3,null,4]
[null,"Skim","BF","Skim","BF","Skim","BF","Skim","BF"]
["Area","(rate per cwt)","(rate per lb)","(rate per cwt)","(rate per lb)","(rate per cwt)","(rate per lb)","(rate per cwt)","(rate per lb)"]
["2000-01-01"]
["2000-02-01"]
["2000-03-01"]
["2000-04-01"]
["2000-05-01"]
["2000-06-01"]
[]
[]
[]
[]
[]
[]
[null,"Pool Milk"]
["Class",1,null,2,null,3,null,4]
[null,"Skim","BF","Skim","BF","Skim","BF","Skim","BF"]
["Area","(rate per cwt)","(rate per lb)","(rate per cwt)","(rate per lb)","(rate per cwt)","(rate per lb)","(rate per cwt)","(rate per lb)"]
["2000-01-01"]
["2000-02-01"]
["2000-03-01"]
["2000-04-01"]
["2000-05-01"]
["2000-06-01"]

{"sheet":"Exit Memo","index":36,"n_rows":66,"n_cols":11,"rows_kept":66,"cut":false,"hidden":false,"merged":[[22,5,22,10],[8,3,8,8],[9,3,9,8],[10,3,10,8],[11,3,11,8],[12,3,12,8],[13,3,13,8],[14,3,14,8],[15,3,15,8],[16,3,16,8],[19,5,19,10],[21,5,21,10],[40,5,40,10],[24,5,24,10],[25,5,25,10],[27,5,27,10],[28,5,28,10],[30,5,30,10],[31,5,31,10],[33,5,33,10],[34,5,34,10],[36,5,36,10],[37,5,37,10],[39,5,39,10],[42,5,42,10],[43,5,43,10],[45,5,45,10],[46,5,46,10],[48,0,48,1],[48,5,48,10],[61,0,62,10],[64,3,64,8],[49,5,49,10],[50,5,50,10],[51,5,51,10],[52,5,52,10],[54,0,55,10],[57,3,57,8]]}
["PENNSYLVANIA MILK MARKETING BOARD"]
["2301 NORTH CAMERON STREET"]
["HARRISBURG, PA 17110"]
["(717) 787-4194"]
[]
["PMMB 62 (MONTHLY REPORT) - EXIT INTERVIEW"]
[]
[]
["LICENSEE NAME:",null,null,{"$f":"COVER!D12","v":" "}]
["LICENSE NUMBER:",null,null,{"$f":"COVER!D13","v":0}]
["TRADING AS:"]
["ADDRESS:"]
[]
["MONTH/YEAR (s) REVIEWED:"]
["DATE(s) OF REVIEW:"]
["LICENSEE REPRESENTATIVE NAME:"]
["AUDITOR/EXAMINER NAME:"]
[]
[null,null,null,"CHANGE(s)"]
[null,null,null,"MADE?",null,"CHANGES AND CORRECTIONS"]
[null,null,null,"(Y or N)"]
["PART 1A:","PRODUCER RECEIPTS:"]
[]
[]
["PART 1B:","POOL MILK DETAILS:"]
[]
[]
["PART 2:","OTHER RECEIPTS:"]
[]
[]
["PART 3:","ROUTE DISTRIBUTION:"]
[]
[]
["PART 4:","PACKAGED SALES to OTHER DEALERS:"]
[]
[]
["PART 5:","BULK SALES to OTHER DEALERS:"]
[]
[]
["PART 6:","MANUFACTURED PRODUCTS:"]
[]
[]
["PART 7:","INVENTORIES:"]
[]
[]
["PART 8:","SUBDEALER WORKSHEET:"]
[]
[]
["OVERALL COMMENTS:"]
[]
[]
[]
[]
[]
["               I have reviewed this report and all errors, corrections, and changes; and have explained the corrections necessary to be in compliance."]
[]
[]
[]
[null,null,null,"           Signature - PMMB Representative",null,null,null,null,null,null,"Date"]
[]
[]
["               The above noted errors, corrections, and changes have been explained to me and I will make all necessary corrections on this report and future reports, if applicable, to be in compliance."]
[]
[]
[]
[null,null,null,"           Signature - Licensee Representative",null,null,null,null,null,null,"Date"]

{"sheet":"Utilization Review Summary","index":37,"n_rows":85,"n_cols":7,"rows_kept":85,"cut":false,"hidden":false,"merged":[[32,2,32,3],[11,2,11,3],[12,2,12,3],[15,2,15,3],[16,2,16,3],[19,2,19,3],[20,2,20,3],[23,2,23,3],[24,2,24,3],[27,2,27,3],[28,2,28,3],[31,2,31,3],[82,2,82,3],[83,2,83,3],[37,2,37,3],[38,2,38,3],[45,2,45,3],[46,2,46,3],[65,2,65,3],[66,2,66,3]]}
["UTILIZATION REVIEW SUMMARY"]
[]
[]
["Dealer Name:",{"$f":"COVER!D12","v":" "}]
["License No.:",{"$f":"COVER!D13","v":0}]
["Month",{"$f":"COVER!D14","v":"00:00:00"}]
["Year",{"$f":"COVER!F14","v":0}]
[]
[null,"CHECKLIST",null,null,null,"Yes / No / N/A"]
[]
["1.","Were all producer payments made on a timely basis?    (per Reg 143.12: Advance = 26th; Final = 17th)"]
[null,"  If \"No\", explain here:"]
[]
["-","-","-","-","-","-","-"]
["2.","Are there any outstanding producer checks?"]
[null,"  If \"Yes\", list here:"]
[null,"(or attach listing)"]
["-","-","-","-","-","-","-"]
["3.","Are net producer pounds on Schedule 8.2 equal to producer receipts on Part 1?"]
[null,"  If \"No\", explain here:"]
[]
["-","-","-","-","-","-","-"]
["4.","Does the 'Federal Value' per the POW agree with the Market Administrator's Report?"]
[null,"  If \"No\", explain here:"]
[]
["-","-","-","-","-","-","-"]
["5.","Does Shrinkage per Schedule 8.1 appear reasonable (< 2%)?"]
[null,"  If \"No\", explain here:"]
[]
["-","-","-","-","-","-","-"]
["6.","Is the Dealer's current bonding level adequate?"]
[null,"  If \"No\", explain here:"]
[]
["-","-","-","-","-","-","-"]
["6.a","If Dealer materially underbonded (> 10%), has 'Lic & Bonding' been notified?"]
["-","-","-","-","-","-","-"]
["7.","Are subdealer bonding levels adequate?"]
[null,"  If \"No\", explain here:"]
[]
["-","-","-","-","-","-","-"]
["8.","Is dealer claiming a surplus allowance per A-888?"]
[null,"  If \"Yes\", complete worksheet."]
[]
["-","-","-","-","-","-","-"]
["9.","Were any violations of PMMB Law or Regulations observed?"]
[null,"  If \"Yes\", explain here:"]
[]
["-","-","-","-","-","-","-"]
["10.","Was restitution made during this month for a prior month's UNDERpayment?"]
[]
[null,"Month of underpayment:"]
[null,"Amount:"]
[null,"Date Paid:"]
[]
["-","-","-","-","-","-","-"]
["10.a","Was restitution paid timely?"]
[]
["-","-","-","-","-","-","-"]
["10.b","Has restitution been netted from current month's payments in determining OVER/UNDER payment?"]
[]
["-","-","-","-","-","-","-"]
["11.","Have adjustments been made at bottom of the 'Valuation-DETAIL' worksheet to net out paid Voluntary Premiums?"]
[]
["-","-","-","-","-","-","-"]
["12.","Was it determined that producer(s) had been UNDERpaid for the month?"]
[null,"  If \"Yes\", explain why:"]
[]
["-","-","-","-","-","-","-"]
["12.a","If an UNDERpayment exists, has the Dealer been notified of 30-day restitution period?"]
[]
["-","-","-","-","-","-","-"]
["13.","Do the Blend Rates per the POW agree with those per the 'Valuation Tab' in MARS?"]
[null,"  If \"No\", make correction(s) in MARS."]
[]
["-","-","-","-","-","-","-"]
["14.","Were adjustments made to the 'Adjust POW' screen in MARS to reconcile with POW?"]
[]
["-","-","-","-","-","-","-"]
["15.","Has the Audit Status in MARS been changed to \"Complete\"?"]
[]
["-","-","-","-","-","-","-"]
["16.","Is there any other information pertinent to this review?"]
[null,"  If \"Yes\", explain here:"]
[]
["-","-","-","-","-","-","-"]

{"sheet":"Ind Producer Payroll (Fed)","index":38,"n_rows":77,"n_cols":26,"rows_kept":77,"cut":false,"hidden":true,"merged":[]}
["INDIVIDUAL PRODUCER PAYMENT ANALYSIS"]
[]
["Dealer Name:",{"$f":"COVER!D12","v":" "}]
["License #:",{"$f":"COVER!D13","v":0}]
["Year:",{"$f":"COVER!F14","v":0}]
["Month:",{"$f":"COVER!D14","v":0}]
[]
[]
["Producer Price Differential ",{"$f":"IF(FO = 1,'Price Input'!B68, 'Price Input'!C68)","v":{"$error":"#N/A"}},"per CWT",null,null,"Note: Random selection used. Two each of hi, med, and lo volume."]
["Location Adjustment",{"$f":"HLOOKUP(7777701,allocations!Q164:AF317,154,) / HLOOKUP(7777701,allocations!Q164:AF317,146,)*100","v":{"$error":"#N/A"}},"per CWT"]
["Producer Butterfat Price",{"$f":"IF(FO=33,'Price Input'!C59,'Price Input'!B59)","v":{"$error":"#N/A"}},"per LB"]
["Protein Price",{"$f":"IF(FO=33,'Price Input'!C60,'Price Input'!B60)","v":{"$error":"#N/A"}},"per LB"]
["Other Solids Price",{"$f":"IF(FO = 1,'Price Input'!B61, 'Price Input'!C61)","v":{"$error":"#N/A"}},"per LB"]
["Over Order Premium",{"$f":"IFERROR('S 8.2'!AG29/'S 8.4'!C77*100,0)","v":0},"per CWT"]
["\"Higher Of\"--Class 1 Add-On",{"$f":"IFERROR('S 8.3'!Q12/'S 8.4'!C77*100,0)","v":0},"per CWT"]
[]
[null,null,null,"Note:  Per formulas, B.F. ,Protein and Other Solid %'s need be entered or just enter these lbs. to over ride formulas.  "]
[]
[null,null,null,null,null,null,"Other","Other ","Weighted","Location","Butter","Protein","Other","Somatic","Total","Over","Class 1","Total","Gross Per","Gross","Voluntary","Net"]
[null,"Total","B.F.","B.F.","Protein","Protein","Solids","Solids","Avg","Diff.","Fat","Value","Solids","Cell","Federal","Order","Add-on","PMMB","Payroll","Over/(Under)","Premium","Over/(Under)","Restitution"]
["Producer","Lbs.","%","Lbs.","%","Lbs.","%","Lbs.","Value","Value","Value",null,"Value","Value","Value","Premium","Value","Value","Register"," Paid","Paid","Paid","Due"]
[]
[null,null,null,{"$f":"B23*C23","v":0},null,{"$f":"B23*E23","v":0},null,{"$f":"B23*G23","v":0},{"$f":"(B23/100)*$B$9","v":{"$error":"#N/A"}},{"$f":"(B23/100)*$B$10","v":{"$error":"#N/A"}},{"$f":"(D23*$B$11)","v":{"$error":"#N/A"}},{"$f":"(F23*$B$12)","v":{"$error":"#N/A"}},{"$f":"(H23*$B$13)","v":{"$error":"#N/A"}},null,{"$f":"SUM(I23:N23)","v":{"$error":"#N/A"}},{"$f":"(B23/100)*$B$14","v":0},{"$f":"(B23/100)*$B$15","v":0},{"$f":"SUM(O23:Q23)","v":{"$error":"#N/A"}},null,{"$f":"(S23-R23)","v":{"$error":"#N/A"}},null,{"$f":"T23-U23","v":{"$error":"#N/A"}}]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$f":"T24-U24","v":{"$error":"#N/A"}}]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[null,null,null,{"$f":"B26*C26","v":0},null,{"$f":"B26*E26","v":0},null,{"$f":"B26*G26","v":0},{"$f":"(B26/100)*$B$9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(D26*$B$11)","v":{"$error":"#N/A"}},{"$f":"(F26*$B$12)","v":{"$error":"#N/A"}},{"$f":"(H26*$B$13)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$f":"(B26/100)*$B$14","v":0},{"$f":"(B26/100)*$B$15","v":0},{"$f":"SUM(O26:Q26)","v":{"$error":"#N/A"}},null,{"$f":"(S26-R26)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"},null," "," "," "]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"},null," "," "," "]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"},null," "," "," "]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"},null," "," "," "]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"},null," "," "," "]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"},null," "," "," "]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"},null," "," "," "]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"},null," "," "," "]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"},null," "," "," "]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"},null," "," "," "]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"},null," "," "," "]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"},null," "," "," "]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"},null," "," "," "]
[null,null,null,0,null,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"},null," "," "," "]
["TOTALS",{"$f":"SUM(B23:B42)","v":0},null,{"$f":"SUM(D23:D42)","v":0},null,{"$f":"SUM(F23:F42)","v":0},null,{"$f":"SUM(H23:H42)","v":0},{"$f":"SUM(I23:I42)","v":{"$error":"#N/A"}},{"$f":"SUM(J23:J42)","v":{"$error":"#N/A"}},{"$f":"(D43*$B$11)","v":{"$error":"#N/A"}},{"$f":"(F43*$B$12)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(N23:N42)","v":0},{"$f":"SUM(O23:O42)","v":{"$error":"#N/A"}},{"$f":"SUM(P23:P42)","v":0},{"$f":"SUM(Q23:Q42)","v":0},{"$error":"#N/A"},{"$f":"SUM(S23:S42)","v":0},{"$error":"#N/A"},{"$f":"SUM(U23:U42)","v":0},null," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," ",null," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," ",null," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," ",null," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," ",null," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,{"$f":"(S70-R70)","v":0}," "]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,{"$f":"(S71-R71)","v":0}," "]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,{"$f":"(S72-R72)","v":0}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S73-R73)","v":0}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S74-R74)","v":0}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R75-S75)","v":0}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R76-S76)","v":0}," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R77-S77)","v":0}," "]

{"sheet":"Ind Producer Payroll (PA Reg)","index":39,"n_rows":74,"n_cols":19,"rows_kept":74,"cut":false,"hidden":true,"merged":[]}
["INDIVIDUAL PRODUCER PAYMENT ANALYSIS"]
[]
["Dealer Name:",{"$f":"COVER!D12","v":" "}]
["License #:",{"$f":"COVER!D13","v":0}]
["Year:",{"$f":"COVER!F14","v":0}]
["Month:",{"$f":"COVER!D14","v":0}]
[]
[]
["SKIM price",{"$f":"'S 8.3'!D50","v":{"$error":"#DIV/0!"}},"per CWT"]
["BUTTERFAT price",{"$f":"'S 8.3'!D49","v":{"$error":"#DIV/0!"}},"per LB"]
["Over Order Premium",{"$f":"IFERROR('S 8.2'!AG29/'S 8.4'!C77*100,0)","v":0},"per CWT"]
["Cream Surplus Allowance",{"$f":"'Bulk Sales Analysis'!L32/'S 8.4'!C77*100","v":{"$error":"#DIV/0!"}},"per CWT"]
[]
[]
[]
[null,null,null,null,null,null,null,"Total","Over",null,"Total","Gross Per","Over","Voluntary","NET","Over"]
[null,"Total","SKIM","B.F.","B.F.","SKIM","BF","SKIM+BF","Order","Cream Surplus","PMMB","Payroll","Under","Premiums","Over / (Under)","Under"]
["Producer","Lbs.","LBs","%","Lbs.","Value","Value","Value","Premium","Allowance","Value","Register"," Paid","Paid"," Paid"," Paid/cwt."]
[]
[null,null,{"$f":"B20-E20","v":0},null,{"$f":"ROUND(B20*D20,0)","v":0},{"$f":"(C20/100)*$B$9","v":{"$error":"#DIV/0!"}},{"$f":"(E20*$B$10)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F20:G20)","v":{"$error":"#DIV/0!"}},{"$f":"(B20/100)*$B$11","v":0},{"$f":"(B20/100)*$B$12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H20:J20)","v":{"$error":"#DIV/0!"}},null,{"$f":"(L20-K20)","v":{"$error":"#DIV/0!"}},null,{"$f":"M20-N20","v":{"$error":"#DIV/0!"}},{"$f":"((O20/B20)*100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"B21-E21","v":0},null,{"$f":"ROUND(B21*D21,0)","v":0},{"$f":"(C21/100)*$B$9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"B22-E22","v":0},null,0,{"$f":"(C22/100)*$B$9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"B23-E23","v":0},null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$f":"SUM(H23:J23)","v":{"$error":"#DIV/0!"}},null,{"$f":"(L23-K23)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"B24-E24","v":0},null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"B25-E25","v":0},null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}," "," "," "]
[null,null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}," "," "," "]
[null,null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}," "," "," "]
[null,null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}," "," "," "]
[null,null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}," "," "," "]
[null,null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}," "," "," "]
[null,null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}," "," "," "]
[null,null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}," "," "," "]
[null,null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}," "," "," "]
[null,null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}," "," "," "]
[null,null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}," "," "," "]
[null,null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}," "," "," "]
[null,null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}," "," "," "]
[null,null,0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}," "," "," "]
["TOTALS",{"$f":"SUM(B20:B39)","v":0},{"$f":"SUM(C20:C39)","v":0},null,{"$f":"SUM(E20:E39)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(L20:L39)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(N20:N39)","v":0},{"$f":"SUM(O20:O39)","v":{"$error":"#DIV/0!"}}," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null," "," "," ",null," "," "," "," "," "," "," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(L67-K67)","v":0}," ",{"$f":"(N67-P67)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(L68-K68)","v":0}," ",{"$f":"(N68-P68)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(L69-K69)","v":0}," ",{"$f":"(N69-P69)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(L70-K70)","v":0}," ",{"$f":"(N70-P70)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(L71-K71)","v":0}," ",{"$f":"(N71-P71)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(K72-L72)","v":0}," ",{"$f":"(P72-N72)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(K73-L73)","v":0}," ",{"$f":"(P73-N73)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(K74-L74)","v":0}," ",{"$f":"(P74-N74)","v":{"$error":"#VALUE!"}}]

{"sheet":"Bulk Sales Analysis","index":40,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
["BULK SALES ANALYSIS"]
[]
["Dealer Name:",{"$f":"COVER!D12","v":" "}]
["License #:",{"$f":"COVER!D13","v":0}]
["Year:",{"$f":"COVER!F14","v":0}]
["Month:",{"$f":"COVER!D14","v":0}]
[null,null,null,"Note:  Class 1 SKIM and BF rates to be inclusive of OOP."]
[]
[null,null,"Class","Skim","Fat"," "]
[null,null,1]
[null,null,2,{"$f":"'Price Input'!K18","v":0},{"$f":"'Price Input'!J18","v":0}]
[null,null,3,{"$f":"'Price Input'!K25","v":0},{"$f":"'Price Input'!J25","v":0}]
[null,null,4,{"$f":"'Price Input'!K32","v":0},{"$f":"'Price Input'!J32","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Profit"]
["Dealer:","Class","Product Pounds","Fat Pounds","Skim Pounds","Skim Price","Fat Price","Skim Value","Fat Value","Total Value","Revenue","(Loss)"]
[]
[null,null,null,null,{"$f":"C18-D18","v":0},{"$f":"VLOOKUP(B18,$C$10:$E$13,2)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B18,$C$10:$E$13,3)","v":{"$error":"#N/A"}},{"$f":"IF(E18>0,( E18/100)*F18,0)","v":0},{"$f":"IF(D18>0,D18*G18,0)","v":0},{"$f":"SUM(H18:I18)","v":0},null,{"$f":"K18-J18","v":0}]
[null,null,null,null,{"$f":"C19-D19","v":0},{"$f":"VLOOKUP(B19,$C$10:$E$13,2)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B19,$C$10:$E$13,3)","v":{"$error":"#N/A"}},{"$f":"IF(E19>0,( E19/100)*F19,0)","v":0},{"$f":"IF(D19>0,D19*G19,0)","v":0},{"$f":"SUM(H19:I19)","v":0},null,0]
[null,null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,null,0]
[null,null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,null,0]
[null,null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,null,0]
[null,null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,null,0]
[null,null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,null,0]
[null,null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,null,0]
[null,null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,null,0]
[null,null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,null,0]
[null,null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,null,0]
[null,null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,null,0]
[null,null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,null,0]
[null," "]
["TOTALS"," ",{"$f":"SUM(C18:C31)","v":0},{"$f":"SUM(D18:D31)","v":0},{"$f":"SUM(E18:E31)","v":0},null,null,{"$f":"SUM(H18:H31)","v":0},{"$f":"SUM(I18:I31)","v":0},{"$f":"SUM(J18:J31)","v":0},{"$f":"SUM(K18:K31)","v":0},{"$f":"SUM(L18:L31)","v":0}]
[null," "]