{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Introduction","Instructions","Light Touch Projections","A. Revenue","B. Expenditures","Sheet1","C. Budget Summary","High Growth Expenses","Expenditure Graphs","Guide - Input Exp. Values"],"not_rendered":{"charts":5,"images":4,"macros":1,"external_links":0,"defined_names":31,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":15,"n_cols":3,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Introduction"]
[null,"Overview","In order to have an informed discussion about instructional priorities and investments, district leaders must have a high-level understanding of the district's current and future budget situation. If the district has a projected surplus, leaders have greater freedom to invest in instructional priorities. However, if the district has a projected deficit, leaders must carefully prioritize their future investments. \n\nThis tool is designed to assist district leadership in developing a general future financial picture of district revenues and expenditures. Additionally, this tool allows leaders to examine which areas of the budget have been growing the fastest over the past 3 years."]
[null,"What will you get out of this activity?","1. General revenue projections for the next 5 years\n2. General expenditure projections (by line item) for the next 5 years\n3. Projected net surplus/deficit for the next 5 years\n4. Ranking of highest growth line item expenses over the past 3 years"]
[null,"When should you do this activity?","Step 3: Pay for Priorities\nFinance or budget office staff can present the findings from this tool to district leadership to establish the financial context for future strategic investment decisions"]
[null,"How long will it take to complete?","2-3 days\nDepending on your district's financial tracking systems, it may take some time to identify line item expense data"]
[null,"Who should be involved?","The Chief Finance Officer or a financial analyst should complete the tool. Upon completion, the tool's output should be presented to senior district leadership to inform how future investments will be funded"]
[null,"Tips & Tricks","Examine high growth expenses as a potential starting point to identify cost saving opportunities for your district\n\n\n\n"]

{"sheet":"Instructions","index":1,"n_rows":31,"n_cols":14,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Budget Projector"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Background Information"]
[null,null,null,null,null,null,null,null,null,null,null,null,"In what year was your most recent budget cycle completed?\n(Please input a whole number)",2021]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Data Needed for Light Touch Method"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Current & Projected Enrollment","Enrollment"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Current Total Revenue","Revenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Current Total Expenditures","Expenditures"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Known Incremental Future Expenses","Incremental Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Percent Personnel Expenses","Personnel Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Percent Non-Personnel Expenses","Non-Personnel Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Average Annual Cost of Living Adjustment (COLA)","COLA"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Average Annual Change in Benefits Cost","Benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Average Annual Inflation Rate","Inflation"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Data Needed for Detailed Method"]
[null,null,null,null,null,null,null,null,null,null,null,null,"A. Revenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Historical District Revenue","Local, state & federal revenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Historical Payments to Charters","Payments to Charters"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Historical District Grants","District Grants"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Historical Total Enrollment","Total Enrollment"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Historical Charter Enrollment","Charter Enrollment"]
[null,null,null,null,null,null,null,null,null,null,null,null,"B. Expenditures"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Historical Cost Items Within the District Budget","Cost Items"]
[null,null,null,null,null,null,null,null,null,null,null,null,"C. Budget Summary"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Historical & Anticipated Use of the Fund Balance","Applied Fund Balance"]
[null,null,null,null,null,null,null,null,null,null,null,null,"High Growth Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Expenditure Graphs"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Guide - Input Exp. Values"]

{"sheet":"Light Touch Projections","index":2,"n_rows":37,"n_cols":40,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Revenue Projections:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*DO NOT DELETE*"]
[null,null,"Current",null,"Is this revenue source tied to enrollment trends?",null,{"$f":"Instructions!N5+1","v":2022},{"$f":"G8+1","v":2023},{"$f":"H8+1","v":2024},{"$f":"I8+1","v":2025},{"$f":"J8+1","v":2026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Instructions!N5","v":2021},{"$f":"G8","v":2022},{"$f":"H8","v":2023},2024,2025,2026]
[null,"-Local Revenue",null,null,"Yes",null,{"$f":"IF($E9=\"Yes\",G10*G$16,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($E9=\"Yes\",H10*H$16,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Revenue",{"$f":"C15","v":{"$error":"#DIV/0!"}},{"$f":"G15","v":{"$error":"#DIV/0!"}},{"$f":"H15","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Per Pupil",{"$f":"C9/C16","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"C10*(1+$C$17)","v":{"$error":"#DIV/0!"}},{"$f":"G10*(1+$C$17)","v":{"$error":"#DIV/0!"}},{"$f":"H10*(1+$C$17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-State Revenue",null,null,"Yes",null,{"$f":"IF($E11=\"Yes\",G12*G$16,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($E11=\"Yes\",H12*H$16,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Expenditures",{"$f":"C20","v":0},{"$f":"G20","v":{"$error":"#DIV/0!"}},{"$f":"H20","v":{"$error":"#DIV/0!"}},{"$f":"I20","v":{"$error":"#DIV/0!"}},{"$f":"J20","v":{"$error":"#DIV/0!"}},{"$f":"K20","v":{"$error":"#DIV/0!"}}]
[null,"Per Pupil",{"$f":"C11/C16","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"C12*(1+$C$17)","v":{"$error":"#DIV/0!"}},{"$f":"G12*(1+$C$17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-Federal Revenue",null,null,"No",null,{"$f":"IF($E13=\"Yes\",($C13/$C$16)*G$16,\"\")","v":""},"","","",""]
[null,"-District Grants",null,null,"No",null,"","","","",""]
[null,"Total Revenue",{"$f":"SUM(C9:C14)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(G9:G14)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H9:H14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total Enrollment"]
[null,"Average Annual Inflation Rate"]
[]
[null,"Expenditure Projections:"]
[null,"Total Expenditures",null,null,null,null,{"$f":"G26+G31+G33","v":{"$error":"#DIV/0!"}},{"$f":"H26+H31+H33","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Percent Personnel Expenses"]
[null,"Annual Average COLA"]
[null,"Average Annual Change in Benefits Cost"]
[null,"Per Pupil Personnel Expenses",{"$f":"C26/C16","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"C25*(1+$C$24+$C$23)","v":{"$error":"#DIV/0!"}},{"$f":"G25*(1+$C$24+$C$23)","v":{"$error":"#DIV/0!"}},{"$f":"H25*(1+$C$24+$C$23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Personnel Expenses",{"$f":"C22*C20","v":0},null,null,null,{"$f":"(G16*$C$25)*(1+SUM($C$23:$C$24))","v":{"$error":"#DIV/0!"}},{"$f":"(H16*$C$25)*(1+SUM($C$23:$C$24))","v":{"$error":"#DIV/0!"}},{"$f":"(I16*$C$25)*(1+SUM($C$23:$C$24))","v":{"$error":"#DIV/0!"}},{"$f":"(J16*$C$25)*(1+SUM($C$23:$C$24))","v":{"$error":"#DIV/0!"}},{"$f":"(K16*$C$25)*(1+SUM($C$23:$C$24))","v":{"$error":"#DIV/0!"}}]
[]
[null,"Percent Non-Personnel Expenses"]
[null,"Average Annual Inflation Rate"]
[null,"Per Pupil Non-Personnel Expenses",{"$f":"C31/C16","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"C30*(1+$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"G30*(1+$C$29)","v":{"$error":"#DIV/0!"}},{"$f":"H30*(1+$C$29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Non-Personnel Expenses",{"$f":"C28*C20","v":0},null,null,null,{"$f":"G30*G16","v":{"$error":"#DIV/0!"}},{"$f":"H30*H16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Known Incremental Expenses"]
[]
[null,"All Expenses Accounted For?",{"$f":"IF(C28+C22=1, \"Yes\", \"No\")","v":"No"}]
[]
[null,"Net Surplus/Deficit",{"$f":"C15-C20","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"G15-G20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"A. Revenue","index":3,"n_rows":30,"n_cols":14,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"A. Historical Revenue",null,null,null,null,"C. Enrollment Driven?",null,"D. Estimated Future Revenue"]
[null,null,"Historicals",null,null,null,null,null,null,"Projections"]
[null,"Revenues",{"$f":"D12-1","v":2019},{"$f":"E12-1","v":2020},{"$f":"Instructions!$N$5","v":2021},null,"Is this revenue source tied to enrollment trends?",null,null,{"$f":"E12+1","v":2022},{"$f":"J12+1","v":2023},{"$f":"K12+1","v":2024},2025,2026]
[null,{"$f":"\"-Local\"","v":"-Local"},null,null,null,null,"Yes",null,{"$f":"\"-Local\"","v":"-Local"},{"$f":"IF($G13=\"Yes\", AVERAGE(($E13/$E$28), ($D13/$D$28), ($C13/$C$28))*J$28, \"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($G13=\"Yes\", AVERAGE(($E13/$E$28), ($D13/$D$28), ($C13/$C$28))*K$28, \"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"\"-State\"","v":"-State"},null,null,null,null,"Yes",null,{"$f":"\"-State\"","v":"-State"},{"$f":"IF($G14=\"Yes\", AVERAGE(($E14/$E$28), ($D14/$D$28), ($C14/$C$28))*J$28, \"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"\"-Federal\"","v":"-Federal"},null,null,null,null,"Yes",null,{"$f":"\"-Federal\"","v":"-Federal"},{"$f":"IF($G15=\"Yes\", AVERAGE(($E15/$E$28), ($D15/$D$28), ($C15/$C$28))*J$28, \"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total Revenue",{"$f":"SUM(C13:C15)","v":0},0,0,null,null,null,"Total Revenue",{"$f":"SUM(J13:J15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K13:K15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Payments to Charters",null,null,null,null,"Yes",null,"Payments to Charters",{"$f":"IF($G17=\"Yes\", AVERAGE(($E17/$E$29), ($D17/$D$29), ($C17/$C$29))*J$29, \"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($G17=\"Yes\", AVERAGE(($E17/$E$29), ($D17/$D$29), ($C17/$C$29))*K$29, \"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Non-Charter Revenue",{"$f":"C16-C17","v":0},0,0,null,null,null,"Non-Charter Revenue",{"$f":"J16-J17","v":{"$error":"#DIV/0!"}},{"$f":"K16-K17","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"District Grants",null,null,null,null,"Yes",null,"District Grants",{"$f":"IF($G19=\"Yes\", AVERAGE(($E19/$E$30), ($D19/$D$30), ($C19/$C$30))*J$30, \"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF($G19=\"Yes\", AVERAGE(($E19/$E$30), ($D19/$D$30), ($C19/$C$30))*K$30, \"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Net Revenue",{"$f":"C18+C19","v":0},0,0,null,null,null,"Net Revenue",{"$f":"SUM(J18:J19)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K18:K19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,"B. Enrollment"]
[]
[]
[null,null,"Historicals",null,null,null,null,null,null,"Projections"]
[null,"Enrollment",{"$f":"D27-1","v":2019},{"$f":"E27-1","v":2020},{"$f":"Instructions!$N$5","v":2021},null,"Average Growth",null,null,{"$f":"J12","v":2022},{"$f":"K12","v":2023},{"$f":"L12","v":2024},{"$f":"M12","v":2025},{"$f":"N12","v":2026}]
[null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(J29:J30)","v":0},{"$f":"SUM(K29:K30)","v":0},0,0,0]
[null,"Charter",null,null,null,null,{"$f":"IFERROR(RATE(2,,-C29,E29), \"Error\")","v":"Error"},null,null,{"$f":"IFERROR((1+$G29)*E29,\"\")","v":""},{"$f":"IFERROR((1+$G29)*J29, \"\")","v":""},{"$f":"IFERROR((1+$G29)*K29, \"\")","v":""},"",""]
[null,"District",{"$f":"C28-C29","v":0},0,0,null,{"$f":"IFERROR(RATE(2,,-C30,E30), \"Error\")","v":"Error"},null,null,{"$f":"IFERROR((1+$G30)*E30,\"\")","v":""},{"$f":"IFERROR((1+$G30)*J30, \"\")","v":""},"","",""]

{"sheet":"B. Expenditures","index":4,"n_rows":1003,"n_cols":35,"rows_kept":1003,"cut":false,"hidden":false,"merged":[[13,28,13,29],[14,28,14,29],[15,28,15,29],[12,28,12,29],[9,10,9,14],[9,16,9,20],[9,22,9,26]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Method 1",null,null,null,null,null,"Method 2",null,null,null,null,null,"Method 3"]
[null,null,null,null,"Historicals",null,null,null,null,null,"Projections Based on Average Growth",null,null,null,null,null,"Projections Based on District Enrollment Trends",null,null,null,null,null,"Inputted Projections",null,null,null,null,null,null,null,"Final Projections"]
[null,null,null,null,{"$f":"F12-1","v":2019},{"$f":"G12-1","v":2020},{"$f":"Instructions!$N$5","v":2021},null,null,null,{"$f":"G12+1","v":2022},{"$f":"K12+1","v":2023},{"$f":"L12+1","v":2024},2025,2026,null,{"$f":"G12+1","v":2022},{"$f":"Q12+1","v":2023},{"$f":"R12+1","v":2024},{"$f":"S12+1","v":2025},{"$f":"T12+1","v":2026},null,{"$f":"K12","v":2022},{"$f":"L12","v":2023},{"$f":"M12","v":2024},{"$f":"N12","v":2025},{"$f":"O12","v":2026},null,null,null,{"$f":"W12","v":2022},{"$f":"X12","v":2023},{"$f":"Y12","v":2024},{"$f":"Z12","v":2025},{"$f":"AA12","v":2026}]
[null,null,"Total Expenditures",null,{"$f":"SUM(E20:E1002)","v":0},0,0,null,null,null,{"$f":"SUM(K20:K1002)","v":0},{"$f":"SUM(L20:L1002)","v":0},0,0,{"$f":"SUM(O20:O1002)","v":0},null,{"$f":"SUM(Q20:Q1002)","v":0},{"$f":"SUM(R20:R1002)","v":0},0,0,0,null,{"$f":"SUM(W20:W1002)","v":0},0,0,0,{"$f":"SUM(AA20:AA1002)","v":0},null,"Total Expenses",null,{"$f":"SUM(AE20:AE1002)+SUM(AE14:AE16)","v":0},{"$f":"SUM(AF20:AF1002)+SUM(AF14:AF16)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Expense #1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Expense #2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Expense #3"]
[]
[null,null,null,null,"Historicals",null,null,null,null,null,"Projections Based on Average Growth",null,null,null,null,null,"Projections Based on District Enrollment Trends",null,null,null,null,null,"Inputted Projections",null,null,null,null,null,null,null,"Final Projections"]
["Category",null,"Category","Cost Item",{"$f":"F19-1","v":2019},{"$f":"G19-1","v":2020},{"$f":"Instructions!$N$5","v":2021},null,"Average Growth",null,{"$f":"G19+1","v":2022},{"$f":"K19+1","v":2023},{"$f":"L19+1","v":2024},2025,2026,null,{"$f":"G19+1","v":2022},{"$f":"Q19+1","v":2023},{"$f":"R19+1","v":2024},{"$f":"S19+1","v":2025},{"$f":"T19+1","v":2026},null,{"$f":"G19+1","v":2022},{"$f":"W19+1","v":2023},{"$f":"X19+1","v":2024},2025,2026,null,"Final Projection Decision",null,{"$f":"W19","v":2022},{"$f":"X19","v":2023},2024,2025,2026]
["School Based Personnel",null,"School Based Personnel","School Administrative Salary",null,null,null,null,{"$f":"IFERROR(RATE(2,,-E20,G20), \"\")","v":""},null,{"$f":"IFERROR((1+$I20)*G20, \"\")","v":""},{"$f":"IFERROR((1+$I20)*K20, \"\")","v":""},{"$f":"IFERROR((1+$I20)*L20, \"\")","v":""},"","",null,{"$f":"IFERROR((AVERAGE(($E20/'A. Revenue'!$C$30), ('B. Expenditures'!$F20/'A. Revenue'!$D$30), ('B. Expenditures'!$G20/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E20/'A. Revenue'!$C$30), ('B. Expenditures'!$F20/'A. Revenue'!$D$30), ('B. Expenditures'!$G20/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E20/'A. Revenue'!$C$30), ('B. Expenditures'!$F20/'A. Revenue'!$D$30), ('B. Expenditures'!$G20/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E20/'A. Revenue'!$C$30), ('B. Expenditures'!$F20/'A. Revenue'!$D$30), ('B. Expenditures'!$G20/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E20/'A. Revenue'!$C$30), ('B. Expenditures'!$F20/'A. Revenue'!$D$30), ('B. Expenditures'!$G20/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC20=Sheet1!$B$2,'B. Expenditures'!K20,IF('B. Expenditures'!$AC20=Sheet1!$B$4,'B. Expenditures'!W20,IF($AC20=Sheet1!$B$3,'B. Expenditures'!Q20,\"\")))","v":""},{"$f":"IF($AC20=Sheet1!$B$2,'B. Expenditures'!L20,IF('B. Expenditures'!$AC20=Sheet1!$B$4,'B. Expenditures'!X20,IF($AC20=Sheet1!$B$3,'B. Expenditures'!R20,\"\")))","v":""},{"$f":"IF($AC20=Sheet1!$B$2,'B. Expenditures'!M20,IF('B. Expenditures'!$AC20=Sheet1!$B$4,'B. Expenditures'!Y20,IF($AC20=Sheet1!$B$3,'B. Expenditures'!S20,\"\")))","v":""},{"$f":"IF($AC20=Sheet1!$B$2,'B. Expenditures'!N20,IF('B. Expenditures'!$AC20=Sheet1!$B$4,'B. Expenditures'!Z20,IF($AC20=Sheet1!$B$3,'B. Expenditures'!T20,\"\")))","v":""},{"$f":"IF($AC20=Sheet1!$B$2,'B. Expenditures'!O20,IF('B. Expenditures'!$AC20=Sheet1!$B$4,'B. Expenditures'!AA20,IF($AC20=Sheet1!$B$3,'B. Expenditures'!U20,\"\")))","v":""}]
["School Based Personnel",null,"School Based Personnel","Operations Salary",null,null,null,null,{"$f":"IFERROR(RATE(2,,-E21,G21), \"\")","v":""},null,{"$f":"IFERROR((1+$I21)*G21, \"\")","v":""},{"$f":"IFERROR((1+$I21)*K21, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E21/'A. Revenue'!$C$30), ('B. Expenditures'!$F21/'A. Revenue'!$D$30), ('B. Expenditures'!$G21/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E21/'A. Revenue'!$C$30), ('B. Expenditures'!$F21/'A. Revenue'!$D$30), ('B. Expenditures'!$G21/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E21/'A. Revenue'!$C$30), ('B. Expenditures'!$F21/'A. Revenue'!$D$30), ('B. Expenditures'!$G21/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E21/'A. Revenue'!$C$30), ('B. Expenditures'!$F21/'A. Revenue'!$D$30), ('B. Expenditures'!$G21/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E21/'A. Revenue'!$C$30), ('B. Expenditures'!$F21/'A. Revenue'!$D$30), ('B. Expenditures'!$G21/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC21=Sheet1!$B$2,'B. Expenditures'!K21,IF('B. Expenditures'!$AC21=Sheet1!$B$4,'B. Expenditures'!W21,IF($AC21=Sheet1!$B$3,'B. Expenditures'!Q21,\"\")))","v":""},{"$f":"IF($AC21=Sheet1!$B$2,'B. Expenditures'!L21,IF('B. Expenditures'!$AC21=Sheet1!$B$4,'B. Expenditures'!X21,IF($AC21=Sheet1!$B$3,'B. Expenditures'!R21,\"\")))","v":""},{"$f":"IF($AC21=Sheet1!$B$2,'B. Expenditures'!M21,IF('B. Expenditures'!$AC21=Sheet1!$B$4,'B. Expenditures'!Y21,IF($AC21=Sheet1!$B$3,'B. Expenditures'!S21,\"\")))","v":""},{"$f":"IF($AC21=Sheet1!$B$2,'B. Expenditures'!N21,IF('B. Expenditures'!$AC21=Sheet1!$B$4,'B. Expenditures'!Z21,IF($AC21=Sheet1!$B$3,'B. Expenditures'!T21,\"\")))","v":""},{"$f":"IF($AC21=Sheet1!$B$2,'B. Expenditures'!O21,IF('B. Expenditures'!$AC21=Sheet1!$B$4,'B. Expenditures'!AA21,IF($AC21=Sheet1!$B$3,'B. Expenditures'!U21,\"\")))","v":""}]
["School Based Personnel",null,"School Based Personnel","Security Salary",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I22)*K22, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E22/'A. Revenue'!$C$30), ('B. Expenditures'!$F22/'A. Revenue'!$D$30), ('B. Expenditures'!$G22/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E22/'A. Revenue'!$C$30), ('B. Expenditures'!$F22/'A. Revenue'!$D$30), ('B. Expenditures'!$G22/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E22/'A. Revenue'!$C$30), ('B. Expenditures'!$F22/'A. Revenue'!$D$30), ('B. Expenditures'!$G22/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E22/'A. Revenue'!$C$30), ('B. Expenditures'!$F22/'A. Revenue'!$D$30), ('B. Expenditures'!$G22/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E22/'A. Revenue'!$C$30), ('B. Expenditures'!$F22/'A. Revenue'!$D$30), ('B. Expenditures'!$G22/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC22=Sheet1!$B$2,'B. Expenditures'!K22,IF('B. Expenditures'!$AC22=Sheet1!$B$4,'B. Expenditures'!W22,IF($AC22=Sheet1!$B$3,'B. Expenditures'!Q22,\"\")))","v":""},{"$f":"IF($AC22=Sheet1!$B$2,'B. Expenditures'!L22,IF('B. Expenditures'!$AC22=Sheet1!$B$4,'B. Expenditures'!X22,IF($AC22=Sheet1!$B$3,'B. Expenditures'!R22,\"\")))","v":""},{"$f":"IF($AC22=Sheet1!$B$2,'B. Expenditures'!M22,IF('B. Expenditures'!$AC22=Sheet1!$B$4,'B. Expenditures'!Y22,IF($AC22=Sheet1!$B$3,'B. Expenditures'!S22,\"\")))","v":""},{"$f":"IF($AC22=Sheet1!$B$2,'B. Expenditures'!N22,IF('B. Expenditures'!$AC22=Sheet1!$B$4,'B. Expenditures'!Z22,IF($AC22=Sheet1!$B$3,'B. Expenditures'!T22,\"\")))","v":""},{"$f":"IF($AC22=Sheet1!$B$2,'B. Expenditures'!O22,IF('B. Expenditures'!$AC22=Sheet1!$B$4,'B. Expenditures'!AA22,IF($AC22=Sheet1!$B$3,'B. Expenditures'!U22,\"\")))","v":""}]
["School Based Personnel",null,"School Based Personnel","Student Support Salary",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I23)*K23, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E23/'A. Revenue'!$C$30), ('B. Expenditures'!$F23/'A. Revenue'!$D$30), ('B. Expenditures'!$G23/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E23/'A. Revenue'!$C$30), ('B. Expenditures'!$F23/'A. Revenue'!$D$30), ('B. Expenditures'!$G23/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E23/'A. Revenue'!$C$30), ('B. Expenditures'!$F23/'A. Revenue'!$D$30), ('B. Expenditures'!$G23/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E23/'A. Revenue'!$C$30), ('B. Expenditures'!$F23/'A. Revenue'!$D$30), ('B. Expenditures'!$G23/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E23/'A. Revenue'!$C$30), ('B. Expenditures'!$F23/'A. Revenue'!$D$30), ('B. Expenditures'!$G23/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC23=Sheet1!$B$2,'B. Expenditures'!K23,IF('B. Expenditures'!$AC23=Sheet1!$B$4,'B. Expenditures'!W23,IF($AC23=Sheet1!$B$3,'B. Expenditures'!Q23,\"\")))","v":""},{"$f":"IF($AC23=Sheet1!$B$2,'B. Expenditures'!L23,IF('B. Expenditures'!$AC23=Sheet1!$B$4,'B. Expenditures'!X23,IF($AC23=Sheet1!$B$3,'B. Expenditures'!R23,\"\")))","v":""},{"$f":"IF($AC23=Sheet1!$B$2,'B. Expenditures'!M23,IF('B. Expenditures'!$AC23=Sheet1!$B$4,'B. Expenditures'!Y23,IF($AC23=Sheet1!$B$3,'B. Expenditures'!S23,\"\")))","v":""},{"$f":"IF($AC23=Sheet1!$B$2,'B. Expenditures'!N23,IF('B. Expenditures'!$AC23=Sheet1!$B$4,'B. Expenditures'!Z23,IF($AC23=Sheet1!$B$3,'B. Expenditures'!T23,\"\")))","v":""},{"$f":"IF($AC23=Sheet1!$B$2,'B. Expenditures'!O23,IF('B. Expenditures'!$AC23=Sheet1!$B$4,'B. Expenditures'!AA23,IF($AC23=Sheet1!$B$3,'B. Expenditures'!U23,\"\")))","v":""}]
["School Based Personnel",null,"School Based Personnel","Teachers Salary",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I24)*K24, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E24/'A. Revenue'!$C$30), ('B. Expenditures'!$F24/'A. Revenue'!$D$30), ('B. Expenditures'!$G24/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E24/'A. Revenue'!$C$30), ('B. Expenditures'!$F24/'A. Revenue'!$D$30), ('B. Expenditures'!$G24/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E24/'A. Revenue'!$C$30), ('B. Expenditures'!$F24/'A. Revenue'!$D$30), ('B. Expenditures'!$G24/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E24/'A. Revenue'!$C$30), ('B. Expenditures'!$F24/'A. Revenue'!$D$30), ('B. Expenditures'!$G24/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E24/'A. Revenue'!$C$30), ('B. Expenditures'!$F24/'A. Revenue'!$D$30), ('B. Expenditures'!$G24/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC24=Sheet1!$B$2,'B. Expenditures'!K24,IF('B. Expenditures'!$AC24=Sheet1!$B$4,'B. Expenditures'!W24,IF($AC24=Sheet1!$B$3,'B. Expenditures'!Q24,\"\")))","v":""},{"$f":"IF($AC24=Sheet1!$B$2,'B. Expenditures'!L24,IF('B. Expenditures'!$AC24=Sheet1!$B$4,'B. Expenditures'!X24,IF($AC24=Sheet1!$B$3,'B. Expenditures'!R24,\"\")))","v":""},{"$f":"IF($AC24=Sheet1!$B$2,'B. Expenditures'!M24,IF('B. Expenditures'!$AC24=Sheet1!$B$4,'B. Expenditures'!Y24,IF($AC24=Sheet1!$B$3,'B. Expenditures'!S24,\"\")))","v":""},{"$f":"IF($AC24=Sheet1!$B$2,'B. Expenditures'!N24,IF('B. Expenditures'!$AC24=Sheet1!$B$4,'B. Expenditures'!Z24,IF($AC24=Sheet1!$B$3,'B. Expenditures'!T24,\"\")))","v":""},{"$f":"IF($AC24=Sheet1!$B$2,'B. Expenditures'!O24,IF('B. Expenditures'!$AC24=Sheet1!$B$4,'B. Expenditures'!AA24,IF($AC24=Sheet1!$B$3,'B. Expenditures'!U24,\"\")))","v":""}]
["School Based Personnel",null,"School Based Personnel","Paraprofessionals Salary",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I25)*K25, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E25/'A. Revenue'!$C$30), ('B. Expenditures'!$F25/'A. Revenue'!$D$30), ('B. Expenditures'!$G25/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E25/'A. Revenue'!$C$30), ('B. Expenditures'!$F25/'A. Revenue'!$D$30), ('B. Expenditures'!$G25/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E25/'A. Revenue'!$C$30), ('B. Expenditures'!$F25/'A. Revenue'!$D$30), ('B. Expenditures'!$G25/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E25/'A. Revenue'!$C$30), ('B. Expenditures'!$F25/'A. Revenue'!$D$30), ('B. Expenditures'!$G25/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E25/'A. Revenue'!$C$30), ('B. Expenditures'!$F25/'A. Revenue'!$D$30), ('B. Expenditures'!$G25/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC25=Sheet1!$B$2,'B. Expenditures'!K25,IF('B. Expenditures'!$AC25=Sheet1!$B$4,'B. Expenditures'!W25,IF($AC25=Sheet1!$B$3,'B. Expenditures'!Q25,\"\")))","v":""},{"$f":"IF($AC25=Sheet1!$B$2,'B. Expenditures'!L25,IF('B. Expenditures'!$AC25=Sheet1!$B$4,'B. Expenditures'!X25,IF($AC25=Sheet1!$B$3,'B. Expenditures'!R25,\"\")))","v":""},{"$f":"IF($AC25=Sheet1!$B$2,'B. Expenditures'!M25,IF('B. Expenditures'!$AC25=Sheet1!$B$4,'B. Expenditures'!Y25,IF($AC25=Sheet1!$B$3,'B. Expenditures'!S25,\"\")))","v":""},{"$f":"IF($AC25=Sheet1!$B$2,'B. Expenditures'!N25,IF('B. Expenditures'!$AC25=Sheet1!$B$4,'B. Expenditures'!Z25,IF($AC25=Sheet1!$B$3,'B. Expenditures'!T25,\"\")))","v":""},{"$f":"IF($AC25=Sheet1!$B$2,'B. Expenditures'!O25,IF('B. Expenditures'!$AC25=Sheet1!$B$4,'B. Expenditures'!AA25,IF($AC25=Sheet1!$B$3,'B. Expenditures'!U25,\"\")))","v":""}]
["School Based Personnel",null,"Central Based Personnel","Maintenance Salary",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I26)*K26, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E26/'A. Revenue'!$C$30), ('B. Expenditures'!$F26/'A. Revenue'!$D$30), ('B. Expenditures'!$G26/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E26/'A. Revenue'!$C$30), ('B. Expenditures'!$F26/'A. Revenue'!$D$30), ('B. Expenditures'!$G26/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E26/'A. Revenue'!$C$30), ('B. Expenditures'!$F26/'A. Revenue'!$D$30), ('B. Expenditures'!$G26/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E26/'A. Revenue'!$C$30), ('B. Expenditures'!$F26/'A. Revenue'!$D$30), ('B. Expenditures'!$G26/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E26/'A. Revenue'!$C$30), ('B. Expenditures'!$F26/'A. Revenue'!$D$30), ('B. Expenditures'!$G26/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC26=Sheet1!$B$2,'B. Expenditures'!K26,IF('B. Expenditures'!$AC26=Sheet1!$B$4,'B. Expenditures'!W26,IF($AC26=Sheet1!$B$3,'B. Expenditures'!Q26,\"\")))","v":""},{"$f":"IF($AC26=Sheet1!$B$2,'B. Expenditures'!L26,IF('B. Expenditures'!$AC26=Sheet1!$B$4,'B. Expenditures'!X26,IF($AC26=Sheet1!$B$3,'B. Expenditures'!R26,\"\")))","v":""},{"$f":"IF($AC26=Sheet1!$B$2,'B. Expenditures'!M26,IF('B. Expenditures'!$AC26=Sheet1!$B$4,'B. Expenditures'!Y26,IF($AC26=Sheet1!$B$3,'B. Expenditures'!S26,\"\")))","v":""},{"$f":"IF($AC26=Sheet1!$B$2,'B. Expenditures'!N26,IF('B. Expenditures'!$AC26=Sheet1!$B$4,'B. Expenditures'!Z26,IF($AC26=Sheet1!$B$3,'B. Expenditures'!T26,\"\")))","v":""},{"$f":"IF($AC26=Sheet1!$B$2,'B. Expenditures'!O26,IF('B. Expenditures'!$AC26=Sheet1!$B$4,'B. Expenditures'!AA26,IF($AC26=Sheet1!$B$3,'B. Expenditures'!U26,\"\")))","v":""}]
["School Based Personnel",null,"Central Based Personnel","Central Administrative Salary",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I27)*K27, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E27/'A. Revenue'!$C$30), ('B. Expenditures'!$F27/'A. Revenue'!$D$30), ('B. Expenditures'!$G27/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E27/'A. Revenue'!$C$30), ('B. Expenditures'!$F27/'A. Revenue'!$D$30), ('B. Expenditures'!$G27/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E27/'A. Revenue'!$C$30), ('B. Expenditures'!$F27/'A. Revenue'!$D$30), ('B. Expenditures'!$G27/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E27/'A. Revenue'!$C$30), ('B. Expenditures'!$F27/'A. Revenue'!$D$30), ('B. Expenditures'!$G27/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E27/'A. Revenue'!$C$30), ('B. Expenditures'!$F27/'A. Revenue'!$D$30), ('B. Expenditures'!$G27/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC27=Sheet1!$B$2,'B. Expenditures'!K27,IF('B. Expenditures'!$AC27=Sheet1!$B$4,'B. Expenditures'!W27,IF($AC27=Sheet1!$B$3,'B. Expenditures'!Q27,\"\")))","v":""},{"$f":"IF($AC27=Sheet1!$B$2,'B. Expenditures'!L27,IF('B. Expenditures'!$AC27=Sheet1!$B$4,'B. Expenditures'!X27,IF($AC27=Sheet1!$B$3,'B. Expenditures'!R27,\"\")))","v":""},{"$f":"IF($AC27=Sheet1!$B$2,'B. Expenditures'!M27,IF('B. Expenditures'!$AC27=Sheet1!$B$4,'B. Expenditures'!Y27,IF($AC27=Sheet1!$B$3,'B. Expenditures'!S27,\"\")))","v":""},{"$f":"IF($AC27=Sheet1!$B$2,'B. Expenditures'!N27,IF('B. Expenditures'!$AC27=Sheet1!$B$4,'B. Expenditures'!Z27,IF($AC27=Sheet1!$B$3,'B. Expenditures'!T27,\"\")))","v":""},{"$f":"IF($AC27=Sheet1!$B$2,'B. Expenditures'!O27,IF('B. Expenditures'!$AC27=Sheet1!$B$4,'B. Expenditures'!AA27,IF($AC27=Sheet1!$B$3,'B. Expenditures'!U27,\"\")))","v":""}]
["School Based Personnel",null,"Central Based Personnel","Leadership Salary",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I28)*K28, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E28/'A. Revenue'!$C$30), ('B. Expenditures'!$F28/'A. Revenue'!$D$30), ('B. Expenditures'!$G28/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E28/'A. Revenue'!$C$30), ('B. Expenditures'!$F28/'A. Revenue'!$D$30), ('B. Expenditures'!$G28/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E28/'A. Revenue'!$C$30), ('B. Expenditures'!$F28/'A. Revenue'!$D$30), ('B. Expenditures'!$G28/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E28/'A. Revenue'!$C$30), ('B. Expenditures'!$F28/'A. Revenue'!$D$30), ('B. Expenditures'!$G28/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E28/'A. Revenue'!$C$30), ('B. Expenditures'!$F28/'A. Revenue'!$D$30), ('B. Expenditures'!$G28/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC28=Sheet1!$B$2,'B. Expenditures'!K28,IF('B. Expenditures'!$AC28=Sheet1!$B$4,'B. Expenditures'!W28,IF($AC28=Sheet1!$B$3,'B. Expenditures'!Q28,\"\")))","v":""},{"$f":"IF($AC28=Sheet1!$B$2,'B. Expenditures'!L28,IF('B. Expenditures'!$AC28=Sheet1!$B$4,'B. Expenditures'!X28,IF($AC28=Sheet1!$B$3,'B. Expenditures'!R28,\"\")))","v":""},{"$f":"IF($AC28=Sheet1!$B$2,'B. Expenditures'!M28,IF('B. Expenditures'!$AC28=Sheet1!$B$4,'B. Expenditures'!Y28,IF($AC28=Sheet1!$B$3,'B. Expenditures'!S28,\"\")))","v":""},{"$f":"IF($AC28=Sheet1!$B$2,'B. Expenditures'!N28,IF('B. Expenditures'!$AC28=Sheet1!$B$4,'B. Expenditures'!Z28,IF($AC28=Sheet1!$B$3,'B. Expenditures'!T28,\"\")))","v":""},{"$f":"IF($AC28=Sheet1!$B$2,'B. Expenditures'!O28,IF('B. Expenditures'!$AC28=Sheet1!$B$4,'B. Expenditures'!AA28,IF($AC28=Sheet1!$B$3,'B. Expenditures'!U28,\"\")))","v":""}]
[null,null,"School Based Non-Personnel","Supplies",null,null,null,null,"",null,{"$f":"IFERROR((1+$I29)*G29, \"\")","v":""},{"$f":"IFERROR((1+$I29)*K29, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E29/'A. Revenue'!$C$30), ('B. Expenditures'!$F29/'A. Revenue'!$D$30), ('B. Expenditures'!$G29/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E29/'A. Revenue'!$C$30), ('B. Expenditures'!$F29/'A. Revenue'!$D$30), ('B. Expenditures'!$G29/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E29/'A. Revenue'!$C$30), ('B. Expenditures'!$F29/'A. Revenue'!$D$30), ('B. Expenditures'!$G29/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E29/'A. Revenue'!$C$30), ('B. Expenditures'!$F29/'A. Revenue'!$D$30), ('B. Expenditures'!$G29/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E29/'A. Revenue'!$C$30), ('B. Expenditures'!$F29/'A. Revenue'!$D$30), ('B. Expenditures'!$G29/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC29=Sheet1!$B$2,'B. Expenditures'!K29,IF('B. Expenditures'!$AC29=Sheet1!$B$4,'B. Expenditures'!W29,IF($AC29=Sheet1!$B$3,'B. Expenditures'!Q29,\"\")))","v":""},{"$f":"IF($AC29=Sheet1!$B$2,'B. Expenditures'!L29,IF('B. Expenditures'!$AC29=Sheet1!$B$4,'B. Expenditures'!X29,IF($AC29=Sheet1!$B$3,'B. Expenditures'!R29,\"\")))","v":""},{"$f":"IF($AC29=Sheet1!$B$2,'B. Expenditures'!M29,IF('B. Expenditures'!$AC29=Sheet1!$B$4,'B. Expenditures'!Y29,IF($AC29=Sheet1!$B$3,'B. Expenditures'!S29,\"\")))","v":""},{"$f":"IF($AC29=Sheet1!$B$2,'B. Expenditures'!N29,IF('B. Expenditures'!$AC29=Sheet1!$B$4,'B. Expenditures'!Z29,IF($AC29=Sheet1!$B$3,'B. Expenditures'!T29,\"\")))","v":""},{"$f":"IF($AC29=Sheet1!$B$2,'B. Expenditures'!O29,IF('B. Expenditures'!$AC29=Sheet1!$B$4,'B. Expenditures'!AA29,IF($AC29=Sheet1!$B$3,'B. Expenditures'!U29,\"\")))","v":""}]
[null,null,"School Based Non-Personnel","Textbooks",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I30)*K30, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E30/'A. Revenue'!$C$30), ('B. Expenditures'!$F30/'A. Revenue'!$D$30), ('B. Expenditures'!$G30/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E30/'A. Revenue'!$C$30), ('B. Expenditures'!$F30/'A. Revenue'!$D$30), ('B. Expenditures'!$G30/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E30/'A. Revenue'!$C$30), ('B. Expenditures'!$F30/'A. Revenue'!$D$30), ('B. Expenditures'!$G30/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E30/'A. Revenue'!$C$30), ('B. Expenditures'!$F30/'A. Revenue'!$D$30), ('B. Expenditures'!$G30/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E30/'A. Revenue'!$C$30), ('B. Expenditures'!$F30/'A. Revenue'!$D$30), ('B. Expenditures'!$G30/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC30=Sheet1!$B$2,'B. Expenditures'!K30,IF('B. Expenditures'!$AC30=Sheet1!$B$4,'B. Expenditures'!W30,IF($AC30=Sheet1!$B$3,'B. Expenditures'!Q30,\"\")))","v":""},{"$f":"IF($AC30=Sheet1!$B$2,'B. Expenditures'!L30,IF('B. Expenditures'!$AC30=Sheet1!$B$4,'B. Expenditures'!X30,IF($AC30=Sheet1!$B$3,'B. Expenditures'!R30,\"\")))","v":""},{"$f":"IF($AC30=Sheet1!$B$2,'B. Expenditures'!M30,IF('B. Expenditures'!$AC30=Sheet1!$B$4,'B. Expenditures'!Y30,IF($AC30=Sheet1!$B$3,'B. Expenditures'!S30,\"\")))","v":""},{"$f":"IF($AC30=Sheet1!$B$2,'B. Expenditures'!N30,IF('B. Expenditures'!$AC30=Sheet1!$B$4,'B. Expenditures'!Z30,IF($AC30=Sheet1!$B$3,'B. Expenditures'!T30,\"\")))","v":""},{"$f":"IF($AC30=Sheet1!$B$2,'B. Expenditures'!O30,IF('B. Expenditures'!$AC30=Sheet1!$B$4,'B. Expenditures'!AA30,IF($AC30=Sheet1!$B$3,'B. Expenditures'!U30,\"\")))","v":""}]
["Central Based Personnel",null,"School Based Non-Personnel","School Technology",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I31)*K31, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E31/'A. Revenue'!$C$30), ('B. Expenditures'!$F31/'A. Revenue'!$D$30), ('B. Expenditures'!$G31/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E31/'A. Revenue'!$C$30), ('B. Expenditures'!$F31/'A. Revenue'!$D$30), ('B. Expenditures'!$G31/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E31/'A. Revenue'!$C$30), ('B. Expenditures'!$F31/'A. Revenue'!$D$30), ('B. Expenditures'!$G31/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E31/'A. Revenue'!$C$30), ('B. Expenditures'!$F31/'A. Revenue'!$D$30), ('B. Expenditures'!$G31/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E31/'A. Revenue'!$C$30), ('B. Expenditures'!$F31/'A. Revenue'!$D$30), ('B. Expenditures'!$G31/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC31=Sheet1!$B$2,'B. Expenditures'!K31,IF('B. Expenditures'!$AC31=Sheet1!$B$4,'B. Expenditures'!W31,IF($AC31=Sheet1!$B$3,'B. Expenditures'!Q31,\"\")))","v":""},{"$f":"IF($AC31=Sheet1!$B$2,'B. Expenditures'!L31,IF('B. Expenditures'!$AC31=Sheet1!$B$4,'B. Expenditures'!X31,IF($AC31=Sheet1!$B$3,'B. Expenditures'!R31,\"\")))","v":""},{"$f":"IF($AC31=Sheet1!$B$2,'B. Expenditures'!M31,IF('B. Expenditures'!$AC31=Sheet1!$B$4,'B. Expenditures'!Y31,IF($AC31=Sheet1!$B$3,'B. Expenditures'!S31,\"\")))","v":""},{"$f":"IF($AC31=Sheet1!$B$2,'B. Expenditures'!N31,IF('B. Expenditures'!$AC31=Sheet1!$B$4,'B. Expenditures'!Z31,IF($AC31=Sheet1!$B$3,'B. Expenditures'!T31,\"\")))","v":""},{"$f":"IF($AC31=Sheet1!$B$2,'B. Expenditures'!O31,IF('B. Expenditures'!$AC31=Sheet1!$B$4,'B. Expenditures'!AA31,IF($AC31=Sheet1!$B$3,'B. Expenditures'!U31,\"\")))","v":""}]
["Central Based Personnel",null,"Central Based Non-Personnel","Buildings",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I32)*K32, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E32/'A. Revenue'!$C$30), ('B. Expenditures'!$F32/'A. Revenue'!$D$30), ('B. Expenditures'!$G32/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E32/'A. Revenue'!$C$30), ('B. Expenditures'!$F32/'A. Revenue'!$D$30), ('B. Expenditures'!$G32/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E32/'A. Revenue'!$C$30), ('B. Expenditures'!$F32/'A. Revenue'!$D$30), ('B. Expenditures'!$G32/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E32/'A. Revenue'!$C$30), ('B. Expenditures'!$F32/'A. Revenue'!$D$30), ('B. Expenditures'!$G32/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E32/'A. Revenue'!$C$30), ('B. Expenditures'!$F32/'A. Revenue'!$D$30), ('B. Expenditures'!$G32/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC32=Sheet1!$B$2,'B. Expenditures'!K32,IF('B. Expenditures'!$AC32=Sheet1!$B$4,'B. Expenditures'!W32,IF($AC32=Sheet1!$B$3,'B. Expenditures'!Q32,\"\")))","v":""},{"$f":"IF($AC32=Sheet1!$B$2,'B. Expenditures'!L32,IF('B. Expenditures'!$AC32=Sheet1!$B$4,'B. Expenditures'!X32,IF($AC32=Sheet1!$B$3,'B. Expenditures'!R32,\"\")))","v":""},{"$f":"IF($AC32=Sheet1!$B$2,'B. Expenditures'!M32,IF('B. Expenditures'!$AC32=Sheet1!$B$4,'B. Expenditures'!Y32,IF($AC32=Sheet1!$B$3,'B. Expenditures'!S32,\"\")))","v":""},{"$f":"IF($AC32=Sheet1!$B$2,'B. Expenditures'!N32,IF('B. Expenditures'!$AC32=Sheet1!$B$4,'B. Expenditures'!Z32,IF($AC32=Sheet1!$B$3,'B. Expenditures'!T32,\"\")))","v":""},{"$f":"IF($AC32=Sheet1!$B$2,'B. Expenditures'!O32,IF('B. Expenditures'!$AC32=Sheet1!$B$4,'B. Expenditures'!AA32,IF($AC32=Sheet1!$B$3,'B. Expenditures'!U32,\"\")))","v":""}]
["Central Based Personnel",null,"Central Based Non-Personnel","Central Technology",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I33)*K33, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E33/'A. Revenue'!$C$30), ('B. Expenditures'!$F33/'A. Revenue'!$D$30), ('B. Expenditures'!$G33/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E33/'A. Revenue'!$C$30), ('B. Expenditures'!$F33/'A. Revenue'!$D$30), ('B. Expenditures'!$G33/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E33/'A. Revenue'!$C$30), ('B. Expenditures'!$F33/'A. Revenue'!$D$30), ('B. Expenditures'!$G33/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E33/'A. Revenue'!$C$30), ('B. Expenditures'!$F33/'A. Revenue'!$D$30), ('B. Expenditures'!$G33/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E33/'A. Revenue'!$C$30), ('B. Expenditures'!$F33/'A. Revenue'!$D$30), ('B. Expenditures'!$G33/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC33=Sheet1!$B$2,'B. Expenditures'!K33,IF('B. Expenditures'!$AC33=Sheet1!$B$4,'B. Expenditures'!W33,IF($AC33=Sheet1!$B$3,'B. Expenditures'!Q33,\"\")))","v":""},{"$f":"IF($AC33=Sheet1!$B$2,'B. Expenditures'!L33,IF('B. Expenditures'!$AC33=Sheet1!$B$4,'B. Expenditures'!X33,IF($AC33=Sheet1!$B$3,'B. Expenditures'!R33,\"\")))","v":""},{"$f":"IF($AC33=Sheet1!$B$2,'B. Expenditures'!M33,IF('B. Expenditures'!$AC33=Sheet1!$B$4,'B. Expenditures'!Y33,IF($AC33=Sheet1!$B$3,'B. Expenditures'!S33,\"\")))","v":""},{"$f":"IF($AC33=Sheet1!$B$2,'B. Expenditures'!N33,IF('B. Expenditures'!$AC33=Sheet1!$B$4,'B. Expenditures'!Z33,IF($AC33=Sheet1!$B$3,'B. Expenditures'!T33,\"\")))","v":""},{"$f":"IF($AC33=Sheet1!$B$2,'B. Expenditures'!O33,IF('B. Expenditures'!$AC33=Sheet1!$B$4,'B. Expenditures'!AA33,IF($AC33=Sheet1!$B$3,'B. Expenditures'!U33,\"\")))","v":""}]
["Central Based Personnel",null,"Central Based Non-Personnel","Transportation",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I34)*K34, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E34/'A. Revenue'!$C$30), ('B. Expenditures'!$F34/'A. Revenue'!$D$30), ('B. Expenditures'!$G34/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E34/'A. Revenue'!$C$30), ('B. Expenditures'!$F34/'A. Revenue'!$D$30), ('B. Expenditures'!$G34/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E34/'A. Revenue'!$C$30), ('B. Expenditures'!$F34/'A. Revenue'!$D$30), ('B. Expenditures'!$G34/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E34/'A. Revenue'!$C$30), ('B. Expenditures'!$F34/'A. Revenue'!$D$30), ('B. Expenditures'!$G34/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E34/'A. Revenue'!$C$30), ('B. Expenditures'!$F34/'A. Revenue'!$D$30), ('B. Expenditures'!$G34/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC34=Sheet1!$B$2,'B. Expenditures'!K34,IF('B. Expenditures'!$AC34=Sheet1!$B$4,'B. Expenditures'!W34,IF($AC34=Sheet1!$B$3,'B. Expenditures'!Q34,\"\")))","v":""},{"$f":"IF($AC34=Sheet1!$B$2,'B. Expenditures'!L34,IF('B. Expenditures'!$AC34=Sheet1!$B$4,'B. Expenditures'!X34,IF($AC34=Sheet1!$B$3,'B. Expenditures'!R34,\"\")))","v":""},{"$f":"IF($AC34=Sheet1!$B$2,'B. Expenditures'!M34,IF('B. Expenditures'!$AC34=Sheet1!$B$4,'B. Expenditures'!Y34,IF($AC34=Sheet1!$B$3,'B. Expenditures'!S34,\"\")))","v":""},{"$f":"IF($AC34=Sheet1!$B$2,'B. Expenditures'!N34,IF('B. Expenditures'!$AC34=Sheet1!$B$4,'B. Expenditures'!Z34,IF($AC34=Sheet1!$B$3,'B. Expenditures'!T34,\"\")))","v":""},{"$f":"IF($AC34=Sheet1!$B$2,'B. Expenditures'!O34,IF('B. Expenditures'!$AC34=Sheet1!$B$4,'B. Expenditures'!AA34,IF($AC34=Sheet1!$B$3,'B. Expenditures'!U34,\"\")))","v":""}]
["Central Based Personnel",null,"Central Based Non-Personnel","Food Services",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I35)*K35, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E35/'A. Revenue'!$C$30), ('B. Expenditures'!$F35/'A. Revenue'!$D$30), ('B. Expenditures'!$G35/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E35/'A. Revenue'!$C$30), ('B. Expenditures'!$F35/'A. Revenue'!$D$30), ('B. Expenditures'!$G35/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E35/'A. Revenue'!$C$30), ('B. Expenditures'!$F35/'A. Revenue'!$D$30), ('B. Expenditures'!$G35/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E35/'A. Revenue'!$C$30), ('B. Expenditures'!$F35/'A. Revenue'!$D$30), ('B. Expenditures'!$G35/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E35/'A. Revenue'!$C$30), ('B. Expenditures'!$F35/'A. Revenue'!$D$30), ('B. Expenditures'!$G35/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC35=Sheet1!$B$2,'B. Expenditures'!K35,IF('B. Expenditures'!$AC35=Sheet1!$B$4,'B. Expenditures'!W35,IF($AC35=Sheet1!$B$3,'B. Expenditures'!Q35,\"\")))","v":""},{"$f":"IF($AC35=Sheet1!$B$2,'B. Expenditures'!L35,IF('B. Expenditures'!$AC35=Sheet1!$B$4,'B. Expenditures'!X35,IF($AC35=Sheet1!$B$3,'B. Expenditures'!R35,\"\")))","v":""},{"$f":"IF($AC35=Sheet1!$B$2,'B. Expenditures'!M35,IF('B. Expenditures'!$AC35=Sheet1!$B$4,'B. Expenditures'!Y35,IF($AC35=Sheet1!$B$3,'B. Expenditures'!S35,\"\")))","v":""},{"$f":"IF($AC35=Sheet1!$B$2,'B. Expenditures'!N35,IF('B. Expenditures'!$AC35=Sheet1!$B$4,'B. Expenditures'!Z35,IF($AC35=Sheet1!$B$3,'B. Expenditures'!T35,\"\")))","v":""},{"$f":"IF($AC35=Sheet1!$B$2,'B. Expenditures'!O35,IF('B. Expenditures'!$AC35=Sheet1!$B$4,'B. Expenditures'!AA35,IF($AC35=Sheet1!$B$3,'B. Expenditures'!U35,\"\")))","v":""}]
["Central Based Personnel",null,"Central Based Non-Personnel","Special Education",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I36)*K36, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E36/'A. Revenue'!$C$30), ('B. Expenditures'!$F36/'A. Revenue'!$D$30), ('B. Expenditures'!$G36/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E36/'A. Revenue'!$C$30), ('B. Expenditures'!$F36/'A. Revenue'!$D$30), ('B. Expenditures'!$G36/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E36/'A. Revenue'!$C$30), ('B. Expenditures'!$F36/'A. Revenue'!$D$30), ('B. Expenditures'!$G36/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E36/'A. Revenue'!$C$30), ('B. Expenditures'!$F36/'A. Revenue'!$D$30), ('B. Expenditures'!$G36/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E36/'A. Revenue'!$C$30), ('B. Expenditures'!$F36/'A. Revenue'!$D$30), ('B. Expenditures'!$G36/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC36=Sheet1!$B$2,'B. Expenditures'!K36,IF('B. Expenditures'!$AC36=Sheet1!$B$4,'B. Expenditures'!W36,IF($AC36=Sheet1!$B$3,'B. Expenditures'!Q36,\"\")))","v":""},{"$f":"IF($AC36=Sheet1!$B$2,'B. Expenditures'!L36,IF('B. Expenditures'!$AC36=Sheet1!$B$4,'B. Expenditures'!X36,IF($AC36=Sheet1!$B$3,'B. Expenditures'!R36,\"\")))","v":""},{"$f":"IF($AC36=Sheet1!$B$2,'B. Expenditures'!M36,IF('B. Expenditures'!$AC36=Sheet1!$B$4,'B. Expenditures'!Y36,IF($AC36=Sheet1!$B$3,'B. Expenditures'!S36,\"\")))","v":""},{"$f":"IF($AC36=Sheet1!$B$2,'B. Expenditures'!N36,IF('B. Expenditures'!$AC36=Sheet1!$B$4,'B. Expenditures'!Z36,IF($AC36=Sheet1!$B$3,'B. Expenditures'!T36,\"\")))","v":""},{"$f":"IF($AC36=Sheet1!$B$2,'B. Expenditures'!O36,IF('B. Expenditures'!$AC36=Sheet1!$B$4,'B. Expenditures'!AA36,IF($AC36=Sheet1!$B$3,'B. Expenditures'!U36,\"\")))","v":""}]
[null,null,"Employee Benefits","Retirement",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I37)*K37, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E37/'A. Revenue'!$C$30), ('B. Expenditures'!$F37/'A. Revenue'!$D$30), ('B. Expenditures'!$G37/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E37/'A. Revenue'!$C$30), ('B. Expenditures'!$F37/'A. Revenue'!$D$30), ('B. Expenditures'!$G37/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E37/'A. Revenue'!$C$30), ('B. Expenditures'!$F37/'A. Revenue'!$D$30), ('B. Expenditures'!$G37/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E37/'A. Revenue'!$C$30), ('B. Expenditures'!$F37/'A. Revenue'!$D$30), ('B. Expenditures'!$G37/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E37/'A. Revenue'!$C$30), ('B. Expenditures'!$F37/'A. Revenue'!$D$30), ('B. Expenditures'!$G37/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC37=Sheet1!$B$2,'B. Expenditures'!K37,IF('B. Expenditures'!$AC37=Sheet1!$B$4,'B. Expenditures'!W37,IF($AC37=Sheet1!$B$3,'B. Expenditures'!Q37,\"\")))","v":""},{"$f":"IF($AC37=Sheet1!$B$2,'B. Expenditures'!L37,IF('B. Expenditures'!$AC37=Sheet1!$B$4,'B. Expenditures'!X37,IF($AC37=Sheet1!$B$3,'B. Expenditures'!R37,\"\")))","v":""},{"$f":"IF($AC37=Sheet1!$B$2,'B. Expenditures'!M37,IF('B. Expenditures'!$AC37=Sheet1!$B$4,'B. Expenditures'!Y37,IF($AC37=Sheet1!$B$3,'B. Expenditures'!S37,\"\")))","v":""},{"$f":"IF($AC37=Sheet1!$B$2,'B. Expenditures'!N37,IF('B. Expenditures'!$AC37=Sheet1!$B$4,'B. Expenditures'!Z37,IF($AC37=Sheet1!$B$3,'B. Expenditures'!T37,\"\")))","v":""},{"$f":"IF($AC37=Sheet1!$B$2,'B. Expenditures'!O37,IF('B. Expenditures'!$AC37=Sheet1!$B$4,'B. Expenditures'!AA37,IF($AC37=Sheet1!$B$3,'B. Expenditures'!U37,\"\")))","v":""}]
[null,null,"Employee Benefits","Social Security",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I38)*K38, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E38/'A. Revenue'!$C$30), ('B. Expenditures'!$F38/'A. Revenue'!$D$30), ('B. Expenditures'!$G38/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E38/'A. Revenue'!$C$30), ('B. Expenditures'!$F38/'A. Revenue'!$D$30), ('B. Expenditures'!$G38/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E38/'A. Revenue'!$C$30), ('B. Expenditures'!$F38/'A. Revenue'!$D$30), ('B. Expenditures'!$G38/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E38/'A. Revenue'!$C$30), ('B. Expenditures'!$F38/'A. Revenue'!$D$30), ('B. Expenditures'!$G38/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E38/'A. Revenue'!$C$30), ('B. Expenditures'!$F38/'A. Revenue'!$D$30), ('B. Expenditures'!$G38/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC38=Sheet1!$B$2,'B. Expenditures'!K38,IF('B. Expenditures'!$AC38=Sheet1!$B$4,'B. Expenditures'!W38,IF($AC38=Sheet1!$B$3,'B. Expenditures'!Q38,\"\")))","v":""},{"$f":"IF($AC38=Sheet1!$B$2,'B. Expenditures'!L38,IF('B. Expenditures'!$AC38=Sheet1!$B$4,'B. Expenditures'!X38,IF($AC38=Sheet1!$B$3,'B. Expenditures'!R38,\"\")))","v":""},{"$f":"IF($AC38=Sheet1!$B$2,'B. Expenditures'!M38,IF('B. Expenditures'!$AC38=Sheet1!$B$4,'B. Expenditures'!Y38,IF($AC38=Sheet1!$B$3,'B. Expenditures'!S38,\"\")))","v":""},{"$f":"IF($AC38=Sheet1!$B$2,'B. Expenditures'!N38,IF('B. Expenditures'!$AC38=Sheet1!$B$4,'B. Expenditures'!Z38,IF($AC38=Sheet1!$B$3,'B. Expenditures'!T38,\"\")))","v":""},{"$f":"IF($AC38=Sheet1!$B$2,'B. Expenditures'!O38,IF('B. Expenditures'!$AC38=Sheet1!$B$4,'B. Expenditures'!AA38,IF($AC38=Sheet1!$B$3,'B. Expenditures'!U38,\"\")))","v":""}]
["School Based Non-Personnel",null,"Employee Benefits","Health Insurance",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I39)*K39, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E39/'A. Revenue'!$C$30), ('B. Expenditures'!$F39/'A. Revenue'!$D$30), ('B. Expenditures'!$G39/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E39/'A. Revenue'!$C$30), ('B. Expenditures'!$F39/'A. Revenue'!$D$30), ('B. Expenditures'!$G39/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E39/'A. Revenue'!$C$30), ('B. Expenditures'!$F39/'A. Revenue'!$D$30), ('B. Expenditures'!$G39/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E39/'A. Revenue'!$C$30), ('B. Expenditures'!$F39/'A. Revenue'!$D$30), ('B. Expenditures'!$G39/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E39/'A. Revenue'!$C$30), ('B. Expenditures'!$F39/'A. Revenue'!$D$30), ('B. Expenditures'!$G39/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC39=Sheet1!$B$2,'B. Expenditures'!K39,IF('B. Expenditures'!$AC39=Sheet1!$B$4,'B. Expenditures'!W39,IF($AC39=Sheet1!$B$3,'B. Expenditures'!Q39,\"\")))","v":""},{"$f":"IF($AC39=Sheet1!$B$2,'B. Expenditures'!L39,IF('B. Expenditures'!$AC39=Sheet1!$B$4,'B. Expenditures'!X39,IF($AC39=Sheet1!$B$3,'B. Expenditures'!R39,\"\")))","v":""},{"$f":"IF($AC39=Sheet1!$B$2,'B. Expenditures'!M39,IF('B. Expenditures'!$AC39=Sheet1!$B$4,'B. Expenditures'!Y39,IF($AC39=Sheet1!$B$3,'B. Expenditures'!S39,\"\")))","v":""},{"$f":"IF($AC39=Sheet1!$B$2,'B. Expenditures'!N39,IF('B. Expenditures'!$AC39=Sheet1!$B$4,'B. Expenditures'!Z39,IF($AC39=Sheet1!$B$3,'B. Expenditures'!T39,\"\")))","v":""},{"$f":"IF($AC39=Sheet1!$B$2,'B. Expenditures'!O39,IF('B. Expenditures'!$AC39=Sheet1!$B$4,'B. Expenditures'!AA39,IF($AC39=Sheet1!$B$3,'B. Expenditures'!U39,\"\")))","v":""}]
["School Based Non-Personnel",null,"Employee Benefits","Worker's Compensation",null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I40)*K40, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E40/'A. Revenue'!$C$30), ('B. Expenditures'!$F40/'A. Revenue'!$D$30), ('B. Expenditures'!$G40/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E40/'A. Revenue'!$C$30), ('B. Expenditures'!$F40/'A. Revenue'!$D$30), ('B. Expenditures'!$G40/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E40/'A. Revenue'!$C$30), ('B. Expenditures'!$F40/'A. Revenue'!$D$30), ('B. Expenditures'!$G40/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E40/'A. Revenue'!$C$30), ('B. Expenditures'!$F40/'A. Revenue'!$D$30), ('B. Expenditures'!$G40/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E40/'A. Revenue'!$C$30), ('B. Expenditures'!$F40/'A. Revenue'!$D$30), ('B. Expenditures'!$G40/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC40=Sheet1!$B$2,'B. Expenditures'!K40,IF('B. Expenditures'!$AC40=Sheet1!$B$4,'B. Expenditures'!W40,IF($AC40=Sheet1!$B$3,'B. Expenditures'!Q40,\"\")))","v":""},{"$f":"IF($AC40=Sheet1!$B$2,'B. Expenditures'!L40,IF('B. Expenditures'!$AC40=Sheet1!$B$4,'B. Expenditures'!X40,IF($AC40=Sheet1!$B$3,'B. Expenditures'!R40,\"\")))","v":""},{"$f":"IF($AC40=Sheet1!$B$2,'B. Expenditures'!M40,IF('B. Expenditures'!$AC40=Sheet1!$B$4,'B. Expenditures'!Y40,IF($AC40=Sheet1!$B$3,'B. Expenditures'!S40,\"\")))","v":""},{"$f":"IF($AC40=Sheet1!$B$2,'B. Expenditures'!N40,IF('B. Expenditures'!$AC40=Sheet1!$B$4,'B. Expenditures'!Z40,IF($AC40=Sheet1!$B$3,'B. Expenditures'!T40,\"\")))","v":""},{"$f":"IF($AC40=Sheet1!$B$2,'B. Expenditures'!O40,IF('B. Expenditures'!$AC40=Sheet1!$B$4,'B. Expenditures'!AA40,IF($AC40=Sheet1!$B$3,'B. Expenditures'!U40,\"\")))","v":""}]
["School Based Non-Personnel",null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I41)*K41, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E41/'A. Revenue'!$C$30), ('B. Expenditures'!$F41/'A. Revenue'!$D$30), ('B. Expenditures'!$G41/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E41/'A. Revenue'!$C$30), ('B. Expenditures'!$F41/'A. Revenue'!$D$30), ('B. Expenditures'!$G41/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E41/'A. Revenue'!$C$30), ('B. Expenditures'!$F41/'A. Revenue'!$D$30), ('B. Expenditures'!$G41/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E41/'A. Revenue'!$C$30), ('B. Expenditures'!$F41/'A. Revenue'!$D$30), ('B. Expenditures'!$G41/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E41/'A. Revenue'!$C$30), ('B. Expenditures'!$F41/'A. Revenue'!$D$30), ('B. Expenditures'!$G41/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC41=Sheet1!$B$2,'B. Expenditures'!K41,IF('B. Expenditures'!$AC41=Sheet1!$B$4,'B. Expenditures'!W41,IF($AC41=Sheet1!$B$3,'B. Expenditures'!Q41,\"\")))","v":""},{"$f":"IF($AC41=Sheet1!$B$2,'B. Expenditures'!L41,IF('B. Expenditures'!$AC41=Sheet1!$B$4,'B. Expenditures'!X41,IF($AC41=Sheet1!$B$3,'B. Expenditures'!R41,\"\")))","v":""},{"$f":"IF($AC41=Sheet1!$B$2,'B. Expenditures'!M41,IF('B. Expenditures'!$AC41=Sheet1!$B$4,'B. Expenditures'!Y41,IF($AC41=Sheet1!$B$3,'B. Expenditures'!S41,\"\")))","v":""},{"$f":"IF($AC41=Sheet1!$B$2,'B. Expenditures'!N41,IF('B. Expenditures'!$AC41=Sheet1!$B$4,'B. Expenditures'!Z41,IF($AC41=Sheet1!$B$3,'B. Expenditures'!T41,\"\")))","v":""},{"$f":"IF($AC41=Sheet1!$B$2,'B. Expenditures'!O41,IF('B. Expenditures'!$AC41=Sheet1!$B$4,'B. Expenditures'!AA41,IF($AC41=Sheet1!$B$3,'B. Expenditures'!U41,\"\")))","v":""}]
["School Based Non-Personnel",null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I42)*K42, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E42/'A. Revenue'!$C$30), ('B. Expenditures'!$F42/'A. Revenue'!$D$30), ('B. Expenditures'!$G42/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E42/'A. Revenue'!$C$30), ('B. Expenditures'!$F42/'A. Revenue'!$D$30), ('B. Expenditures'!$G42/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E42/'A. Revenue'!$C$30), ('B. Expenditures'!$F42/'A. Revenue'!$D$30), ('B. Expenditures'!$G42/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E42/'A. Revenue'!$C$30), ('B. Expenditures'!$F42/'A. Revenue'!$D$30), ('B. Expenditures'!$G42/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E42/'A. Revenue'!$C$30), ('B. Expenditures'!$F42/'A. Revenue'!$D$30), ('B. Expenditures'!$G42/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC42=Sheet1!$B$2,'B. Expenditures'!K42,IF('B. Expenditures'!$AC42=Sheet1!$B$4,'B. Expenditures'!W42,IF($AC42=Sheet1!$B$3,'B. Expenditures'!Q42,\"\")))","v":""},{"$f":"IF($AC42=Sheet1!$B$2,'B. Expenditures'!L42,IF('B. Expenditures'!$AC42=Sheet1!$B$4,'B. Expenditures'!X42,IF($AC42=Sheet1!$B$3,'B. Expenditures'!R42,\"\")))","v":""},{"$f":"IF($AC42=Sheet1!$B$2,'B. Expenditures'!M42,IF('B. Expenditures'!$AC42=Sheet1!$B$4,'B. Expenditures'!Y42,IF($AC42=Sheet1!$B$3,'B. Expenditures'!S42,\"\")))","v":""},{"$f":"IF($AC42=Sheet1!$B$2,'B. Expenditures'!N42,IF('B. Expenditures'!$AC42=Sheet1!$B$4,'B. Expenditures'!Z42,IF($AC42=Sheet1!$B$3,'B. Expenditures'!T42,\"\")))","v":""},{"$f":"IF($AC42=Sheet1!$B$2,'B. Expenditures'!O42,IF('B. Expenditures'!$AC42=Sheet1!$B$4,'B. Expenditures'!AA42,IF($AC42=Sheet1!$B$3,'B. Expenditures'!U42,\"\")))","v":""}]
["School Based Non-Personnel",null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I43)*K43, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E43/'A. Revenue'!$C$30), ('B. Expenditures'!$F43/'A. Revenue'!$D$30), ('B. Expenditures'!$G43/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E43/'A. Revenue'!$C$30), ('B. Expenditures'!$F43/'A. Revenue'!$D$30), ('B. Expenditures'!$G43/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E43/'A. Revenue'!$C$30), ('B. Expenditures'!$F43/'A. Revenue'!$D$30), ('B. Expenditures'!$G43/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E43/'A. Revenue'!$C$30), ('B. Expenditures'!$F43/'A. Revenue'!$D$30), ('B. Expenditures'!$G43/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E43/'A. Revenue'!$C$30), ('B. Expenditures'!$F43/'A. Revenue'!$D$30), ('B. Expenditures'!$G43/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC43=Sheet1!$B$2,'B. Expenditures'!K43,IF('B. Expenditures'!$AC43=Sheet1!$B$4,'B. Expenditures'!W43,IF($AC43=Sheet1!$B$3,'B. Expenditures'!Q43,\"\")))","v":""},{"$f":"IF($AC43=Sheet1!$B$2,'B. Expenditures'!L43,IF('B. Expenditures'!$AC43=Sheet1!$B$4,'B. Expenditures'!X43,IF($AC43=Sheet1!$B$3,'B. Expenditures'!R43,\"\")))","v":""},{"$f":"IF($AC43=Sheet1!$B$2,'B. Expenditures'!M43,IF('B. Expenditures'!$AC43=Sheet1!$B$4,'B. Expenditures'!Y43,IF($AC43=Sheet1!$B$3,'B. Expenditures'!S43,\"\")))","v":""},{"$f":"IF($AC43=Sheet1!$B$2,'B. Expenditures'!N43,IF('B. Expenditures'!$AC43=Sheet1!$B$4,'B. Expenditures'!Z43,IF($AC43=Sheet1!$B$3,'B. Expenditures'!T43,\"\")))","v":""},{"$f":"IF($AC43=Sheet1!$B$2,'B. Expenditures'!O43,IF('B. Expenditures'!$AC43=Sheet1!$B$4,'B. Expenditures'!AA43,IF($AC43=Sheet1!$B$3,'B. Expenditures'!U43,\"\")))","v":""}]
["School Based Non-Personnel",null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I44)*K44, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E44/'A. Revenue'!$C$30), ('B. Expenditures'!$F44/'A. Revenue'!$D$30), ('B. Expenditures'!$G44/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E44/'A. Revenue'!$C$30), ('B. Expenditures'!$F44/'A. Revenue'!$D$30), ('B. Expenditures'!$G44/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E44/'A. Revenue'!$C$30), ('B. Expenditures'!$F44/'A. Revenue'!$D$30), ('B. Expenditures'!$G44/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E44/'A. Revenue'!$C$30), ('B. Expenditures'!$F44/'A. Revenue'!$D$30), ('B. Expenditures'!$G44/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E44/'A. Revenue'!$C$30), ('B. Expenditures'!$F44/'A. Revenue'!$D$30), ('B. Expenditures'!$G44/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC44=Sheet1!$B$2,'B. Expenditures'!K44,IF('B. Expenditures'!$AC44=Sheet1!$B$4,'B. Expenditures'!W44,IF($AC44=Sheet1!$B$3,'B. Expenditures'!Q44,\"\")))","v":""},{"$f":"IF($AC44=Sheet1!$B$2,'B. Expenditures'!L44,IF('B. Expenditures'!$AC44=Sheet1!$B$4,'B. Expenditures'!X44,IF($AC44=Sheet1!$B$3,'B. Expenditures'!R44,\"\")))","v":""},{"$f":"IF($AC44=Sheet1!$B$2,'B. Expenditures'!M44,IF('B. Expenditures'!$AC44=Sheet1!$B$4,'B. Expenditures'!Y44,IF($AC44=Sheet1!$B$3,'B. Expenditures'!S44,\"\")))","v":""},{"$f":"IF($AC44=Sheet1!$B$2,'B. Expenditures'!N44,IF('B. Expenditures'!$AC44=Sheet1!$B$4,'B. Expenditures'!Z44,IF($AC44=Sheet1!$B$3,'B. Expenditures'!T44,\"\")))","v":""},{"$f":"IF($AC44=Sheet1!$B$2,'B. Expenditures'!O44,IF('B. Expenditures'!$AC44=Sheet1!$B$4,'B. Expenditures'!AA44,IF($AC44=Sheet1!$B$3,'B. Expenditures'!U44,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I45)*K45, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E45/'A. Revenue'!$C$30), ('B. Expenditures'!$F45/'A. Revenue'!$D$30), ('B. Expenditures'!$G45/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E45/'A. Revenue'!$C$30), ('B. Expenditures'!$F45/'A. Revenue'!$D$30), ('B. Expenditures'!$G45/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E45/'A. Revenue'!$C$30), ('B. Expenditures'!$F45/'A. Revenue'!$D$30), ('B. Expenditures'!$G45/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E45/'A. Revenue'!$C$30), ('B. Expenditures'!$F45/'A. Revenue'!$D$30), ('B. Expenditures'!$G45/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E45/'A. Revenue'!$C$30), ('B. Expenditures'!$F45/'A. Revenue'!$D$30), ('B. Expenditures'!$G45/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC45=Sheet1!$B$2,'B. Expenditures'!K45,IF('B. Expenditures'!$AC45=Sheet1!$B$4,'B. Expenditures'!W45,IF($AC45=Sheet1!$B$3,'B. Expenditures'!Q45,\"\")))","v":""},{"$f":"IF($AC45=Sheet1!$B$2,'B. Expenditures'!L45,IF('B. Expenditures'!$AC45=Sheet1!$B$4,'B. Expenditures'!X45,IF($AC45=Sheet1!$B$3,'B. Expenditures'!R45,\"\")))","v":""},{"$f":"IF($AC45=Sheet1!$B$2,'B. Expenditures'!M45,IF('B. Expenditures'!$AC45=Sheet1!$B$4,'B. Expenditures'!Y45,IF($AC45=Sheet1!$B$3,'B. Expenditures'!S45,\"\")))","v":""},{"$f":"IF($AC45=Sheet1!$B$2,'B. Expenditures'!N45,IF('B. Expenditures'!$AC45=Sheet1!$B$4,'B. Expenditures'!Z45,IF($AC45=Sheet1!$B$3,'B. Expenditures'!T45,\"\")))","v":""},{"$f":"IF($AC45=Sheet1!$B$2,'B. Expenditures'!O45,IF('B. Expenditures'!$AC45=Sheet1!$B$4,'B. Expenditures'!AA45,IF($AC45=Sheet1!$B$3,'B. Expenditures'!U45,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I46)*K46, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E46/'A. Revenue'!$C$30), ('B. Expenditures'!$F46/'A. Revenue'!$D$30), ('B. Expenditures'!$G46/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E46/'A. Revenue'!$C$30), ('B. Expenditures'!$F46/'A. Revenue'!$D$30), ('B. Expenditures'!$G46/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E46/'A. Revenue'!$C$30), ('B. Expenditures'!$F46/'A. Revenue'!$D$30), ('B. Expenditures'!$G46/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E46/'A. Revenue'!$C$30), ('B. Expenditures'!$F46/'A. Revenue'!$D$30), ('B. Expenditures'!$G46/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E46/'A. Revenue'!$C$30), ('B. Expenditures'!$F46/'A. Revenue'!$D$30), ('B. Expenditures'!$G46/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC46=Sheet1!$B$2,'B. Expenditures'!K46,IF('B. Expenditures'!$AC46=Sheet1!$B$4,'B. Expenditures'!W46,IF($AC46=Sheet1!$B$3,'B. Expenditures'!Q46,\"\")))","v":""},{"$f":"IF($AC46=Sheet1!$B$2,'B. Expenditures'!L46,IF('B. Expenditures'!$AC46=Sheet1!$B$4,'B. Expenditures'!X46,IF($AC46=Sheet1!$B$3,'B. Expenditures'!R46,\"\")))","v":""},{"$f":"IF($AC46=Sheet1!$B$2,'B. Expenditures'!M46,IF('B. Expenditures'!$AC46=Sheet1!$B$4,'B. Expenditures'!Y46,IF($AC46=Sheet1!$B$3,'B. Expenditures'!S46,\"\")))","v":""},{"$f":"IF($AC46=Sheet1!$B$2,'B. Expenditures'!N46,IF('B. Expenditures'!$AC46=Sheet1!$B$4,'B. Expenditures'!Z46,IF($AC46=Sheet1!$B$3,'B. Expenditures'!T46,\"\")))","v":""},{"$f":"IF($AC46=Sheet1!$B$2,'B. Expenditures'!O46,IF('B. Expenditures'!$AC46=Sheet1!$B$4,'B. Expenditures'!AA46,IF($AC46=Sheet1!$B$3,'B. Expenditures'!U46,\"\")))","v":""}]
["Central Based Non-Personnel",null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I47)*K47, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E47/'A. Revenue'!$C$30), ('B. Expenditures'!$F47/'A. Revenue'!$D$30), ('B. Expenditures'!$G47/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E47/'A. Revenue'!$C$30), ('B. Expenditures'!$F47/'A. Revenue'!$D$30), ('B. Expenditures'!$G47/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E47/'A. Revenue'!$C$30), ('B. Expenditures'!$F47/'A. Revenue'!$D$30), ('B. Expenditures'!$G47/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E47/'A. Revenue'!$C$30), ('B. Expenditures'!$F47/'A. Revenue'!$D$30), ('B. Expenditures'!$G47/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E47/'A. Revenue'!$C$30), ('B. Expenditures'!$F47/'A. Revenue'!$D$30), ('B. Expenditures'!$G47/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC47=Sheet1!$B$2,'B. Expenditures'!K47,IF('B. Expenditures'!$AC47=Sheet1!$B$4,'B. Expenditures'!W47,IF($AC47=Sheet1!$B$3,'B. Expenditures'!Q47,\"\")))","v":""},{"$f":"IF($AC47=Sheet1!$B$2,'B. Expenditures'!L47,IF('B. Expenditures'!$AC47=Sheet1!$B$4,'B. Expenditures'!X47,IF($AC47=Sheet1!$B$3,'B. Expenditures'!R47,\"\")))","v":""},{"$f":"IF($AC47=Sheet1!$B$2,'B. Expenditures'!M47,IF('B. Expenditures'!$AC47=Sheet1!$B$4,'B. Expenditures'!Y47,IF($AC47=Sheet1!$B$3,'B. Expenditures'!S47,\"\")))","v":""},{"$f":"IF($AC47=Sheet1!$B$2,'B. Expenditures'!N47,IF('B. Expenditures'!$AC47=Sheet1!$B$4,'B. Expenditures'!Z47,IF($AC47=Sheet1!$B$3,'B. Expenditures'!T47,\"\")))","v":""},{"$f":"IF($AC47=Sheet1!$B$2,'B. Expenditures'!O47,IF('B. Expenditures'!$AC47=Sheet1!$B$4,'B. Expenditures'!AA47,IF($AC47=Sheet1!$B$3,'B. Expenditures'!U47,\"\")))","v":""}]
["Central Based Non-Personnel",null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I48)*K48, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E48/'A. Revenue'!$C$30), ('B. Expenditures'!$F48/'A. Revenue'!$D$30), ('B. Expenditures'!$G48/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E48/'A. Revenue'!$C$30), ('B. Expenditures'!$F48/'A. Revenue'!$D$30), ('B. Expenditures'!$G48/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E48/'A. Revenue'!$C$30), ('B. Expenditures'!$F48/'A. Revenue'!$D$30), ('B. Expenditures'!$G48/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E48/'A. Revenue'!$C$30), ('B. Expenditures'!$F48/'A. Revenue'!$D$30), ('B. Expenditures'!$G48/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E48/'A. Revenue'!$C$30), ('B. Expenditures'!$F48/'A. Revenue'!$D$30), ('B. Expenditures'!$G48/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC48=Sheet1!$B$2,'B. Expenditures'!K48,IF('B. Expenditures'!$AC48=Sheet1!$B$4,'B. Expenditures'!W48,IF($AC48=Sheet1!$B$3,'B. Expenditures'!Q48,\"\")))","v":""},{"$f":"IF($AC48=Sheet1!$B$2,'B. Expenditures'!L48,IF('B. Expenditures'!$AC48=Sheet1!$B$4,'B. Expenditures'!X48,IF($AC48=Sheet1!$B$3,'B. Expenditures'!R48,\"\")))","v":""},{"$f":"IF($AC48=Sheet1!$B$2,'B. Expenditures'!M48,IF('B. Expenditures'!$AC48=Sheet1!$B$4,'B. Expenditures'!Y48,IF($AC48=Sheet1!$B$3,'B. Expenditures'!S48,\"\")))","v":""},{"$f":"IF($AC48=Sheet1!$B$2,'B. Expenditures'!N48,IF('B. Expenditures'!$AC48=Sheet1!$B$4,'B. Expenditures'!Z48,IF($AC48=Sheet1!$B$3,'B. Expenditures'!T48,\"\")))","v":""},{"$f":"IF($AC48=Sheet1!$B$2,'B. Expenditures'!O48,IF('B. Expenditures'!$AC48=Sheet1!$B$4,'B. Expenditures'!AA48,IF($AC48=Sheet1!$B$3,'B. Expenditures'!U48,\"\")))","v":""}]
["Central Based Non-Personnel",null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I49)*K49, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E49/'A. Revenue'!$C$30), ('B. Expenditures'!$F49/'A. Revenue'!$D$30), ('B. Expenditures'!$G49/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E49/'A. Revenue'!$C$30), ('B. Expenditures'!$F49/'A. Revenue'!$D$30), ('B. Expenditures'!$G49/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E49/'A. Revenue'!$C$30), ('B. Expenditures'!$F49/'A. Revenue'!$D$30), ('B. Expenditures'!$G49/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E49/'A. Revenue'!$C$30), ('B. Expenditures'!$F49/'A. Revenue'!$D$30), ('B. Expenditures'!$G49/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E49/'A. Revenue'!$C$30), ('B. Expenditures'!$F49/'A. Revenue'!$D$30), ('B. Expenditures'!$G49/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC49=Sheet1!$B$2,'B. Expenditures'!K49,IF('B. Expenditures'!$AC49=Sheet1!$B$4,'B. Expenditures'!W49,IF($AC49=Sheet1!$B$3,'B. Expenditures'!Q49,\"\")))","v":""},{"$f":"IF($AC49=Sheet1!$B$2,'B. Expenditures'!L49,IF('B. Expenditures'!$AC49=Sheet1!$B$4,'B. Expenditures'!X49,IF($AC49=Sheet1!$B$3,'B. Expenditures'!R49,\"\")))","v":""},{"$f":"IF($AC49=Sheet1!$B$2,'B. Expenditures'!M49,IF('B. Expenditures'!$AC49=Sheet1!$B$4,'B. Expenditures'!Y49,IF($AC49=Sheet1!$B$3,'B. Expenditures'!S49,\"\")))","v":""},{"$f":"IF($AC49=Sheet1!$B$2,'B. Expenditures'!N49,IF('B. Expenditures'!$AC49=Sheet1!$B$4,'B. Expenditures'!Z49,IF($AC49=Sheet1!$B$3,'B. Expenditures'!T49,\"\")))","v":""},{"$f":"IF($AC49=Sheet1!$B$2,'B. Expenditures'!O49,IF('B. Expenditures'!$AC49=Sheet1!$B$4,'B. Expenditures'!AA49,IF($AC49=Sheet1!$B$3,'B. Expenditures'!U49,\"\")))","v":""}]
["Central Based Non-Personnel",null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I50)*K50, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E50/'A. Revenue'!$C$30), ('B. Expenditures'!$F50/'A. Revenue'!$D$30), ('B. Expenditures'!$G50/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E50/'A. Revenue'!$C$30), ('B. Expenditures'!$F50/'A. Revenue'!$D$30), ('B. Expenditures'!$G50/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E50/'A. Revenue'!$C$30), ('B. Expenditures'!$F50/'A. Revenue'!$D$30), ('B. Expenditures'!$G50/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E50/'A. Revenue'!$C$30), ('B. Expenditures'!$F50/'A. Revenue'!$D$30), ('B. Expenditures'!$G50/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E50/'A. Revenue'!$C$30), ('B. Expenditures'!$F50/'A. Revenue'!$D$30), ('B. Expenditures'!$G50/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC50=Sheet1!$B$2,'B. Expenditures'!K50,IF('B. Expenditures'!$AC50=Sheet1!$B$4,'B. Expenditures'!W50,IF($AC50=Sheet1!$B$3,'B. Expenditures'!Q50,\"\")))","v":""},{"$f":"IF($AC50=Sheet1!$B$2,'B. Expenditures'!L50,IF('B. Expenditures'!$AC50=Sheet1!$B$4,'B. Expenditures'!X50,IF($AC50=Sheet1!$B$3,'B. Expenditures'!R50,\"\")))","v":""},{"$f":"IF($AC50=Sheet1!$B$2,'B. Expenditures'!M50,IF('B. Expenditures'!$AC50=Sheet1!$B$4,'B. Expenditures'!Y50,IF($AC50=Sheet1!$B$3,'B. Expenditures'!S50,\"\")))","v":""},{"$f":"IF($AC50=Sheet1!$B$2,'B. Expenditures'!N50,IF('B. Expenditures'!$AC50=Sheet1!$B$4,'B. Expenditures'!Z50,IF($AC50=Sheet1!$B$3,'B. Expenditures'!T50,\"\")))","v":""},{"$f":"IF($AC50=Sheet1!$B$2,'B. Expenditures'!O50,IF('B. Expenditures'!$AC50=Sheet1!$B$4,'B. Expenditures'!AA50,IF($AC50=Sheet1!$B$3,'B. Expenditures'!U50,\"\")))","v":""}]
["Central Based Non-Personnel",null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I51)*K51, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E51/'A. Revenue'!$C$30), ('B. Expenditures'!$F51/'A. Revenue'!$D$30), ('B. Expenditures'!$G51/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E51/'A. Revenue'!$C$30), ('B. Expenditures'!$F51/'A. Revenue'!$D$30), ('B. Expenditures'!$G51/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E51/'A. Revenue'!$C$30), ('B. Expenditures'!$F51/'A. Revenue'!$D$30), ('B. Expenditures'!$G51/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E51/'A. Revenue'!$C$30), ('B. Expenditures'!$F51/'A. Revenue'!$D$30), ('B. Expenditures'!$G51/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E51/'A. Revenue'!$C$30), ('B. Expenditures'!$F51/'A. Revenue'!$D$30), ('B. Expenditures'!$G51/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC51=Sheet1!$B$2,'B. Expenditures'!K51,IF('B. Expenditures'!$AC51=Sheet1!$B$4,'B. Expenditures'!W51,IF($AC51=Sheet1!$B$3,'B. Expenditures'!Q51,\"\")))","v":""},{"$f":"IF($AC51=Sheet1!$B$2,'B. Expenditures'!L51,IF('B. Expenditures'!$AC51=Sheet1!$B$4,'B. Expenditures'!X51,IF($AC51=Sheet1!$B$3,'B. Expenditures'!R51,\"\")))","v":""},{"$f":"IF($AC51=Sheet1!$B$2,'B. Expenditures'!M51,IF('B. Expenditures'!$AC51=Sheet1!$B$4,'B. Expenditures'!Y51,IF($AC51=Sheet1!$B$3,'B. Expenditures'!S51,\"\")))","v":""},{"$f":"IF($AC51=Sheet1!$B$2,'B. Expenditures'!N51,IF('B. Expenditures'!$AC51=Sheet1!$B$4,'B. Expenditures'!Z51,IF($AC51=Sheet1!$B$3,'B. Expenditures'!T51,\"\")))","v":""},{"$f":"IF($AC51=Sheet1!$B$2,'B. Expenditures'!O51,IF('B. Expenditures'!$AC51=Sheet1!$B$4,'B. Expenditures'!AA51,IF($AC51=Sheet1!$B$3,'B. Expenditures'!U51,\"\")))","v":""}]
["Central Based Non-Personnel",null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I52)*K52, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E52/'A. Revenue'!$C$30), ('B. Expenditures'!$F52/'A. Revenue'!$D$30), ('B. Expenditures'!$G52/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E52/'A. Revenue'!$C$30), ('B. Expenditures'!$F52/'A. Revenue'!$D$30), ('B. Expenditures'!$G52/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E52/'A. Revenue'!$C$30), ('B. Expenditures'!$F52/'A. Revenue'!$D$30), ('B. Expenditures'!$G52/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E52/'A. Revenue'!$C$30), ('B. Expenditures'!$F52/'A. Revenue'!$D$30), ('B. Expenditures'!$G52/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E52/'A. Revenue'!$C$30), ('B. Expenditures'!$F52/'A. Revenue'!$D$30), ('B. Expenditures'!$G52/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC52=Sheet1!$B$2,'B. Expenditures'!K52,IF('B. Expenditures'!$AC52=Sheet1!$B$4,'B. Expenditures'!W52,IF($AC52=Sheet1!$B$3,'B. Expenditures'!Q52,\"\")))","v":""},{"$f":"IF($AC52=Sheet1!$B$2,'B. Expenditures'!L52,IF('B. Expenditures'!$AC52=Sheet1!$B$4,'B. Expenditures'!X52,IF($AC52=Sheet1!$B$3,'B. Expenditures'!R52,\"\")))","v":""},{"$f":"IF($AC52=Sheet1!$B$2,'B. Expenditures'!M52,IF('B. Expenditures'!$AC52=Sheet1!$B$4,'B. Expenditures'!Y52,IF($AC52=Sheet1!$B$3,'B. Expenditures'!S52,\"\")))","v":""},{"$f":"IF($AC52=Sheet1!$B$2,'B. Expenditures'!N52,IF('B. Expenditures'!$AC52=Sheet1!$B$4,'B. Expenditures'!Z52,IF($AC52=Sheet1!$B$3,'B. Expenditures'!T52,\"\")))","v":""},{"$f":"IF($AC52=Sheet1!$B$2,'B. Expenditures'!O52,IF('B. Expenditures'!$AC52=Sheet1!$B$4,'B. Expenditures'!AA52,IF($AC52=Sheet1!$B$3,'B. Expenditures'!U52,\"\")))","v":""}]
["Central Based Non-Personnel",null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I53)*K53, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E53/'A. Revenue'!$C$30), ('B. Expenditures'!$F53/'A. Revenue'!$D$30), ('B. Expenditures'!$G53/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E53/'A. Revenue'!$C$30), ('B. Expenditures'!$F53/'A. Revenue'!$D$30), ('B. Expenditures'!$G53/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E53/'A. Revenue'!$C$30), ('B. Expenditures'!$F53/'A. Revenue'!$D$30), ('B. Expenditures'!$G53/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E53/'A. Revenue'!$C$30), ('B. Expenditures'!$F53/'A. Revenue'!$D$30), ('B. Expenditures'!$G53/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E53/'A. Revenue'!$C$30), ('B. Expenditures'!$F53/'A. Revenue'!$D$30), ('B. Expenditures'!$G53/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC53=Sheet1!$B$2,'B. Expenditures'!K53,IF('B. Expenditures'!$AC53=Sheet1!$B$4,'B. Expenditures'!W53,IF($AC53=Sheet1!$B$3,'B. Expenditures'!Q53,\"\")))","v":""},{"$f":"IF($AC53=Sheet1!$B$2,'B. Expenditures'!L53,IF('B. Expenditures'!$AC53=Sheet1!$B$4,'B. Expenditures'!X53,IF($AC53=Sheet1!$B$3,'B. Expenditures'!R53,\"\")))","v":""},{"$f":"IF($AC53=Sheet1!$B$2,'B. Expenditures'!M53,IF('B. Expenditures'!$AC53=Sheet1!$B$4,'B. Expenditures'!Y53,IF($AC53=Sheet1!$B$3,'B. Expenditures'!S53,\"\")))","v":""},{"$f":"IF($AC53=Sheet1!$B$2,'B. Expenditures'!N53,IF('B. Expenditures'!$AC53=Sheet1!$B$4,'B. Expenditures'!Z53,IF($AC53=Sheet1!$B$3,'B. Expenditures'!T53,\"\")))","v":""},{"$f":"IF($AC53=Sheet1!$B$2,'B. Expenditures'!O53,IF('B. Expenditures'!$AC53=Sheet1!$B$4,'B. Expenditures'!AA53,IF($AC53=Sheet1!$B$3,'B. Expenditures'!U53,\"\")))","v":""}]
["Central Based Non-Personnel",null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I54)*K54, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E54/'A. Revenue'!$C$30), ('B. Expenditures'!$F54/'A. Revenue'!$D$30), ('B. Expenditures'!$G54/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E54/'A. Revenue'!$C$30), ('B. Expenditures'!$F54/'A. Revenue'!$D$30), ('B. Expenditures'!$G54/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E54/'A. Revenue'!$C$30), ('B. Expenditures'!$F54/'A. Revenue'!$D$30), ('B. Expenditures'!$G54/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E54/'A. Revenue'!$C$30), ('B. Expenditures'!$F54/'A. Revenue'!$D$30), ('B. Expenditures'!$G54/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E54/'A. Revenue'!$C$30), ('B. Expenditures'!$F54/'A. Revenue'!$D$30), ('B. Expenditures'!$G54/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC54=Sheet1!$B$2,'B. Expenditures'!K54,IF('B. Expenditures'!$AC54=Sheet1!$B$4,'B. Expenditures'!W54,IF($AC54=Sheet1!$B$3,'B. Expenditures'!Q54,\"\")))","v":""},{"$f":"IF($AC54=Sheet1!$B$2,'B. Expenditures'!L54,IF('B. Expenditures'!$AC54=Sheet1!$B$4,'B. Expenditures'!X54,IF($AC54=Sheet1!$B$3,'B. Expenditures'!R54,\"\")))","v":""},{"$f":"IF($AC54=Sheet1!$B$2,'B. Expenditures'!M54,IF('B. Expenditures'!$AC54=Sheet1!$B$4,'B. Expenditures'!Y54,IF($AC54=Sheet1!$B$3,'B. Expenditures'!S54,\"\")))","v":""},{"$f":"IF($AC54=Sheet1!$B$2,'B. Expenditures'!N54,IF('B. Expenditures'!$AC54=Sheet1!$B$4,'B. Expenditures'!Z54,IF($AC54=Sheet1!$B$3,'B. Expenditures'!T54,\"\")))","v":""},{"$f":"IF($AC54=Sheet1!$B$2,'B. Expenditures'!O54,IF('B. Expenditures'!$AC54=Sheet1!$B$4,'B. Expenditures'!AA54,IF($AC54=Sheet1!$B$3,'B. Expenditures'!U54,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I55)*K55, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E55/'A. Revenue'!$C$30), ('B. Expenditures'!$F55/'A. Revenue'!$D$30), ('B. Expenditures'!$G55/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E55/'A. Revenue'!$C$30), ('B. Expenditures'!$F55/'A. Revenue'!$D$30), ('B. Expenditures'!$G55/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E55/'A. Revenue'!$C$30), ('B. Expenditures'!$F55/'A. Revenue'!$D$30), ('B. Expenditures'!$G55/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E55/'A. Revenue'!$C$30), ('B. Expenditures'!$F55/'A. Revenue'!$D$30), ('B. Expenditures'!$G55/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E55/'A. Revenue'!$C$30), ('B. Expenditures'!$F55/'A. Revenue'!$D$30), ('B. Expenditures'!$G55/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC55=Sheet1!$B$2,'B. Expenditures'!K55,IF('B. Expenditures'!$AC55=Sheet1!$B$4,'B. Expenditures'!W55,IF($AC55=Sheet1!$B$3,'B. Expenditures'!Q55,\"\")))","v":""},{"$f":"IF($AC55=Sheet1!$B$2,'B. Expenditures'!L55,IF('B. Expenditures'!$AC55=Sheet1!$B$4,'B. Expenditures'!X55,IF($AC55=Sheet1!$B$3,'B. Expenditures'!R55,\"\")))","v":""},{"$f":"IF($AC55=Sheet1!$B$2,'B. Expenditures'!M55,IF('B. Expenditures'!$AC55=Sheet1!$B$4,'B. Expenditures'!Y55,IF($AC55=Sheet1!$B$3,'B. Expenditures'!S55,\"\")))","v":""},{"$f":"IF($AC55=Sheet1!$B$2,'B. Expenditures'!N55,IF('B. Expenditures'!$AC55=Sheet1!$B$4,'B. Expenditures'!Z55,IF($AC55=Sheet1!$B$3,'B. Expenditures'!T55,\"\")))","v":""},{"$f":"IF($AC55=Sheet1!$B$2,'B. Expenditures'!O55,IF('B. Expenditures'!$AC55=Sheet1!$B$4,'B. Expenditures'!AA55,IF($AC55=Sheet1!$B$3,'B. Expenditures'!U55,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I56)*K56, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E56/'A. Revenue'!$C$30), ('B. Expenditures'!$F56/'A. Revenue'!$D$30), ('B. Expenditures'!$G56/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E56/'A. Revenue'!$C$30), ('B. Expenditures'!$F56/'A. Revenue'!$D$30), ('B. Expenditures'!$G56/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E56/'A. Revenue'!$C$30), ('B. Expenditures'!$F56/'A. Revenue'!$D$30), ('B. Expenditures'!$G56/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E56/'A. Revenue'!$C$30), ('B. Expenditures'!$F56/'A. Revenue'!$D$30), ('B. Expenditures'!$G56/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E56/'A. Revenue'!$C$30), ('B. Expenditures'!$F56/'A. Revenue'!$D$30), ('B. Expenditures'!$G56/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC56=Sheet1!$B$2,'B. Expenditures'!K56,IF('B. Expenditures'!$AC56=Sheet1!$B$4,'B. Expenditures'!W56,IF($AC56=Sheet1!$B$3,'B. Expenditures'!Q56,\"\")))","v":""},{"$f":"IF($AC56=Sheet1!$B$2,'B. Expenditures'!L56,IF('B. Expenditures'!$AC56=Sheet1!$B$4,'B. Expenditures'!X56,IF($AC56=Sheet1!$B$3,'B. Expenditures'!R56,\"\")))","v":""},{"$f":"IF($AC56=Sheet1!$B$2,'B. Expenditures'!M56,IF('B. Expenditures'!$AC56=Sheet1!$B$4,'B. Expenditures'!Y56,IF($AC56=Sheet1!$B$3,'B. Expenditures'!S56,\"\")))","v":""},{"$f":"IF($AC56=Sheet1!$B$2,'B. Expenditures'!N56,IF('B. Expenditures'!$AC56=Sheet1!$B$4,'B. Expenditures'!Z56,IF($AC56=Sheet1!$B$3,'B. Expenditures'!T56,\"\")))","v":""},{"$f":"IF($AC56=Sheet1!$B$2,'B. Expenditures'!O56,IF('B. Expenditures'!$AC56=Sheet1!$B$4,'B. Expenditures'!AA56,IF($AC56=Sheet1!$B$3,'B. Expenditures'!U56,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I57)*K57, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E57/'A. Revenue'!$C$30), ('B. Expenditures'!$F57/'A. Revenue'!$D$30), ('B. Expenditures'!$G57/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E57/'A. Revenue'!$C$30), ('B. Expenditures'!$F57/'A. Revenue'!$D$30), ('B. Expenditures'!$G57/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E57/'A. Revenue'!$C$30), ('B. Expenditures'!$F57/'A. Revenue'!$D$30), ('B. Expenditures'!$G57/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E57/'A. Revenue'!$C$30), ('B. Expenditures'!$F57/'A. Revenue'!$D$30), ('B. Expenditures'!$G57/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E57/'A. Revenue'!$C$30), ('B. Expenditures'!$F57/'A. Revenue'!$D$30), ('B. Expenditures'!$G57/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC57=Sheet1!$B$2,'B. Expenditures'!K57,IF('B. Expenditures'!$AC57=Sheet1!$B$4,'B. Expenditures'!W57,IF($AC57=Sheet1!$B$3,'B. Expenditures'!Q57,\"\")))","v":""},{"$f":"IF($AC57=Sheet1!$B$2,'B. Expenditures'!L57,IF('B. Expenditures'!$AC57=Sheet1!$B$4,'B. Expenditures'!X57,IF($AC57=Sheet1!$B$3,'B. Expenditures'!R57,\"\")))","v":""},{"$f":"IF($AC57=Sheet1!$B$2,'B. Expenditures'!M57,IF('B. Expenditures'!$AC57=Sheet1!$B$4,'B. Expenditures'!Y57,IF($AC57=Sheet1!$B$3,'B. Expenditures'!S57,\"\")))","v":""},{"$f":"IF($AC57=Sheet1!$B$2,'B. Expenditures'!N57,IF('B. Expenditures'!$AC57=Sheet1!$B$4,'B. Expenditures'!Z57,IF($AC57=Sheet1!$B$3,'B. Expenditures'!T57,\"\")))","v":""},{"$f":"IF($AC57=Sheet1!$B$2,'B. Expenditures'!O57,IF('B. Expenditures'!$AC57=Sheet1!$B$4,'B. Expenditures'!AA57,IF($AC57=Sheet1!$B$3,'B. Expenditures'!U57,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I58)*K58, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E58/'A. Revenue'!$C$30), ('B. Expenditures'!$F58/'A. Revenue'!$D$30), ('B. Expenditures'!$G58/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E58/'A. Revenue'!$C$30), ('B. Expenditures'!$F58/'A. Revenue'!$D$30), ('B. Expenditures'!$G58/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E58/'A. Revenue'!$C$30), ('B. Expenditures'!$F58/'A. Revenue'!$D$30), ('B. Expenditures'!$G58/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E58/'A. Revenue'!$C$30), ('B. Expenditures'!$F58/'A. Revenue'!$D$30), ('B. Expenditures'!$G58/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E58/'A. Revenue'!$C$30), ('B. Expenditures'!$F58/'A. Revenue'!$D$30), ('B. Expenditures'!$G58/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC58=Sheet1!$B$2,'B. Expenditures'!K58,IF('B. Expenditures'!$AC58=Sheet1!$B$4,'B. Expenditures'!W58,IF($AC58=Sheet1!$B$3,'B. Expenditures'!Q58,\"\")))","v":""},{"$f":"IF($AC58=Sheet1!$B$2,'B. Expenditures'!L58,IF('B. Expenditures'!$AC58=Sheet1!$B$4,'B. Expenditures'!X58,IF($AC58=Sheet1!$B$3,'B. Expenditures'!R58,\"\")))","v":""},{"$f":"IF($AC58=Sheet1!$B$2,'B. Expenditures'!M58,IF('B. Expenditures'!$AC58=Sheet1!$B$4,'B. Expenditures'!Y58,IF($AC58=Sheet1!$B$3,'B. Expenditures'!S58,\"\")))","v":""},{"$f":"IF($AC58=Sheet1!$B$2,'B. Expenditures'!N58,IF('B. Expenditures'!$AC58=Sheet1!$B$4,'B. Expenditures'!Z58,IF($AC58=Sheet1!$B$3,'B. Expenditures'!T58,\"\")))","v":""},{"$f":"IF($AC58=Sheet1!$B$2,'B. Expenditures'!O58,IF('B. Expenditures'!$AC58=Sheet1!$B$4,'B. Expenditures'!AA58,IF($AC58=Sheet1!$B$3,'B. Expenditures'!U58,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I59)*K59, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E59/'A. Revenue'!$C$30), ('B. Expenditures'!$F59/'A. Revenue'!$D$30), ('B. Expenditures'!$G59/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E59/'A. Revenue'!$C$30), ('B. Expenditures'!$F59/'A. Revenue'!$D$30), ('B. Expenditures'!$G59/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E59/'A. Revenue'!$C$30), ('B. Expenditures'!$F59/'A. Revenue'!$D$30), ('B. Expenditures'!$G59/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E59/'A. Revenue'!$C$30), ('B. Expenditures'!$F59/'A. Revenue'!$D$30), ('B. Expenditures'!$G59/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E59/'A. Revenue'!$C$30), ('B. Expenditures'!$F59/'A. Revenue'!$D$30), ('B. Expenditures'!$G59/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC59=Sheet1!$B$2,'B. Expenditures'!K59,IF('B. Expenditures'!$AC59=Sheet1!$B$4,'B. Expenditures'!W59,IF($AC59=Sheet1!$B$3,'B. Expenditures'!Q59,\"\")))","v":""},{"$f":"IF($AC59=Sheet1!$B$2,'B. Expenditures'!L59,IF('B. Expenditures'!$AC59=Sheet1!$B$4,'B. Expenditures'!X59,IF($AC59=Sheet1!$B$3,'B. Expenditures'!R59,\"\")))","v":""},{"$f":"IF($AC59=Sheet1!$B$2,'B. Expenditures'!M59,IF('B. Expenditures'!$AC59=Sheet1!$B$4,'B. Expenditures'!Y59,IF($AC59=Sheet1!$B$3,'B. Expenditures'!S59,\"\")))","v":""},{"$f":"IF($AC59=Sheet1!$B$2,'B. Expenditures'!N59,IF('B. Expenditures'!$AC59=Sheet1!$B$4,'B. Expenditures'!Z59,IF($AC59=Sheet1!$B$3,'B. Expenditures'!T59,\"\")))","v":""},{"$f":"IF($AC59=Sheet1!$B$2,'B. Expenditures'!O59,IF('B. Expenditures'!$AC59=Sheet1!$B$4,'B. Expenditures'!AA59,IF($AC59=Sheet1!$B$3,'B. Expenditures'!U59,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I60)*K60, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E60/'A. Revenue'!$C$30), ('B. Expenditures'!$F60/'A. Revenue'!$D$30), ('B. Expenditures'!$G60/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E60/'A. Revenue'!$C$30), ('B. Expenditures'!$F60/'A. Revenue'!$D$30), ('B. Expenditures'!$G60/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E60/'A. Revenue'!$C$30), ('B. Expenditures'!$F60/'A. Revenue'!$D$30), ('B. Expenditures'!$G60/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E60/'A. Revenue'!$C$30), ('B. Expenditures'!$F60/'A. Revenue'!$D$30), ('B. Expenditures'!$G60/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E60/'A. Revenue'!$C$30), ('B. Expenditures'!$F60/'A. Revenue'!$D$30), ('B. Expenditures'!$G60/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC60=Sheet1!$B$2,'B. Expenditures'!K60,IF('B. Expenditures'!$AC60=Sheet1!$B$4,'B. Expenditures'!W60,IF($AC60=Sheet1!$B$3,'B. Expenditures'!Q60,\"\")))","v":""},{"$f":"IF($AC60=Sheet1!$B$2,'B. Expenditures'!L60,IF('B. Expenditures'!$AC60=Sheet1!$B$4,'B. Expenditures'!X60,IF($AC60=Sheet1!$B$3,'B. Expenditures'!R60,\"\")))","v":""},{"$f":"IF($AC60=Sheet1!$B$2,'B. Expenditures'!M60,IF('B. Expenditures'!$AC60=Sheet1!$B$4,'B. Expenditures'!Y60,IF($AC60=Sheet1!$B$3,'B. Expenditures'!S60,\"\")))","v":""},{"$f":"IF($AC60=Sheet1!$B$2,'B. Expenditures'!N60,IF('B. Expenditures'!$AC60=Sheet1!$B$4,'B. Expenditures'!Z60,IF($AC60=Sheet1!$B$3,'B. Expenditures'!T60,\"\")))","v":""},{"$f":"IF($AC60=Sheet1!$B$2,'B. Expenditures'!O60,IF('B. Expenditures'!$AC60=Sheet1!$B$4,'B. Expenditures'!AA60,IF($AC60=Sheet1!$B$3,'B. Expenditures'!U60,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I61)*K61, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E61/'A. Revenue'!$C$30), ('B. Expenditures'!$F61/'A. Revenue'!$D$30), ('B. Expenditures'!$G61/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E61/'A. Revenue'!$C$30), ('B. Expenditures'!$F61/'A. Revenue'!$D$30), ('B. Expenditures'!$G61/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E61/'A. Revenue'!$C$30), ('B. Expenditures'!$F61/'A. Revenue'!$D$30), ('B. Expenditures'!$G61/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E61/'A. Revenue'!$C$30), ('B. Expenditures'!$F61/'A. Revenue'!$D$30), ('B. Expenditures'!$G61/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E61/'A. Revenue'!$C$30), ('B. Expenditures'!$F61/'A. Revenue'!$D$30), ('B. Expenditures'!$G61/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC61=Sheet1!$B$2,'B. Expenditures'!K61,IF('B. Expenditures'!$AC61=Sheet1!$B$4,'B. Expenditures'!W61,IF($AC61=Sheet1!$B$3,'B. Expenditures'!Q61,\"\")))","v":""},{"$f":"IF($AC61=Sheet1!$B$2,'B. Expenditures'!L61,IF('B. Expenditures'!$AC61=Sheet1!$B$4,'B. Expenditures'!X61,IF($AC61=Sheet1!$B$3,'B. Expenditures'!R61,\"\")))","v":""},{"$f":"IF($AC61=Sheet1!$B$2,'B. Expenditures'!M61,IF('B. Expenditures'!$AC61=Sheet1!$B$4,'B. Expenditures'!Y61,IF($AC61=Sheet1!$B$3,'B. Expenditures'!S61,\"\")))","v":""},{"$f":"IF($AC61=Sheet1!$B$2,'B. Expenditures'!N61,IF('B. Expenditures'!$AC61=Sheet1!$B$4,'B. Expenditures'!Z61,IF($AC61=Sheet1!$B$3,'B. Expenditures'!T61,\"\")))","v":""},{"$f":"IF($AC61=Sheet1!$B$2,'B. Expenditures'!O61,IF('B. Expenditures'!$AC61=Sheet1!$B$4,'B. Expenditures'!AA61,IF($AC61=Sheet1!$B$3,'B. Expenditures'!U61,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I62)*K62, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E62/'A. Revenue'!$C$30), ('B. Expenditures'!$F62/'A. Revenue'!$D$30), ('B. Expenditures'!$G62/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E62/'A. Revenue'!$C$30), ('B. Expenditures'!$F62/'A. Revenue'!$D$30), ('B. Expenditures'!$G62/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E62/'A. Revenue'!$C$30), ('B. Expenditures'!$F62/'A. Revenue'!$D$30), ('B. Expenditures'!$G62/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E62/'A. Revenue'!$C$30), ('B. Expenditures'!$F62/'A. Revenue'!$D$30), ('B. Expenditures'!$G62/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E62/'A. Revenue'!$C$30), ('B. Expenditures'!$F62/'A. Revenue'!$D$30), ('B. Expenditures'!$G62/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC62=Sheet1!$B$2,'B. Expenditures'!K62,IF('B. Expenditures'!$AC62=Sheet1!$B$4,'B. Expenditures'!W62,IF($AC62=Sheet1!$B$3,'B. Expenditures'!Q62,\"\")))","v":""},{"$f":"IF($AC62=Sheet1!$B$2,'B. Expenditures'!L62,IF('B. Expenditures'!$AC62=Sheet1!$B$4,'B. Expenditures'!X62,IF($AC62=Sheet1!$B$3,'B. Expenditures'!R62,\"\")))","v":""},{"$f":"IF($AC62=Sheet1!$B$2,'B. Expenditures'!M62,IF('B. Expenditures'!$AC62=Sheet1!$B$4,'B. Expenditures'!Y62,IF($AC62=Sheet1!$B$3,'B. Expenditures'!S62,\"\")))","v":""},{"$f":"IF($AC62=Sheet1!$B$2,'B. Expenditures'!N62,IF('B. Expenditures'!$AC62=Sheet1!$B$4,'B. Expenditures'!Z62,IF($AC62=Sheet1!$B$3,'B. Expenditures'!T62,\"\")))","v":""},{"$f":"IF($AC62=Sheet1!$B$2,'B. Expenditures'!O62,IF('B. Expenditures'!$AC62=Sheet1!$B$4,'B. Expenditures'!AA62,IF($AC62=Sheet1!$B$3,'B. Expenditures'!U62,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I63)*K63, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E63/'A. Revenue'!$C$30), ('B. Expenditures'!$F63/'A. Revenue'!$D$30), ('B. Expenditures'!$G63/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E63/'A. Revenue'!$C$30), ('B. Expenditures'!$F63/'A. Revenue'!$D$30), ('B. Expenditures'!$G63/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E63/'A. Revenue'!$C$30), ('B. Expenditures'!$F63/'A. Revenue'!$D$30), ('B. Expenditures'!$G63/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E63/'A. Revenue'!$C$30), ('B. Expenditures'!$F63/'A. Revenue'!$D$30), ('B. Expenditures'!$G63/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E63/'A. Revenue'!$C$30), ('B. Expenditures'!$F63/'A. Revenue'!$D$30), ('B. Expenditures'!$G63/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC63=Sheet1!$B$2,'B. Expenditures'!K63,IF('B. Expenditures'!$AC63=Sheet1!$B$4,'B. Expenditures'!W63,IF($AC63=Sheet1!$B$3,'B. Expenditures'!Q63,\"\")))","v":""},{"$f":"IF($AC63=Sheet1!$B$2,'B. Expenditures'!L63,IF('B. Expenditures'!$AC63=Sheet1!$B$4,'B. Expenditures'!X63,IF($AC63=Sheet1!$B$3,'B. Expenditures'!R63,\"\")))","v":""},{"$f":"IF($AC63=Sheet1!$B$2,'B. Expenditures'!M63,IF('B. Expenditures'!$AC63=Sheet1!$B$4,'B. Expenditures'!Y63,IF($AC63=Sheet1!$B$3,'B. Expenditures'!S63,\"\")))","v":""},{"$f":"IF($AC63=Sheet1!$B$2,'B. Expenditures'!N63,IF('B. Expenditures'!$AC63=Sheet1!$B$4,'B. Expenditures'!Z63,IF($AC63=Sheet1!$B$3,'B. Expenditures'!T63,\"\")))","v":""},{"$f":"IF($AC63=Sheet1!$B$2,'B. Expenditures'!O63,IF('B. Expenditures'!$AC63=Sheet1!$B$4,'B. Expenditures'!AA63,IF($AC63=Sheet1!$B$3,'B. Expenditures'!U63,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I64)*K64, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E64/'A. Revenue'!$C$30), ('B. Expenditures'!$F64/'A. Revenue'!$D$30), ('B. Expenditures'!$G64/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E64/'A. Revenue'!$C$30), ('B. Expenditures'!$F64/'A. Revenue'!$D$30), ('B. Expenditures'!$G64/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E64/'A. Revenue'!$C$30), ('B. Expenditures'!$F64/'A. Revenue'!$D$30), ('B. Expenditures'!$G64/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E64/'A. Revenue'!$C$30), ('B. Expenditures'!$F64/'A. Revenue'!$D$30), ('B. Expenditures'!$G64/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E64/'A. Revenue'!$C$30), ('B. Expenditures'!$F64/'A. Revenue'!$D$30), ('B. Expenditures'!$G64/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC64=Sheet1!$B$2,'B. Expenditures'!K64,IF('B. Expenditures'!$AC64=Sheet1!$B$4,'B. Expenditures'!W64,IF($AC64=Sheet1!$B$3,'B. Expenditures'!Q64,\"\")))","v":""},{"$f":"IF($AC64=Sheet1!$B$2,'B. Expenditures'!L64,IF('B. Expenditures'!$AC64=Sheet1!$B$4,'B. Expenditures'!X64,IF($AC64=Sheet1!$B$3,'B. Expenditures'!R64,\"\")))","v":""},{"$f":"IF($AC64=Sheet1!$B$2,'B. Expenditures'!M64,IF('B. Expenditures'!$AC64=Sheet1!$B$4,'B. Expenditures'!Y64,IF($AC64=Sheet1!$B$3,'B. Expenditures'!S64,\"\")))","v":""},{"$f":"IF($AC64=Sheet1!$B$2,'B. Expenditures'!N64,IF('B. Expenditures'!$AC64=Sheet1!$B$4,'B. Expenditures'!Z64,IF($AC64=Sheet1!$B$3,'B. Expenditures'!T64,\"\")))","v":""},{"$f":"IF($AC64=Sheet1!$B$2,'B. Expenditures'!O64,IF('B. Expenditures'!$AC64=Sheet1!$B$4,'B. Expenditures'!AA64,IF($AC64=Sheet1!$B$3,'B. Expenditures'!U64,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I65)*K65, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E65/'A. Revenue'!$C$30), ('B. Expenditures'!$F65/'A. Revenue'!$D$30), ('B. Expenditures'!$G65/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E65/'A. Revenue'!$C$30), ('B. Expenditures'!$F65/'A. Revenue'!$D$30), ('B. Expenditures'!$G65/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E65/'A. Revenue'!$C$30), ('B. Expenditures'!$F65/'A. Revenue'!$D$30), ('B. Expenditures'!$G65/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E65/'A. Revenue'!$C$30), ('B. Expenditures'!$F65/'A. Revenue'!$D$30), ('B. Expenditures'!$G65/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E65/'A. Revenue'!$C$30), ('B. Expenditures'!$F65/'A. Revenue'!$D$30), ('B. Expenditures'!$G65/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC65=Sheet1!$B$2,'B. Expenditures'!K65,IF('B. Expenditures'!$AC65=Sheet1!$B$4,'B. Expenditures'!W65,IF($AC65=Sheet1!$B$3,'B. Expenditures'!Q65,\"\")))","v":""},{"$f":"IF($AC65=Sheet1!$B$2,'B. Expenditures'!L65,IF('B. Expenditures'!$AC65=Sheet1!$B$4,'B. Expenditures'!X65,IF($AC65=Sheet1!$B$3,'B. Expenditures'!R65,\"\")))","v":""},{"$f":"IF($AC65=Sheet1!$B$2,'B. Expenditures'!M65,IF('B. Expenditures'!$AC65=Sheet1!$B$4,'B. Expenditures'!Y65,IF($AC65=Sheet1!$B$3,'B. Expenditures'!S65,\"\")))","v":""},{"$f":"IF($AC65=Sheet1!$B$2,'B. Expenditures'!N65,IF('B. Expenditures'!$AC65=Sheet1!$B$4,'B. Expenditures'!Z65,IF($AC65=Sheet1!$B$3,'B. Expenditures'!T65,\"\")))","v":""},{"$f":"IF($AC65=Sheet1!$B$2,'B. Expenditures'!O65,IF('B. Expenditures'!$AC65=Sheet1!$B$4,'B. Expenditures'!AA65,IF($AC65=Sheet1!$B$3,'B. Expenditures'!U65,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I66)*K66, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E66/'A. Revenue'!$C$30), ('B. Expenditures'!$F66/'A. Revenue'!$D$30), ('B. Expenditures'!$G66/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E66/'A. Revenue'!$C$30), ('B. Expenditures'!$F66/'A. Revenue'!$D$30), ('B. Expenditures'!$G66/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E66/'A. Revenue'!$C$30), ('B. Expenditures'!$F66/'A. Revenue'!$D$30), ('B. Expenditures'!$G66/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E66/'A. Revenue'!$C$30), ('B. Expenditures'!$F66/'A. Revenue'!$D$30), ('B. Expenditures'!$G66/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E66/'A. Revenue'!$C$30), ('B. Expenditures'!$F66/'A. Revenue'!$D$30), ('B. Expenditures'!$G66/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC66=Sheet1!$B$2,'B. Expenditures'!K66,IF('B. Expenditures'!$AC66=Sheet1!$B$4,'B. Expenditures'!W66,IF($AC66=Sheet1!$B$3,'B. Expenditures'!Q66,\"\")))","v":""},{"$f":"IF($AC66=Sheet1!$B$2,'B. Expenditures'!L66,IF('B. Expenditures'!$AC66=Sheet1!$B$4,'B. Expenditures'!X66,IF($AC66=Sheet1!$B$3,'B. Expenditures'!R66,\"\")))","v":""},{"$f":"IF($AC66=Sheet1!$B$2,'B. Expenditures'!M66,IF('B. Expenditures'!$AC66=Sheet1!$B$4,'B. Expenditures'!Y66,IF($AC66=Sheet1!$B$3,'B. Expenditures'!S66,\"\")))","v":""},{"$f":"IF($AC66=Sheet1!$B$2,'B. Expenditures'!N66,IF('B. Expenditures'!$AC66=Sheet1!$B$4,'B. Expenditures'!Z66,IF($AC66=Sheet1!$B$3,'B. Expenditures'!T66,\"\")))","v":""},{"$f":"IF($AC66=Sheet1!$B$2,'B. Expenditures'!O66,IF('B. Expenditures'!$AC66=Sheet1!$B$4,'B. Expenditures'!AA66,IF($AC66=Sheet1!$B$3,'B. Expenditures'!U66,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I67)*K67, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E67/'A. Revenue'!$C$30), ('B. Expenditures'!$F67/'A. Revenue'!$D$30), ('B. Expenditures'!$G67/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E67/'A. Revenue'!$C$30), ('B. Expenditures'!$F67/'A. Revenue'!$D$30), ('B. Expenditures'!$G67/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E67/'A. Revenue'!$C$30), ('B. Expenditures'!$F67/'A. Revenue'!$D$30), ('B. Expenditures'!$G67/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E67/'A. Revenue'!$C$30), ('B. Expenditures'!$F67/'A. Revenue'!$D$30), ('B. Expenditures'!$G67/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E67/'A. Revenue'!$C$30), ('B. Expenditures'!$F67/'A. Revenue'!$D$30), ('B. Expenditures'!$G67/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC67=Sheet1!$B$2,'B. Expenditures'!K67,IF('B. Expenditures'!$AC67=Sheet1!$B$4,'B. Expenditures'!W67,IF($AC67=Sheet1!$B$3,'B. Expenditures'!Q67,\"\")))","v":""},{"$f":"IF($AC67=Sheet1!$B$2,'B. Expenditures'!L67,IF('B. Expenditures'!$AC67=Sheet1!$B$4,'B. Expenditures'!X67,IF($AC67=Sheet1!$B$3,'B. Expenditures'!R67,\"\")))","v":""},{"$f":"IF($AC67=Sheet1!$B$2,'B. Expenditures'!M67,IF('B. Expenditures'!$AC67=Sheet1!$B$4,'B. Expenditures'!Y67,IF($AC67=Sheet1!$B$3,'B. Expenditures'!S67,\"\")))","v":""},{"$f":"IF($AC67=Sheet1!$B$2,'B. Expenditures'!N67,IF('B. Expenditures'!$AC67=Sheet1!$B$4,'B. Expenditures'!Z67,IF($AC67=Sheet1!$B$3,'B. Expenditures'!T67,\"\")))","v":""},{"$f":"IF($AC67=Sheet1!$B$2,'B. Expenditures'!O67,IF('B. Expenditures'!$AC67=Sheet1!$B$4,'B. Expenditures'!AA67,IF($AC67=Sheet1!$B$3,'B. Expenditures'!U67,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I68)*K68, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E68/'A. Revenue'!$C$30), ('B. Expenditures'!$F68/'A. Revenue'!$D$30), ('B. Expenditures'!$G68/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E68/'A. Revenue'!$C$30), ('B. Expenditures'!$F68/'A. Revenue'!$D$30), ('B. Expenditures'!$G68/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E68/'A. Revenue'!$C$30), ('B. Expenditures'!$F68/'A. Revenue'!$D$30), ('B. Expenditures'!$G68/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E68/'A. Revenue'!$C$30), ('B. Expenditures'!$F68/'A. Revenue'!$D$30), ('B. Expenditures'!$G68/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E68/'A. Revenue'!$C$30), ('B. Expenditures'!$F68/'A. Revenue'!$D$30), ('B. Expenditures'!$G68/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC68=Sheet1!$B$2,'B. Expenditures'!K68,IF('B. Expenditures'!$AC68=Sheet1!$B$4,'B. Expenditures'!W68,IF($AC68=Sheet1!$B$3,'B. Expenditures'!Q68,\"\")))","v":""},{"$f":"IF($AC68=Sheet1!$B$2,'B. Expenditures'!L68,IF('B. Expenditures'!$AC68=Sheet1!$B$4,'B. Expenditures'!X68,IF($AC68=Sheet1!$B$3,'B. Expenditures'!R68,\"\")))","v":""},{"$f":"IF($AC68=Sheet1!$B$2,'B. Expenditures'!M68,IF('B. Expenditures'!$AC68=Sheet1!$B$4,'B. Expenditures'!Y68,IF($AC68=Sheet1!$B$3,'B. Expenditures'!S68,\"\")))","v":""},{"$f":"IF($AC68=Sheet1!$B$2,'B. Expenditures'!N68,IF('B. Expenditures'!$AC68=Sheet1!$B$4,'B. Expenditures'!Z68,IF($AC68=Sheet1!$B$3,'B. Expenditures'!T68,\"\")))","v":""},{"$f":"IF($AC68=Sheet1!$B$2,'B. Expenditures'!O68,IF('B. Expenditures'!$AC68=Sheet1!$B$4,'B. Expenditures'!AA68,IF($AC68=Sheet1!$B$3,'B. Expenditures'!U68,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I69)*K69, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E69/'A. Revenue'!$C$30), ('B. Expenditures'!$F69/'A. Revenue'!$D$30), ('B. Expenditures'!$G69/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E69/'A. Revenue'!$C$30), ('B. Expenditures'!$F69/'A. Revenue'!$D$30), ('B. Expenditures'!$G69/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E69/'A. Revenue'!$C$30), ('B. Expenditures'!$F69/'A. Revenue'!$D$30), ('B. Expenditures'!$G69/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E69/'A. Revenue'!$C$30), ('B. Expenditures'!$F69/'A. Revenue'!$D$30), ('B. Expenditures'!$G69/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E69/'A. Revenue'!$C$30), ('B. Expenditures'!$F69/'A. Revenue'!$D$30), ('B. Expenditures'!$G69/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC69=Sheet1!$B$2,'B. Expenditures'!K69,IF('B. Expenditures'!$AC69=Sheet1!$B$4,'B. Expenditures'!W69,IF($AC69=Sheet1!$B$3,'B. Expenditures'!Q69,\"\")))","v":""},{"$f":"IF($AC69=Sheet1!$B$2,'B. Expenditures'!L69,IF('B. Expenditures'!$AC69=Sheet1!$B$4,'B. Expenditures'!X69,IF($AC69=Sheet1!$B$3,'B. Expenditures'!R69,\"\")))","v":""},{"$f":"IF($AC69=Sheet1!$B$2,'B. Expenditures'!M69,IF('B. Expenditures'!$AC69=Sheet1!$B$4,'B. Expenditures'!Y69,IF($AC69=Sheet1!$B$3,'B. Expenditures'!S69,\"\")))","v":""},{"$f":"IF($AC69=Sheet1!$B$2,'B. Expenditures'!N69,IF('B. Expenditures'!$AC69=Sheet1!$B$4,'B. Expenditures'!Z69,IF($AC69=Sheet1!$B$3,'B. Expenditures'!T69,\"\")))","v":""},{"$f":"IF($AC69=Sheet1!$B$2,'B. Expenditures'!O69,IF('B. Expenditures'!$AC69=Sheet1!$B$4,'B. Expenditures'!AA69,IF($AC69=Sheet1!$B$3,'B. Expenditures'!U69,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I70)*K70, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E70/'A. Revenue'!$C$30), ('B. Expenditures'!$F70/'A. Revenue'!$D$30), ('B. Expenditures'!$G70/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E70/'A. Revenue'!$C$30), ('B. Expenditures'!$F70/'A. Revenue'!$D$30), ('B. Expenditures'!$G70/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E70/'A. Revenue'!$C$30), ('B. Expenditures'!$F70/'A. Revenue'!$D$30), ('B. Expenditures'!$G70/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E70/'A. Revenue'!$C$30), ('B. Expenditures'!$F70/'A. Revenue'!$D$30), ('B. Expenditures'!$G70/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E70/'A. Revenue'!$C$30), ('B. Expenditures'!$F70/'A. Revenue'!$D$30), ('B. Expenditures'!$G70/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC70=Sheet1!$B$2,'B. Expenditures'!K70,IF('B. Expenditures'!$AC70=Sheet1!$B$4,'B. Expenditures'!W70,IF($AC70=Sheet1!$B$3,'B. Expenditures'!Q70,\"\")))","v":""},{"$f":"IF($AC70=Sheet1!$B$2,'B. Expenditures'!L70,IF('B. Expenditures'!$AC70=Sheet1!$B$4,'B. Expenditures'!X70,IF($AC70=Sheet1!$B$3,'B. Expenditures'!R70,\"\")))","v":""},{"$f":"IF($AC70=Sheet1!$B$2,'B. Expenditures'!M70,IF('B. Expenditures'!$AC70=Sheet1!$B$4,'B. Expenditures'!Y70,IF($AC70=Sheet1!$B$3,'B. Expenditures'!S70,\"\")))","v":""},{"$f":"IF($AC70=Sheet1!$B$2,'B. Expenditures'!N70,IF('B. Expenditures'!$AC70=Sheet1!$B$4,'B. Expenditures'!Z70,IF($AC70=Sheet1!$B$3,'B. Expenditures'!T70,\"\")))","v":""},{"$f":"IF($AC70=Sheet1!$B$2,'B. Expenditures'!O70,IF('B. Expenditures'!$AC70=Sheet1!$B$4,'B. Expenditures'!AA70,IF($AC70=Sheet1!$B$3,'B. Expenditures'!U70,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I71)*K71, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E71/'A. Revenue'!$C$30), ('B. Expenditures'!$F71/'A. Revenue'!$D$30), ('B. Expenditures'!$G71/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E71/'A. Revenue'!$C$30), ('B. Expenditures'!$F71/'A. Revenue'!$D$30), ('B. Expenditures'!$G71/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E71/'A. Revenue'!$C$30), ('B. Expenditures'!$F71/'A. Revenue'!$D$30), ('B. Expenditures'!$G71/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E71/'A. Revenue'!$C$30), ('B. Expenditures'!$F71/'A. Revenue'!$D$30), ('B. Expenditures'!$G71/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E71/'A. Revenue'!$C$30), ('B. Expenditures'!$F71/'A. Revenue'!$D$30), ('B. Expenditures'!$G71/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC71=Sheet1!$B$2,'B. Expenditures'!K71,IF('B. Expenditures'!$AC71=Sheet1!$B$4,'B. Expenditures'!W71,IF($AC71=Sheet1!$B$3,'B. Expenditures'!Q71,\"\")))","v":""},{"$f":"IF($AC71=Sheet1!$B$2,'B. Expenditures'!L71,IF('B. Expenditures'!$AC71=Sheet1!$B$4,'B. Expenditures'!X71,IF($AC71=Sheet1!$B$3,'B. Expenditures'!R71,\"\")))","v":""},{"$f":"IF($AC71=Sheet1!$B$2,'B. Expenditures'!M71,IF('B. Expenditures'!$AC71=Sheet1!$B$4,'B. Expenditures'!Y71,IF($AC71=Sheet1!$B$3,'B. Expenditures'!S71,\"\")))","v":""},{"$f":"IF($AC71=Sheet1!$B$2,'B. Expenditures'!N71,IF('B. Expenditures'!$AC71=Sheet1!$B$4,'B. Expenditures'!Z71,IF($AC71=Sheet1!$B$3,'B. Expenditures'!T71,\"\")))","v":""},{"$f":"IF($AC71=Sheet1!$B$2,'B. Expenditures'!O71,IF('B. Expenditures'!$AC71=Sheet1!$B$4,'B. Expenditures'!AA71,IF($AC71=Sheet1!$B$3,'B. Expenditures'!U71,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I72)*K72, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E72/'A. Revenue'!$C$30), ('B. Expenditures'!$F72/'A. Revenue'!$D$30), ('B. Expenditures'!$G72/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E72/'A. Revenue'!$C$30), ('B. Expenditures'!$F72/'A. Revenue'!$D$30), ('B. Expenditures'!$G72/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E72/'A. Revenue'!$C$30), ('B. Expenditures'!$F72/'A. Revenue'!$D$30), ('B. Expenditures'!$G72/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E72/'A. Revenue'!$C$30), ('B. Expenditures'!$F72/'A. Revenue'!$D$30), ('B. Expenditures'!$G72/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E72/'A. Revenue'!$C$30), ('B. Expenditures'!$F72/'A. Revenue'!$D$30), ('B. Expenditures'!$G72/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC72=Sheet1!$B$2,'B. Expenditures'!K72,IF('B. Expenditures'!$AC72=Sheet1!$B$4,'B. Expenditures'!W72,IF($AC72=Sheet1!$B$3,'B. Expenditures'!Q72,\"\")))","v":""},{"$f":"IF($AC72=Sheet1!$B$2,'B. Expenditures'!L72,IF('B. Expenditures'!$AC72=Sheet1!$B$4,'B. Expenditures'!X72,IF($AC72=Sheet1!$B$3,'B. Expenditures'!R72,\"\")))","v":""},{"$f":"IF($AC72=Sheet1!$B$2,'B. Expenditures'!M72,IF('B. Expenditures'!$AC72=Sheet1!$B$4,'B. Expenditures'!Y72,IF($AC72=Sheet1!$B$3,'B. Expenditures'!S72,\"\")))","v":""},{"$f":"IF($AC72=Sheet1!$B$2,'B. Expenditures'!N72,IF('B. Expenditures'!$AC72=Sheet1!$B$4,'B. Expenditures'!Z72,IF($AC72=Sheet1!$B$3,'B. Expenditures'!T72,\"\")))","v":""},{"$f":"IF($AC72=Sheet1!$B$2,'B. Expenditures'!O72,IF('B. Expenditures'!$AC72=Sheet1!$B$4,'B. Expenditures'!AA72,IF($AC72=Sheet1!$B$3,'B. Expenditures'!U72,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I73)*K73, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E73/'A. Revenue'!$C$30), ('B. Expenditures'!$F73/'A. Revenue'!$D$30), ('B. Expenditures'!$G73/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E73/'A. Revenue'!$C$30), ('B. Expenditures'!$F73/'A. Revenue'!$D$30), ('B. Expenditures'!$G73/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E73/'A. Revenue'!$C$30), ('B. Expenditures'!$F73/'A. Revenue'!$D$30), ('B. Expenditures'!$G73/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E73/'A. Revenue'!$C$30), ('B. Expenditures'!$F73/'A. Revenue'!$D$30), ('B. Expenditures'!$G73/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E73/'A. Revenue'!$C$30), ('B. Expenditures'!$F73/'A. Revenue'!$D$30), ('B. Expenditures'!$G73/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC73=Sheet1!$B$2,'B. Expenditures'!K73,IF('B. Expenditures'!$AC73=Sheet1!$B$4,'B. Expenditures'!W73,IF($AC73=Sheet1!$B$3,'B. Expenditures'!Q73,\"\")))","v":""},{"$f":"IF($AC73=Sheet1!$B$2,'B. Expenditures'!L73,IF('B. Expenditures'!$AC73=Sheet1!$B$4,'B. Expenditures'!X73,IF($AC73=Sheet1!$B$3,'B. Expenditures'!R73,\"\")))","v":""},{"$f":"IF($AC73=Sheet1!$B$2,'B. Expenditures'!M73,IF('B. Expenditures'!$AC73=Sheet1!$B$4,'B. Expenditures'!Y73,IF($AC73=Sheet1!$B$3,'B. Expenditures'!S73,\"\")))","v":""},{"$f":"IF($AC73=Sheet1!$B$2,'B. Expenditures'!N73,IF('B. Expenditures'!$AC73=Sheet1!$B$4,'B. Expenditures'!Z73,IF($AC73=Sheet1!$B$3,'B. Expenditures'!T73,\"\")))","v":""},{"$f":"IF($AC73=Sheet1!$B$2,'B. Expenditures'!O73,IF('B. Expenditures'!$AC73=Sheet1!$B$4,'B. Expenditures'!AA73,IF($AC73=Sheet1!$B$3,'B. Expenditures'!U73,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I74)*K74, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E74/'A. Revenue'!$C$30), ('B. Expenditures'!$F74/'A. Revenue'!$D$30), ('B. Expenditures'!$G74/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E74/'A. Revenue'!$C$30), ('B. Expenditures'!$F74/'A. Revenue'!$D$30), ('B. Expenditures'!$G74/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E74/'A. Revenue'!$C$30), ('B. Expenditures'!$F74/'A. Revenue'!$D$30), ('B. Expenditures'!$G74/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E74/'A. Revenue'!$C$30), ('B. Expenditures'!$F74/'A. Revenue'!$D$30), ('B. Expenditures'!$G74/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E74/'A. Revenue'!$C$30), ('B. Expenditures'!$F74/'A. Revenue'!$D$30), ('B. Expenditures'!$G74/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC74=Sheet1!$B$2,'B. Expenditures'!K74,IF('B. Expenditures'!$AC74=Sheet1!$B$4,'B. Expenditures'!W74,IF($AC74=Sheet1!$B$3,'B. Expenditures'!Q74,\"\")))","v":""},{"$f":"IF($AC74=Sheet1!$B$2,'B. Expenditures'!L74,IF('B. Expenditures'!$AC74=Sheet1!$B$4,'B. Expenditures'!X74,IF($AC74=Sheet1!$B$3,'B. Expenditures'!R74,\"\")))","v":""},{"$f":"IF($AC74=Sheet1!$B$2,'B. Expenditures'!M74,IF('B. Expenditures'!$AC74=Sheet1!$B$4,'B. Expenditures'!Y74,IF($AC74=Sheet1!$B$3,'B. Expenditures'!S74,\"\")))","v":""},{"$f":"IF($AC74=Sheet1!$B$2,'B. Expenditures'!N74,IF('B. Expenditures'!$AC74=Sheet1!$B$4,'B. Expenditures'!Z74,IF($AC74=Sheet1!$B$3,'B. Expenditures'!T74,\"\")))","v":""},{"$f":"IF($AC74=Sheet1!$B$2,'B. Expenditures'!O74,IF('B. Expenditures'!$AC74=Sheet1!$B$4,'B. Expenditures'!AA74,IF($AC74=Sheet1!$B$3,'B. Expenditures'!U74,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I75)*K75, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E75/'A. Revenue'!$C$30), ('B. Expenditures'!$F75/'A. Revenue'!$D$30), ('B. Expenditures'!$G75/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E75/'A. Revenue'!$C$30), ('B. Expenditures'!$F75/'A. Revenue'!$D$30), ('B. Expenditures'!$G75/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E75/'A. Revenue'!$C$30), ('B. Expenditures'!$F75/'A. Revenue'!$D$30), ('B. Expenditures'!$G75/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E75/'A. Revenue'!$C$30), ('B. Expenditures'!$F75/'A. Revenue'!$D$30), ('B. Expenditures'!$G75/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E75/'A. Revenue'!$C$30), ('B. Expenditures'!$F75/'A. Revenue'!$D$30), ('B. Expenditures'!$G75/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC75=Sheet1!$B$2,'B. Expenditures'!K75,IF('B. Expenditures'!$AC75=Sheet1!$B$4,'B. Expenditures'!W75,IF($AC75=Sheet1!$B$3,'B. Expenditures'!Q75,\"\")))","v":""},{"$f":"IF($AC75=Sheet1!$B$2,'B. Expenditures'!L75,IF('B. Expenditures'!$AC75=Sheet1!$B$4,'B. Expenditures'!X75,IF($AC75=Sheet1!$B$3,'B. Expenditures'!R75,\"\")))","v":""},{"$f":"IF($AC75=Sheet1!$B$2,'B. Expenditures'!M75,IF('B. Expenditures'!$AC75=Sheet1!$B$4,'B. Expenditures'!Y75,IF($AC75=Sheet1!$B$3,'B. Expenditures'!S75,\"\")))","v":""},{"$f":"IF($AC75=Sheet1!$B$2,'B. Expenditures'!N75,IF('B. Expenditures'!$AC75=Sheet1!$B$4,'B. Expenditures'!Z75,IF($AC75=Sheet1!$B$3,'B. Expenditures'!T75,\"\")))","v":""},{"$f":"IF($AC75=Sheet1!$B$2,'B. Expenditures'!O75,IF('B. Expenditures'!$AC75=Sheet1!$B$4,'B. Expenditures'!AA75,IF($AC75=Sheet1!$B$3,'B. Expenditures'!U75,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I76)*K76, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E76/'A. Revenue'!$C$30), ('B. Expenditures'!$F76/'A. Revenue'!$D$30), ('B. Expenditures'!$G76/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E76/'A. Revenue'!$C$30), ('B. Expenditures'!$F76/'A. Revenue'!$D$30), ('B. Expenditures'!$G76/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E76/'A. Revenue'!$C$30), ('B. Expenditures'!$F76/'A. Revenue'!$D$30), ('B. Expenditures'!$G76/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E76/'A. Revenue'!$C$30), ('B. Expenditures'!$F76/'A. Revenue'!$D$30), ('B. Expenditures'!$G76/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E76/'A. Revenue'!$C$30), ('B. Expenditures'!$F76/'A. Revenue'!$D$30), ('B. Expenditures'!$G76/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC76=Sheet1!$B$2,'B. Expenditures'!K76,IF('B. Expenditures'!$AC76=Sheet1!$B$4,'B. Expenditures'!W76,IF($AC76=Sheet1!$B$3,'B. Expenditures'!Q76,\"\")))","v":""},{"$f":"IF($AC76=Sheet1!$B$2,'B. Expenditures'!L76,IF('B. Expenditures'!$AC76=Sheet1!$B$4,'B. Expenditures'!X76,IF($AC76=Sheet1!$B$3,'B. Expenditures'!R76,\"\")))","v":""},{"$f":"IF($AC76=Sheet1!$B$2,'B. Expenditures'!M76,IF('B. Expenditures'!$AC76=Sheet1!$B$4,'B. Expenditures'!Y76,IF($AC76=Sheet1!$B$3,'B. Expenditures'!S76,\"\")))","v":""},{"$f":"IF($AC76=Sheet1!$B$2,'B. Expenditures'!N76,IF('B. Expenditures'!$AC76=Sheet1!$B$4,'B. Expenditures'!Z76,IF($AC76=Sheet1!$B$3,'B. Expenditures'!T76,\"\")))","v":""},{"$f":"IF($AC76=Sheet1!$B$2,'B. Expenditures'!O76,IF('B. Expenditures'!$AC76=Sheet1!$B$4,'B. Expenditures'!AA76,IF($AC76=Sheet1!$B$3,'B. Expenditures'!U76,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I77)*K77, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E77/'A. Revenue'!$C$30), ('B. Expenditures'!$F77/'A. Revenue'!$D$30), ('B. Expenditures'!$G77/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E77/'A. Revenue'!$C$30), ('B. Expenditures'!$F77/'A. Revenue'!$D$30), ('B. Expenditures'!$G77/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E77/'A. Revenue'!$C$30), ('B. Expenditures'!$F77/'A. Revenue'!$D$30), ('B. Expenditures'!$G77/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E77/'A. Revenue'!$C$30), ('B. Expenditures'!$F77/'A. Revenue'!$D$30), ('B. Expenditures'!$G77/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E77/'A. Revenue'!$C$30), ('B. Expenditures'!$F77/'A. Revenue'!$D$30), ('B. Expenditures'!$G77/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC77=Sheet1!$B$2,'B. Expenditures'!K77,IF('B. Expenditures'!$AC77=Sheet1!$B$4,'B. Expenditures'!W77,IF($AC77=Sheet1!$B$3,'B. Expenditures'!Q77,\"\")))","v":""},{"$f":"IF($AC77=Sheet1!$B$2,'B. Expenditures'!L77,IF('B. Expenditures'!$AC77=Sheet1!$B$4,'B. Expenditures'!X77,IF($AC77=Sheet1!$B$3,'B. Expenditures'!R77,\"\")))","v":""},{"$f":"IF($AC77=Sheet1!$B$2,'B. Expenditures'!M77,IF('B. Expenditures'!$AC77=Sheet1!$B$4,'B. Expenditures'!Y77,IF($AC77=Sheet1!$B$3,'B. Expenditures'!S77,\"\")))","v":""},{"$f":"IF($AC77=Sheet1!$B$2,'B. Expenditures'!N77,IF('B. Expenditures'!$AC77=Sheet1!$B$4,'B. Expenditures'!Z77,IF($AC77=Sheet1!$B$3,'B. Expenditures'!T77,\"\")))","v":""},{"$f":"IF($AC77=Sheet1!$B$2,'B. Expenditures'!O77,IF('B. Expenditures'!$AC77=Sheet1!$B$4,'B. Expenditures'!AA77,IF($AC77=Sheet1!$B$3,'B. Expenditures'!U77,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I78)*K78, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E78/'A. Revenue'!$C$30), ('B. Expenditures'!$F78/'A. Revenue'!$D$30), ('B. Expenditures'!$G78/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E78/'A. Revenue'!$C$30), ('B. Expenditures'!$F78/'A. Revenue'!$D$30), ('B. Expenditures'!$G78/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E78/'A. Revenue'!$C$30), ('B. Expenditures'!$F78/'A. Revenue'!$D$30), ('B. Expenditures'!$G78/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E78/'A. Revenue'!$C$30), ('B. Expenditures'!$F78/'A. Revenue'!$D$30), ('B. Expenditures'!$G78/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E78/'A. Revenue'!$C$30), ('B. Expenditures'!$F78/'A. Revenue'!$D$30), ('B. Expenditures'!$G78/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC78=Sheet1!$B$2,'B. Expenditures'!K78,IF('B. Expenditures'!$AC78=Sheet1!$B$4,'B. Expenditures'!W78,IF($AC78=Sheet1!$B$3,'B. Expenditures'!Q78,\"\")))","v":""},{"$f":"IF($AC78=Sheet1!$B$2,'B. Expenditures'!L78,IF('B. Expenditures'!$AC78=Sheet1!$B$4,'B. Expenditures'!X78,IF($AC78=Sheet1!$B$3,'B. Expenditures'!R78,\"\")))","v":""},{"$f":"IF($AC78=Sheet1!$B$2,'B. Expenditures'!M78,IF('B. Expenditures'!$AC78=Sheet1!$B$4,'B. Expenditures'!Y78,IF($AC78=Sheet1!$B$3,'B. Expenditures'!S78,\"\")))","v":""},{"$f":"IF($AC78=Sheet1!$B$2,'B. Expenditures'!N78,IF('B. Expenditures'!$AC78=Sheet1!$B$4,'B. Expenditures'!Z78,IF($AC78=Sheet1!$B$3,'B. Expenditures'!T78,\"\")))","v":""},{"$f":"IF($AC78=Sheet1!$B$2,'B. Expenditures'!O78,IF('B. Expenditures'!$AC78=Sheet1!$B$4,'B. Expenditures'!AA78,IF($AC78=Sheet1!$B$3,'B. Expenditures'!U78,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I79)*K79, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E79/'A. Revenue'!$C$30), ('B. Expenditures'!$F79/'A. Revenue'!$D$30), ('B. Expenditures'!$G79/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E79/'A. Revenue'!$C$30), ('B. Expenditures'!$F79/'A. Revenue'!$D$30), ('B. Expenditures'!$G79/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E79/'A. Revenue'!$C$30), ('B. Expenditures'!$F79/'A. Revenue'!$D$30), ('B. Expenditures'!$G79/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E79/'A. Revenue'!$C$30), ('B. Expenditures'!$F79/'A. Revenue'!$D$30), ('B. Expenditures'!$G79/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E79/'A. Revenue'!$C$30), ('B. Expenditures'!$F79/'A. Revenue'!$D$30), ('B. Expenditures'!$G79/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC79=Sheet1!$B$2,'B. Expenditures'!K79,IF('B. Expenditures'!$AC79=Sheet1!$B$4,'B. Expenditures'!W79,IF($AC79=Sheet1!$B$3,'B. Expenditures'!Q79,\"\")))","v":""},{"$f":"IF($AC79=Sheet1!$B$2,'B. Expenditures'!L79,IF('B. Expenditures'!$AC79=Sheet1!$B$4,'B. Expenditures'!X79,IF($AC79=Sheet1!$B$3,'B. Expenditures'!R79,\"\")))","v":""},{"$f":"IF($AC79=Sheet1!$B$2,'B. Expenditures'!M79,IF('B. Expenditures'!$AC79=Sheet1!$B$4,'B. Expenditures'!Y79,IF($AC79=Sheet1!$B$3,'B. Expenditures'!S79,\"\")))","v":""},{"$f":"IF($AC79=Sheet1!$B$2,'B. Expenditures'!N79,IF('B. Expenditures'!$AC79=Sheet1!$B$4,'B. Expenditures'!Z79,IF($AC79=Sheet1!$B$3,'B. Expenditures'!T79,\"\")))","v":""},{"$f":"IF($AC79=Sheet1!$B$2,'B. Expenditures'!O79,IF('B. Expenditures'!$AC79=Sheet1!$B$4,'B. Expenditures'!AA79,IF($AC79=Sheet1!$B$3,'B. Expenditures'!U79,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I80)*K80, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E80/'A. Revenue'!$C$30), ('B. Expenditures'!$F80/'A. Revenue'!$D$30), ('B. Expenditures'!$G80/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E80/'A. Revenue'!$C$30), ('B. Expenditures'!$F80/'A. Revenue'!$D$30), ('B. Expenditures'!$G80/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E80/'A. Revenue'!$C$30), ('B. Expenditures'!$F80/'A. Revenue'!$D$30), ('B. Expenditures'!$G80/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E80/'A. Revenue'!$C$30), ('B. Expenditures'!$F80/'A. Revenue'!$D$30), ('B. Expenditures'!$G80/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E80/'A. Revenue'!$C$30), ('B. Expenditures'!$F80/'A. Revenue'!$D$30), ('B. Expenditures'!$G80/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC80=Sheet1!$B$2,'B. Expenditures'!K80,IF('B. Expenditures'!$AC80=Sheet1!$B$4,'B. Expenditures'!W80,IF($AC80=Sheet1!$B$3,'B. Expenditures'!Q80,\"\")))","v":""},{"$f":"IF($AC80=Sheet1!$B$2,'B. Expenditures'!L80,IF('B. Expenditures'!$AC80=Sheet1!$B$4,'B. Expenditures'!X80,IF($AC80=Sheet1!$B$3,'B. Expenditures'!R80,\"\")))","v":""},{"$f":"IF($AC80=Sheet1!$B$2,'B. Expenditures'!M80,IF('B. Expenditures'!$AC80=Sheet1!$B$4,'B. Expenditures'!Y80,IF($AC80=Sheet1!$B$3,'B. Expenditures'!S80,\"\")))","v":""},{"$f":"IF($AC80=Sheet1!$B$2,'B. Expenditures'!N80,IF('B. Expenditures'!$AC80=Sheet1!$B$4,'B. Expenditures'!Z80,IF($AC80=Sheet1!$B$3,'B. Expenditures'!T80,\"\")))","v":""},{"$f":"IF($AC80=Sheet1!$B$2,'B. Expenditures'!O80,IF('B. Expenditures'!$AC80=Sheet1!$B$4,'B. Expenditures'!AA80,IF($AC80=Sheet1!$B$3,'B. Expenditures'!U80,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I81)*K81, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E81/'A. Revenue'!$C$30), ('B. Expenditures'!$F81/'A. Revenue'!$D$30), ('B. Expenditures'!$G81/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E81/'A. Revenue'!$C$30), ('B. Expenditures'!$F81/'A. Revenue'!$D$30), ('B. Expenditures'!$G81/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E81/'A. Revenue'!$C$30), ('B. Expenditures'!$F81/'A. Revenue'!$D$30), ('B. Expenditures'!$G81/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E81/'A. Revenue'!$C$30), ('B. Expenditures'!$F81/'A. Revenue'!$D$30), ('B. Expenditures'!$G81/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E81/'A. Revenue'!$C$30), ('B. Expenditures'!$F81/'A. Revenue'!$D$30), ('B. Expenditures'!$G81/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC81=Sheet1!$B$2,'B. Expenditures'!K81,IF('B. Expenditures'!$AC81=Sheet1!$B$4,'B. Expenditures'!W81,IF($AC81=Sheet1!$B$3,'B. Expenditures'!Q81,\"\")))","v":""},{"$f":"IF($AC81=Sheet1!$B$2,'B. Expenditures'!L81,IF('B. Expenditures'!$AC81=Sheet1!$B$4,'B. Expenditures'!X81,IF($AC81=Sheet1!$B$3,'B. Expenditures'!R81,\"\")))","v":""},{"$f":"IF($AC81=Sheet1!$B$2,'B. Expenditures'!M81,IF('B. Expenditures'!$AC81=Sheet1!$B$4,'B. Expenditures'!Y81,IF($AC81=Sheet1!$B$3,'B. Expenditures'!S81,\"\")))","v":""},{"$f":"IF($AC81=Sheet1!$B$2,'B. Expenditures'!N81,IF('B. Expenditures'!$AC81=Sheet1!$B$4,'B. Expenditures'!Z81,IF($AC81=Sheet1!$B$3,'B. Expenditures'!T81,\"\")))","v":""},{"$f":"IF($AC81=Sheet1!$B$2,'B. Expenditures'!O81,IF('B. Expenditures'!$AC81=Sheet1!$B$4,'B. Expenditures'!AA81,IF($AC81=Sheet1!$B$3,'B. Expenditures'!U81,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I82)*K82, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E82/'A. Revenue'!$C$30), ('B. Expenditures'!$F82/'A. Revenue'!$D$30), ('B. Expenditures'!$G82/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E82/'A. Revenue'!$C$30), ('B. Expenditures'!$F82/'A. Revenue'!$D$30), ('B. Expenditures'!$G82/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E82/'A. Revenue'!$C$30), ('B. Expenditures'!$F82/'A. Revenue'!$D$30), ('B. Expenditures'!$G82/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E82/'A. Revenue'!$C$30), ('B. Expenditures'!$F82/'A. Revenue'!$D$30), ('B. Expenditures'!$G82/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E82/'A. Revenue'!$C$30), ('B. Expenditures'!$F82/'A. Revenue'!$D$30), ('B. Expenditures'!$G82/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC82=Sheet1!$B$2,'B. Expenditures'!K82,IF('B. Expenditures'!$AC82=Sheet1!$B$4,'B. Expenditures'!W82,IF($AC82=Sheet1!$B$3,'B. Expenditures'!Q82,\"\")))","v":""},{"$f":"IF($AC82=Sheet1!$B$2,'B. Expenditures'!L82,IF('B. Expenditures'!$AC82=Sheet1!$B$4,'B. Expenditures'!X82,IF($AC82=Sheet1!$B$3,'B. Expenditures'!R82,\"\")))","v":""},{"$f":"IF($AC82=Sheet1!$B$2,'B. Expenditures'!M82,IF('B. Expenditures'!$AC82=Sheet1!$B$4,'B. Expenditures'!Y82,IF($AC82=Sheet1!$B$3,'B. Expenditures'!S82,\"\")))","v":""},{"$f":"IF($AC82=Sheet1!$B$2,'B. Expenditures'!N82,IF('B. Expenditures'!$AC82=Sheet1!$B$4,'B. Expenditures'!Z82,IF($AC82=Sheet1!$B$3,'B. Expenditures'!T82,\"\")))","v":""},{"$f":"IF($AC82=Sheet1!$B$2,'B. Expenditures'!O82,IF('B. Expenditures'!$AC82=Sheet1!$B$4,'B. Expenditures'!AA82,IF($AC82=Sheet1!$B$3,'B. Expenditures'!U82,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I83)*K83, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E83/'A. Revenue'!$C$30), ('B. Expenditures'!$F83/'A. Revenue'!$D$30), ('B. Expenditures'!$G83/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E83/'A. Revenue'!$C$30), ('B. Expenditures'!$F83/'A. Revenue'!$D$30), ('B. Expenditures'!$G83/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E83/'A. Revenue'!$C$30), ('B. Expenditures'!$F83/'A. Revenue'!$D$30), ('B. Expenditures'!$G83/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E83/'A. Revenue'!$C$30), ('B. Expenditures'!$F83/'A. Revenue'!$D$30), ('B. Expenditures'!$G83/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E83/'A. Revenue'!$C$30), ('B. Expenditures'!$F83/'A. Revenue'!$D$30), ('B. Expenditures'!$G83/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC83=Sheet1!$B$2,'B. Expenditures'!K83,IF('B. Expenditures'!$AC83=Sheet1!$B$4,'B. Expenditures'!W83,IF($AC83=Sheet1!$B$3,'B. Expenditures'!Q83,\"\")))","v":""},{"$f":"IF($AC83=Sheet1!$B$2,'B. Expenditures'!L83,IF('B. Expenditures'!$AC83=Sheet1!$B$4,'B. Expenditures'!X83,IF($AC83=Sheet1!$B$3,'B. Expenditures'!R83,\"\")))","v":""},{"$f":"IF($AC83=Sheet1!$B$2,'B. Expenditures'!M83,IF('B. Expenditures'!$AC83=Sheet1!$B$4,'B. Expenditures'!Y83,IF($AC83=Sheet1!$B$3,'B. Expenditures'!S83,\"\")))","v":""},{"$f":"IF($AC83=Sheet1!$B$2,'B. Expenditures'!N83,IF('B. Expenditures'!$AC83=Sheet1!$B$4,'B. Expenditures'!Z83,IF($AC83=Sheet1!$B$3,'B. Expenditures'!T83,\"\")))","v":""},{"$f":"IF($AC83=Sheet1!$B$2,'B. Expenditures'!O83,IF('B. Expenditures'!$AC83=Sheet1!$B$4,'B. Expenditures'!AA83,IF($AC83=Sheet1!$B$3,'B. Expenditures'!U83,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I84)*K84, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E84/'A. Revenue'!$C$30), ('B. Expenditures'!$F84/'A. Revenue'!$D$30), ('B. Expenditures'!$G84/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E84/'A. Revenue'!$C$30), ('B. Expenditures'!$F84/'A. Revenue'!$D$30), ('B. Expenditures'!$G84/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E84/'A. Revenue'!$C$30), ('B. Expenditures'!$F84/'A. Revenue'!$D$30), ('B. Expenditures'!$G84/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E84/'A. Revenue'!$C$30), ('B. Expenditures'!$F84/'A. Revenue'!$D$30), ('B. Expenditures'!$G84/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E84/'A. Revenue'!$C$30), ('B. Expenditures'!$F84/'A. Revenue'!$D$30), ('B. Expenditures'!$G84/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC84=Sheet1!$B$2,'B. Expenditures'!K84,IF('B. Expenditures'!$AC84=Sheet1!$B$4,'B. Expenditures'!W84,IF($AC84=Sheet1!$B$3,'B. Expenditures'!Q84,\"\")))","v":""},{"$f":"IF($AC84=Sheet1!$B$2,'B. Expenditures'!L84,IF('B. Expenditures'!$AC84=Sheet1!$B$4,'B. Expenditures'!X84,IF($AC84=Sheet1!$B$3,'B. Expenditures'!R84,\"\")))","v":""},{"$f":"IF($AC84=Sheet1!$B$2,'B. Expenditures'!M84,IF('B. Expenditures'!$AC84=Sheet1!$B$4,'B. Expenditures'!Y84,IF($AC84=Sheet1!$B$3,'B. Expenditures'!S84,\"\")))","v":""},{"$f":"IF($AC84=Sheet1!$B$2,'B. Expenditures'!N84,IF('B. Expenditures'!$AC84=Sheet1!$B$4,'B. Expenditures'!Z84,IF($AC84=Sheet1!$B$3,'B. Expenditures'!T84,\"\")))","v":""},{"$f":"IF($AC84=Sheet1!$B$2,'B. Expenditures'!O84,IF('B. Expenditures'!$AC84=Sheet1!$B$4,'B. Expenditures'!AA84,IF($AC84=Sheet1!$B$3,'B. Expenditures'!U84,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,,-E85,G85), \"\")","v":""},null,"",{"$f":"IFERROR((1+$I85)*K85, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E85/'A. Revenue'!$C$30), ('B. Expenditures'!$F85/'A. Revenue'!$D$30), ('B. Expenditures'!$G85/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E85/'A. Revenue'!$C$30), ('B. Expenditures'!$F85/'A. Revenue'!$D$30), ('B. Expenditures'!$G85/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E85/'A. Revenue'!$C$30), ('B. Expenditures'!$F85/'A. Revenue'!$D$30), ('B. Expenditures'!$G85/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E85/'A. Revenue'!$C$30), ('B. Expenditures'!$F85/'A. Revenue'!$D$30), ('B. Expenditures'!$G85/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E85/'A. Revenue'!$C$30), ('B. Expenditures'!$F85/'A. Revenue'!$D$30), ('B. Expenditures'!$G85/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC85=Sheet1!$B$2,'B. Expenditures'!K85,IF('B. Expenditures'!$AC85=Sheet1!$B$4,'B. Expenditures'!W85,IF($AC85=Sheet1!$B$3,'B. Expenditures'!Q85,\"\")))","v":""},{"$f":"IF($AC85=Sheet1!$B$2,'B. Expenditures'!L85,IF('B. Expenditures'!$AC85=Sheet1!$B$4,'B. Expenditures'!X85,IF($AC85=Sheet1!$B$3,'B. Expenditures'!R85,\"\")))","v":""},{"$f":"IF($AC85=Sheet1!$B$2,'B. Expenditures'!M85,IF('B. Expenditures'!$AC85=Sheet1!$B$4,'B. Expenditures'!Y85,IF($AC85=Sheet1!$B$3,'B. Expenditures'!S85,\"\")))","v":""},{"$f":"IF($AC85=Sheet1!$B$2,'B. Expenditures'!N85,IF('B. Expenditures'!$AC85=Sheet1!$B$4,'B. Expenditures'!Z85,IF($AC85=Sheet1!$B$3,'B. Expenditures'!T85,\"\")))","v":""},{"$f":"IF($AC85=Sheet1!$B$2,'B. Expenditures'!O85,IF('B. Expenditures'!$AC85=Sheet1!$B$4,'B. Expenditures'!AA85,IF($AC85=Sheet1!$B$3,'B. Expenditures'!U85,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I86)*K86, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E86/'A. Revenue'!$C$30), ('B. Expenditures'!$F86/'A. Revenue'!$D$30), ('B. Expenditures'!$G86/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E86/'A. Revenue'!$C$30), ('B. Expenditures'!$F86/'A. Revenue'!$D$30), ('B. Expenditures'!$G86/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E86/'A. Revenue'!$C$30), ('B. Expenditures'!$F86/'A. Revenue'!$D$30), ('B. Expenditures'!$G86/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E86/'A. Revenue'!$C$30), ('B. Expenditures'!$F86/'A. Revenue'!$D$30), ('B. Expenditures'!$G86/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E86/'A. Revenue'!$C$30), ('B. Expenditures'!$F86/'A. Revenue'!$D$30), ('B. Expenditures'!$G86/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC86=Sheet1!$B$2,'B. Expenditures'!K86,IF('B. Expenditures'!$AC86=Sheet1!$B$4,'B. Expenditures'!W86,IF($AC86=Sheet1!$B$3,'B. Expenditures'!Q86,\"\")))","v":""},{"$f":"IF($AC86=Sheet1!$B$2,'B. Expenditures'!L86,IF('B. Expenditures'!$AC86=Sheet1!$B$4,'B. Expenditures'!X86,IF($AC86=Sheet1!$B$3,'B. Expenditures'!R86,\"\")))","v":""},{"$f":"IF($AC86=Sheet1!$B$2,'B. Expenditures'!M86,IF('B. Expenditures'!$AC86=Sheet1!$B$4,'B. Expenditures'!Y86,IF($AC86=Sheet1!$B$3,'B. Expenditures'!S86,\"\")))","v":""},{"$f":"IF($AC86=Sheet1!$B$2,'B. Expenditures'!N86,IF('B. Expenditures'!$AC86=Sheet1!$B$4,'B. Expenditures'!Z86,IF($AC86=Sheet1!$B$3,'B. Expenditures'!T86,\"\")))","v":""},{"$f":"IF($AC86=Sheet1!$B$2,'B. Expenditures'!O86,IF('B. Expenditures'!$AC86=Sheet1!$B$4,'B. Expenditures'!AA86,IF($AC86=Sheet1!$B$3,'B. Expenditures'!U86,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I87)*K87, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E87/'A. Revenue'!$C$30), ('B. Expenditures'!$F87/'A. Revenue'!$D$30), ('B. Expenditures'!$G87/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E87/'A. Revenue'!$C$30), ('B. Expenditures'!$F87/'A. Revenue'!$D$30), ('B. Expenditures'!$G87/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E87/'A. Revenue'!$C$30), ('B. Expenditures'!$F87/'A. Revenue'!$D$30), ('B. Expenditures'!$G87/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E87/'A. Revenue'!$C$30), ('B. Expenditures'!$F87/'A. Revenue'!$D$30), ('B. Expenditures'!$G87/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E87/'A. Revenue'!$C$30), ('B. Expenditures'!$F87/'A. Revenue'!$D$30), ('B. Expenditures'!$G87/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC87=Sheet1!$B$2,'B. Expenditures'!K87,IF('B. Expenditures'!$AC87=Sheet1!$B$4,'B. Expenditures'!W87,IF($AC87=Sheet1!$B$3,'B. Expenditures'!Q87,\"\")))","v":""},{"$f":"IF($AC87=Sheet1!$B$2,'B. Expenditures'!L87,IF('B. Expenditures'!$AC87=Sheet1!$B$4,'B. Expenditures'!X87,IF($AC87=Sheet1!$B$3,'B. Expenditures'!R87,\"\")))","v":""},{"$f":"IF($AC87=Sheet1!$B$2,'B. Expenditures'!M87,IF('B. Expenditures'!$AC87=Sheet1!$B$4,'B. Expenditures'!Y87,IF($AC87=Sheet1!$B$3,'B. Expenditures'!S87,\"\")))","v":""},{"$f":"IF($AC87=Sheet1!$B$2,'B. Expenditures'!N87,IF('B. Expenditures'!$AC87=Sheet1!$B$4,'B. Expenditures'!Z87,IF($AC87=Sheet1!$B$3,'B. Expenditures'!T87,\"\")))","v":""},{"$f":"IF($AC87=Sheet1!$B$2,'B. Expenditures'!O87,IF('B. Expenditures'!$AC87=Sheet1!$B$4,'B. Expenditures'!AA87,IF($AC87=Sheet1!$B$3,'B. Expenditures'!U87,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I88)*K88, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E88/'A. Revenue'!$C$30), ('B. Expenditures'!$F88/'A. Revenue'!$D$30), ('B. Expenditures'!$G88/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E88/'A. Revenue'!$C$30), ('B. Expenditures'!$F88/'A. Revenue'!$D$30), ('B. Expenditures'!$G88/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E88/'A. Revenue'!$C$30), ('B. Expenditures'!$F88/'A. Revenue'!$D$30), ('B. Expenditures'!$G88/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E88/'A. Revenue'!$C$30), ('B. Expenditures'!$F88/'A. Revenue'!$D$30), ('B. Expenditures'!$G88/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E88/'A. Revenue'!$C$30), ('B. Expenditures'!$F88/'A. Revenue'!$D$30), ('B. Expenditures'!$G88/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC88=Sheet1!$B$2,'B. Expenditures'!K88,IF('B. Expenditures'!$AC88=Sheet1!$B$4,'B. Expenditures'!W88,IF($AC88=Sheet1!$B$3,'B. Expenditures'!Q88,\"\")))","v":""},{"$f":"IF($AC88=Sheet1!$B$2,'B. Expenditures'!L88,IF('B. Expenditures'!$AC88=Sheet1!$B$4,'B. Expenditures'!X88,IF($AC88=Sheet1!$B$3,'B. Expenditures'!R88,\"\")))","v":""},{"$f":"IF($AC88=Sheet1!$B$2,'B. Expenditures'!M88,IF('B. Expenditures'!$AC88=Sheet1!$B$4,'B. Expenditures'!Y88,IF($AC88=Sheet1!$B$3,'B. Expenditures'!S88,\"\")))","v":""},{"$f":"IF($AC88=Sheet1!$B$2,'B. Expenditures'!N88,IF('B. Expenditures'!$AC88=Sheet1!$B$4,'B. Expenditures'!Z88,IF($AC88=Sheet1!$B$3,'B. Expenditures'!T88,\"\")))","v":""},{"$f":"IF($AC88=Sheet1!$B$2,'B. Expenditures'!O88,IF('B. Expenditures'!$AC88=Sheet1!$B$4,'B. Expenditures'!AA88,IF($AC88=Sheet1!$B$3,'B. Expenditures'!U88,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I89)*K89, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E89/'A. Revenue'!$C$30), ('B. Expenditures'!$F89/'A. Revenue'!$D$30), ('B. Expenditures'!$G89/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E89/'A. Revenue'!$C$30), ('B. Expenditures'!$F89/'A. Revenue'!$D$30), ('B. Expenditures'!$G89/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E89/'A. Revenue'!$C$30), ('B. Expenditures'!$F89/'A. Revenue'!$D$30), ('B. Expenditures'!$G89/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E89/'A. Revenue'!$C$30), ('B. Expenditures'!$F89/'A. Revenue'!$D$30), ('B. Expenditures'!$G89/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E89/'A. Revenue'!$C$30), ('B. Expenditures'!$F89/'A. Revenue'!$D$30), ('B. Expenditures'!$G89/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC89=Sheet1!$B$2,'B. Expenditures'!K89,IF('B. Expenditures'!$AC89=Sheet1!$B$4,'B. Expenditures'!W89,IF($AC89=Sheet1!$B$3,'B. Expenditures'!Q89,\"\")))","v":""},{"$f":"IF($AC89=Sheet1!$B$2,'B. Expenditures'!L89,IF('B. Expenditures'!$AC89=Sheet1!$B$4,'B. Expenditures'!X89,IF($AC89=Sheet1!$B$3,'B. Expenditures'!R89,\"\")))","v":""},{"$f":"IF($AC89=Sheet1!$B$2,'B. Expenditures'!M89,IF('B. Expenditures'!$AC89=Sheet1!$B$4,'B. Expenditures'!Y89,IF($AC89=Sheet1!$B$3,'B. Expenditures'!S89,\"\")))","v":""},{"$f":"IF($AC89=Sheet1!$B$2,'B. Expenditures'!N89,IF('B. Expenditures'!$AC89=Sheet1!$B$4,'B. Expenditures'!Z89,IF($AC89=Sheet1!$B$3,'B. Expenditures'!T89,\"\")))","v":""},{"$f":"IF($AC89=Sheet1!$B$2,'B. Expenditures'!O89,IF('B. Expenditures'!$AC89=Sheet1!$B$4,'B. Expenditures'!AA89,IF($AC89=Sheet1!$B$3,'B. Expenditures'!U89,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I90)*K90, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E90/'A. Revenue'!$C$30), ('B. Expenditures'!$F90/'A. Revenue'!$D$30), ('B. Expenditures'!$G90/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E90/'A. Revenue'!$C$30), ('B. Expenditures'!$F90/'A. Revenue'!$D$30), ('B. Expenditures'!$G90/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E90/'A. Revenue'!$C$30), ('B. Expenditures'!$F90/'A. Revenue'!$D$30), ('B. Expenditures'!$G90/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E90/'A. Revenue'!$C$30), ('B. Expenditures'!$F90/'A. Revenue'!$D$30), ('B. Expenditures'!$G90/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E90/'A. Revenue'!$C$30), ('B. Expenditures'!$F90/'A. Revenue'!$D$30), ('B. Expenditures'!$G90/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC90=Sheet1!$B$2,'B. Expenditures'!K90,IF('B. Expenditures'!$AC90=Sheet1!$B$4,'B. Expenditures'!W90,IF($AC90=Sheet1!$B$3,'B. Expenditures'!Q90,\"\")))","v":""},{"$f":"IF($AC90=Sheet1!$B$2,'B. Expenditures'!L90,IF('B. Expenditures'!$AC90=Sheet1!$B$4,'B. Expenditures'!X90,IF($AC90=Sheet1!$B$3,'B. Expenditures'!R90,\"\")))","v":""},{"$f":"IF($AC90=Sheet1!$B$2,'B. Expenditures'!M90,IF('B. Expenditures'!$AC90=Sheet1!$B$4,'B. Expenditures'!Y90,IF($AC90=Sheet1!$B$3,'B. Expenditures'!S90,\"\")))","v":""},{"$f":"IF($AC90=Sheet1!$B$2,'B. Expenditures'!N90,IF('B. Expenditures'!$AC90=Sheet1!$B$4,'B. Expenditures'!Z90,IF($AC90=Sheet1!$B$3,'B. Expenditures'!T90,\"\")))","v":""},{"$f":"IF($AC90=Sheet1!$B$2,'B. Expenditures'!O90,IF('B. Expenditures'!$AC90=Sheet1!$B$4,'B. Expenditures'!AA90,IF($AC90=Sheet1!$B$3,'B. Expenditures'!U90,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I91)*K91, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E91/'A. Revenue'!$C$30), ('B. Expenditures'!$F91/'A. Revenue'!$D$30), ('B. Expenditures'!$G91/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E91/'A. Revenue'!$C$30), ('B. Expenditures'!$F91/'A. Revenue'!$D$30), ('B. Expenditures'!$G91/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E91/'A. Revenue'!$C$30), ('B. Expenditures'!$F91/'A. Revenue'!$D$30), ('B. Expenditures'!$G91/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E91/'A. Revenue'!$C$30), ('B. Expenditures'!$F91/'A. Revenue'!$D$30), ('B. Expenditures'!$G91/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E91/'A. Revenue'!$C$30), ('B. Expenditures'!$F91/'A. Revenue'!$D$30), ('B. Expenditures'!$G91/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC91=Sheet1!$B$2,'B. Expenditures'!K91,IF('B. Expenditures'!$AC91=Sheet1!$B$4,'B. Expenditures'!W91,IF($AC91=Sheet1!$B$3,'B. Expenditures'!Q91,\"\")))","v":""},{"$f":"IF($AC91=Sheet1!$B$2,'B. Expenditures'!L91,IF('B. Expenditures'!$AC91=Sheet1!$B$4,'B. Expenditures'!X91,IF($AC91=Sheet1!$B$3,'B. Expenditures'!R91,\"\")))","v":""},{"$f":"IF($AC91=Sheet1!$B$2,'B. Expenditures'!M91,IF('B. Expenditures'!$AC91=Sheet1!$B$4,'B. Expenditures'!Y91,IF($AC91=Sheet1!$B$3,'B. Expenditures'!S91,\"\")))","v":""},{"$f":"IF($AC91=Sheet1!$B$2,'B. Expenditures'!N91,IF('B. Expenditures'!$AC91=Sheet1!$B$4,'B. Expenditures'!Z91,IF($AC91=Sheet1!$B$3,'B. Expenditures'!T91,\"\")))","v":""},{"$f":"IF($AC91=Sheet1!$B$2,'B. Expenditures'!O91,IF('B. Expenditures'!$AC91=Sheet1!$B$4,'B. Expenditures'!AA91,IF($AC91=Sheet1!$B$3,'B. Expenditures'!U91,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I92)*K92, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E92/'A. Revenue'!$C$30), ('B. Expenditures'!$F92/'A. Revenue'!$D$30), ('B. Expenditures'!$G92/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E92/'A. Revenue'!$C$30), ('B. Expenditures'!$F92/'A. Revenue'!$D$30), ('B. Expenditures'!$G92/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E92/'A. Revenue'!$C$30), ('B. Expenditures'!$F92/'A. Revenue'!$D$30), ('B. Expenditures'!$G92/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E92/'A. Revenue'!$C$30), ('B. Expenditures'!$F92/'A. Revenue'!$D$30), ('B. Expenditures'!$G92/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E92/'A. Revenue'!$C$30), ('B. Expenditures'!$F92/'A. Revenue'!$D$30), ('B. Expenditures'!$G92/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC92=Sheet1!$B$2,'B. Expenditures'!K92,IF('B. Expenditures'!$AC92=Sheet1!$B$4,'B. Expenditures'!W92,IF($AC92=Sheet1!$B$3,'B. Expenditures'!Q92,\"\")))","v":""},{"$f":"IF($AC92=Sheet1!$B$2,'B. Expenditures'!L92,IF('B. Expenditures'!$AC92=Sheet1!$B$4,'B. Expenditures'!X92,IF($AC92=Sheet1!$B$3,'B. Expenditures'!R92,\"\")))","v":""},{"$f":"IF($AC92=Sheet1!$B$2,'B. Expenditures'!M92,IF('B. Expenditures'!$AC92=Sheet1!$B$4,'B. Expenditures'!Y92,IF($AC92=Sheet1!$B$3,'B. Expenditures'!S92,\"\")))","v":""},{"$f":"IF($AC92=Sheet1!$B$2,'B. Expenditures'!N92,IF('B. Expenditures'!$AC92=Sheet1!$B$4,'B. Expenditures'!Z92,IF($AC92=Sheet1!$B$3,'B. Expenditures'!T92,\"\")))","v":""},{"$f":"IF($AC92=Sheet1!$B$2,'B. Expenditures'!O92,IF('B. Expenditures'!$AC92=Sheet1!$B$4,'B. Expenditures'!AA92,IF($AC92=Sheet1!$B$3,'B. Expenditures'!U92,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR((1+$I93)*G93, \"\")","v":""},{"$f":"IFERROR((1+$I93)*K93, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E93/'A. Revenue'!$C$30), ('B. Expenditures'!$F93/'A. Revenue'!$D$30), ('B. Expenditures'!$G93/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E93/'A. Revenue'!$C$30), ('B. Expenditures'!$F93/'A. Revenue'!$D$30), ('B. Expenditures'!$G93/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E93/'A. Revenue'!$C$30), ('B. Expenditures'!$F93/'A. Revenue'!$D$30), ('B. Expenditures'!$G93/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E93/'A. Revenue'!$C$30), ('B. Expenditures'!$F93/'A. Revenue'!$D$30), ('B. Expenditures'!$G93/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E93/'A. Revenue'!$C$30), ('B. Expenditures'!$F93/'A. Revenue'!$D$30), ('B. Expenditures'!$G93/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC93=Sheet1!$B$2,'B. Expenditures'!K93,IF('B. Expenditures'!$AC93=Sheet1!$B$4,'B. Expenditures'!W93,IF($AC93=Sheet1!$B$3,'B. Expenditures'!Q93,\"\")))","v":""},{"$f":"IF($AC93=Sheet1!$B$2,'B. Expenditures'!L93,IF('B. Expenditures'!$AC93=Sheet1!$B$4,'B. Expenditures'!X93,IF($AC93=Sheet1!$B$3,'B. Expenditures'!R93,\"\")))","v":""},{"$f":"IF($AC93=Sheet1!$B$2,'B. Expenditures'!M93,IF('B. Expenditures'!$AC93=Sheet1!$B$4,'B. Expenditures'!Y93,IF($AC93=Sheet1!$B$3,'B. Expenditures'!S93,\"\")))","v":""},{"$f":"IF($AC93=Sheet1!$B$2,'B. Expenditures'!N93,IF('B. Expenditures'!$AC93=Sheet1!$B$4,'B. Expenditures'!Z93,IF($AC93=Sheet1!$B$3,'B. Expenditures'!T93,\"\")))","v":""},{"$f":"IF($AC93=Sheet1!$B$2,'B. Expenditures'!O93,IF('B. Expenditures'!$AC93=Sheet1!$B$4,'B. Expenditures'!AA93,IF($AC93=Sheet1!$B$3,'B. Expenditures'!U93,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I94)*K94, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E94/'A. Revenue'!$C$30), ('B. Expenditures'!$F94/'A. Revenue'!$D$30), ('B. Expenditures'!$G94/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E94/'A. Revenue'!$C$30), ('B. Expenditures'!$F94/'A. Revenue'!$D$30), ('B. Expenditures'!$G94/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E94/'A. Revenue'!$C$30), ('B. Expenditures'!$F94/'A. Revenue'!$D$30), ('B. Expenditures'!$G94/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E94/'A. Revenue'!$C$30), ('B. Expenditures'!$F94/'A. Revenue'!$D$30), ('B. Expenditures'!$G94/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E94/'A. Revenue'!$C$30), ('B. Expenditures'!$F94/'A. Revenue'!$D$30), ('B. Expenditures'!$G94/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC94=Sheet1!$B$2,'B. Expenditures'!K94,IF('B. Expenditures'!$AC94=Sheet1!$B$4,'B. Expenditures'!W94,IF($AC94=Sheet1!$B$3,'B. Expenditures'!Q94,\"\")))","v":""},{"$f":"IF($AC94=Sheet1!$B$2,'B. Expenditures'!L94,IF('B. Expenditures'!$AC94=Sheet1!$B$4,'B. Expenditures'!X94,IF($AC94=Sheet1!$B$3,'B. Expenditures'!R94,\"\")))","v":""},{"$f":"IF($AC94=Sheet1!$B$2,'B. Expenditures'!M94,IF('B. Expenditures'!$AC94=Sheet1!$B$4,'B. Expenditures'!Y94,IF($AC94=Sheet1!$B$3,'B. Expenditures'!S94,\"\")))","v":""},{"$f":"IF($AC94=Sheet1!$B$2,'B. Expenditures'!N94,IF('B. Expenditures'!$AC94=Sheet1!$B$4,'B. Expenditures'!Z94,IF($AC94=Sheet1!$B$3,'B. Expenditures'!T94,\"\")))","v":""},{"$f":"IF($AC94=Sheet1!$B$2,'B. Expenditures'!O94,IF('B. Expenditures'!$AC94=Sheet1!$B$4,'B. Expenditures'!AA94,IF($AC94=Sheet1!$B$3,'B. Expenditures'!U94,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I95)*K95, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E95/'A. Revenue'!$C$30), ('B. Expenditures'!$F95/'A. Revenue'!$D$30), ('B. Expenditures'!$G95/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E95/'A. Revenue'!$C$30), ('B. Expenditures'!$F95/'A. Revenue'!$D$30), ('B. Expenditures'!$G95/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E95/'A. Revenue'!$C$30), ('B. Expenditures'!$F95/'A. Revenue'!$D$30), ('B. Expenditures'!$G95/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E95/'A. Revenue'!$C$30), ('B. Expenditures'!$F95/'A. Revenue'!$D$30), ('B. Expenditures'!$G95/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E95/'A. Revenue'!$C$30), ('B. Expenditures'!$F95/'A. Revenue'!$D$30), ('B. Expenditures'!$G95/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC95=Sheet1!$B$2,'B. Expenditures'!K95,IF('B. Expenditures'!$AC95=Sheet1!$B$4,'B. Expenditures'!W95,IF($AC95=Sheet1!$B$3,'B. Expenditures'!Q95,\"\")))","v":""},{"$f":"IF($AC95=Sheet1!$B$2,'B. Expenditures'!L95,IF('B. Expenditures'!$AC95=Sheet1!$B$4,'B. Expenditures'!X95,IF($AC95=Sheet1!$B$3,'B. Expenditures'!R95,\"\")))","v":""},{"$f":"IF($AC95=Sheet1!$B$2,'B. Expenditures'!M95,IF('B. Expenditures'!$AC95=Sheet1!$B$4,'B. Expenditures'!Y95,IF($AC95=Sheet1!$B$3,'B. Expenditures'!S95,\"\")))","v":""},{"$f":"IF($AC95=Sheet1!$B$2,'B. Expenditures'!N95,IF('B. Expenditures'!$AC95=Sheet1!$B$4,'B. Expenditures'!Z95,IF($AC95=Sheet1!$B$3,'B. Expenditures'!T95,\"\")))","v":""},{"$f":"IF($AC95=Sheet1!$B$2,'B. Expenditures'!O95,IF('B. Expenditures'!$AC95=Sheet1!$B$4,'B. Expenditures'!AA95,IF($AC95=Sheet1!$B$3,'B. Expenditures'!U95,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I96)*K96, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E96/'A. Revenue'!$C$30), ('B. Expenditures'!$F96/'A. Revenue'!$D$30), ('B. Expenditures'!$G96/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E96/'A. Revenue'!$C$30), ('B. Expenditures'!$F96/'A. Revenue'!$D$30), ('B. Expenditures'!$G96/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E96/'A. Revenue'!$C$30), ('B. Expenditures'!$F96/'A. Revenue'!$D$30), ('B. Expenditures'!$G96/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E96/'A. Revenue'!$C$30), ('B. Expenditures'!$F96/'A. Revenue'!$D$30), ('B. Expenditures'!$G96/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E96/'A. Revenue'!$C$30), ('B. Expenditures'!$F96/'A. Revenue'!$D$30), ('B. Expenditures'!$G96/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC96=Sheet1!$B$2,'B. Expenditures'!K96,IF('B. Expenditures'!$AC96=Sheet1!$B$4,'B. Expenditures'!W96,IF($AC96=Sheet1!$B$3,'B. Expenditures'!Q96,\"\")))","v":""},{"$f":"IF($AC96=Sheet1!$B$2,'B. Expenditures'!L96,IF('B. Expenditures'!$AC96=Sheet1!$B$4,'B. Expenditures'!X96,IF($AC96=Sheet1!$B$3,'B. Expenditures'!R96,\"\")))","v":""},{"$f":"IF($AC96=Sheet1!$B$2,'B. Expenditures'!M96,IF('B. Expenditures'!$AC96=Sheet1!$B$4,'B. Expenditures'!Y96,IF($AC96=Sheet1!$B$3,'B. Expenditures'!S96,\"\")))","v":""},{"$f":"IF($AC96=Sheet1!$B$2,'B. Expenditures'!N96,IF('B. Expenditures'!$AC96=Sheet1!$B$4,'B. Expenditures'!Z96,IF($AC96=Sheet1!$B$3,'B. Expenditures'!T96,\"\")))","v":""},{"$f":"IF($AC96=Sheet1!$B$2,'B. Expenditures'!O96,IF('B. Expenditures'!$AC96=Sheet1!$B$4,'B. Expenditures'!AA96,IF($AC96=Sheet1!$B$3,'B. Expenditures'!U96,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I97)*K97, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E97/'A. Revenue'!$C$30), ('B. Expenditures'!$F97/'A. Revenue'!$D$30), ('B. Expenditures'!$G97/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E97/'A. Revenue'!$C$30), ('B. Expenditures'!$F97/'A. Revenue'!$D$30), ('B. Expenditures'!$G97/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E97/'A. Revenue'!$C$30), ('B. Expenditures'!$F97/'A. Revenue'!$D$30), ('B. Expenditures'!$G97/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E97/'A. Revenue'!$C$30), ('B. Expenditures'!$F97/'A. Revenue'!$D$30), ('B. Expenditures'!$G97/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E97/'A. Revenue'!$C$30), ('B. Expenditures'!$F97/'A. Revenue'!$D$30), ('B. Expenditures'!$G97/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC97=Sheet1!$B$2,'B. Expenditures'!K97,IF('B. Expenditures'!$AC97=Sheet1!$B$4,'B. Expenditures'!W97,IF($AC97=Sheet1!$B$3,'B. Expenditures'!Q97,\"\")))","v":""},{"$f":"IF($AC97=Sheet1!$B$2,'B. Expenditures'!L97,IF('B. Expenditures'!$AC97=Sheet1!$B$4,'B. Expenditures'!X97,IF($AC97=Sheet1!$B$3,'B. Expenditures'!R97,\"\")))","v":""},{"$f":"IF($AC97=Sheet1!$B$2,'B. Expenditures'!M97,IF('B. Expenditures'!$AC97=Sheet1!$B$4,'B. Expenditures'!Y97,IF($AC97=Sheet1!$B$3,'B. Expenditures'!S97,\"\")))","v":""},{"$f":"IF($AC97=Sheet1!$B$2,'B. Expenditures'!N97,IF('B. Expenditures'!$AC97=Sheet1!$B$4,'B. Expenditures'!Z97,IF($AC97=Sheet1!$B$3,'B. Expenditures'!T97,\"\")))","v":""},{"$f":"IF($AC97=Sheet1!$B$2,'B. Expenditures'!O97,IF('B. Expenditures'!$AC97=Sheet1!$B$4,'B. Expenditures'!AA97,IF($AC97=Sheet1!$B$3,'B. Expenditures'!U97,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I98)*K98, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E98/'A. Revenue'!$C$30), ('B. Expenditures'!$F98/'A. Revenue'!$D$30), ('B. Expenditures'!$G98/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E98/'A. Revenue'!$C$30), ('B. Expenditures'!$F98/'A. Revenue'!$D$30), ('B. Expenditures'!$G98/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E98/'A. Revenue'!$C$30), ('B. Expenditures'!$F98/'A. Revenue'!$D$30), ('B. Expenditures'!$G98/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E98/'A. Revenue'!$C$30), ('B. Expenditures'!$F98/'A. Revenue'!$D$30), ('B. Expenditures'!$G98/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E98/'A. Revenue'!$C$30), ('B. Expenditures'!$F98/'A. Revenue'!$D$30), ('B. Expenditures'!$G98/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC98=Sheet1!$B$2,'B. Expenditures'!K98,IF('B. Expenditures'!$AC98=Sheet1!$B$4,'B. Expenditures'!W98,IF($AC98=Sheet1!$B$3,'B. Expenditures'!Q98,\"\")))","v":""},{"$f":"IF($AC98=Sheet1!$B$2,'B. Expenditures'!L98,IF('B. Expenditures'!$AC98=Sheet1!$B$4,'B. Expenditures'!X98,IF($AC98=Sheet1!$B$3,'B. Expenditures'!R98,\"\")))","v":""},{"$f":"IF($AC98=Sheet1!$B$2,'B. Expenditures'!M98,IF('B. Expenditures'!$AC98=Sheet1!$B$4,'B. Expenditures'!Y98,IF($AC98=Sheet1!$B$3,'B. Expenditures'!S98,\"\")))","v":""},{"$f":"IF($AC98=Sheet1!$B$2,'B. Expenditures'!N98,IF('B. Expenditures'!$AC98=Sheet1!$B$4,'B. Expenditures'!Z98,IF($AC98=Sheet1!$B$3,'B. Expenditures'!T98,\"\")))","v":""},{"$f":"IF($AC98=Sheet1!$B$2,'B. Expenditures'!O98,IF('B. Expenditures'!$AC98=Sheet1!$B$4,'B. Expenditures'!AA98,IF($AC98=Sheet1!$B$3,'B. Expenditures'!U98,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I99)*K99, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E99/'A. Revenue'!$C$30), ('B. Expenditures'!$F99/'A. Revenue'!$D$30), ('B. Expenditures'!$G99/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E99/'A. Revenue'!$C$30), ('B. Expenditures'!$F99/'A. Revenue'!$D$30), ('B. Expenditures'!$G99/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E99/'A. Revenue'!$C$30), ('B. Expenditures'!$F99/'A. Revenue'!$D$30), ('B. Expenditures'!$G99/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E99/'A. Revenue'!$C$30), ('B. Expenditures'!$F99/'A. Revenue'!$D$30), ('B. Expenditures'!$G99/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E99/'A. Revenue'!$C$30), ('B. Expenditures'!$F99/'A. Revenue'!$D$30), ('B. Expenditures'!$G99/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC99=Sheet1!$B$2,'B. Expenditures'!K99,IF('B. Expenditures'!$AC99=Sheet1!$B$4,'B. Expenditures'!W99,IF($AC99=Sheet1!$B$3,'B. Expenditures'!Q99,\"\")))","v":""},{"$f":"IF($AC99=Sheet1!$B$2,'B. Expenditures'!L99,IF('B. Expenditures'!$AC99=Sheet1!$B$4,'B. Expenditures'!X99,IF($AC99=Sheet1!$B$3,'B. Expenditures'!R99,\"\")))","v":""},{"$f":"IF($AC99=Sheet1!$B$2,'B. Expenditures'!M99,IF('B. Expenditures'!$AC99=Sheet1!$B$4,'B. Expenditures'!Y99,IF($AC99=Sheet1!$B$3,'B. Expenditures'!S99,\"\")))","v":""},{"$f":"IF($AC99=Sheet1!$B$2,'B. Expenditures'!N99,IF('B. Expenditures'!$AC99=Sheet1!$B$4,'B. Expenditures'!Z99,IF($AC99=Sheet1!$B$3,'B. Expenditures'!T99,\"\")))","v":""},{"$f":"IF($AC99=Sheet1!$B$2,'B. Expenditures'!O99,IF('B. Expenditures'!$AC99=Sheet1!$B$4,'B. Expenditures'!AA99,IF($AC99=Sheet1!$B$3,'B. Expenditures'!U99,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I100)*K100, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E100/'A. Revenue'!$C$30), ('B. Expenditures'!$F100/'A. Revenue'!$D$30), ('B. Expenditures'!$G100/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E100/'A. Revenue'!$C$30), ('B. Expenditures'!$F100/'A. Revenue'!$D$30), ('B. Expenditures'!$G100/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E100/'A. Revenue'!$C$30), ('B. Expenditures'!$F100/'A. Revenue'!$D$30), ('B. Expenditures'!$G100/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E100/'A. Revenue'!$C$30), ('B. Expenditures'!$F100/'A. Revenue'!$D$30), ('B. Expenditures'!$G100/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E100/'A. Revenue'!$C$30), ('B. Expenditures'!$F100/'A. Revenue'!$D$30), ('B. Expenditures'!$G100/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC100=Sheet1!$B$2,'B. Expenditures'!K100,IF('B. Expenditures'!$AC100=Sheet1!$B$4,'B. Expenditures'!W100,IF($AC100=Sheet1!$B$3,'B. Expenditures'!Q100,\"\")))","v":""},{"$f":"IF($AC100=Sheet1!$B$2,'B. Expenditures'!L100,IF('B. Expenditures'!$AC100=Sheet1!$B$4,'B. Expenditures'!X100,IF($AC100=Sheet1!$B$3,'B. Expenditures'!R100,\"\")))","v":""},{"$f":"IF($AC100=Sheet1!$B$2,'B. Expenditures'!M100,IF('B. Expenditures'!$AC100=Sheet1!$B$4,'B. Expenditures'!Y100,IF($AC100=Sheet1!$B$3,'B. Expenditures'!S100,\"\")))","v":""},{"$f":"IF($AC100=Sheet1!$B$2,'B. Expenditures'!N100,IF('B. Expenditures'!$AC100=Sheet1!$B$4,'B. Expenditures'!Z100,IF($AC100=Sheet1!$B$3,'B. Expenditures'!T100,\"\")))","v":""},{"$f":"IF($AC100=Sheet1!$B$2,'B. Expenditures'!O100,IF('B. Expenditures'!$AC100=Sheet1!$B$4,'B. Expenditures'!AA100,IF($AC100=Sheet1!$B$3,'B. Expenditures'!U100,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I101)*K101, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E101/'A. Revenue'!$C$30), ('B. Expenditures'!$F101/'A. Revenue'!$D$30), ('B. Expenditures'!$G101/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E101/'A. Revenue'!$C$30), ('B. Expenditures'!$F101/'A. Revenue'!$D$30), ('B. Expenditures'!$G101/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E101/'A. Revenue'!$C$30), ('B. Expenditures'!$F101/'A. Revenue'!$D$30), ('B. Expenditures'!$G101/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E101/'A. Revenue'!$C$30), ('B. Expenditures'!$F101/'A. Revenue'!$D$30), ('B. Expenditures'!$G101/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E101/'A. Revenue'!$C$30), ('B. Expenditures'!$F101/'A. Revenue'!$D$30), ('B. Expenditures'!$G101/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC101=Sheet1!$B$2,'B. Expenditures'!K101,IF('B. Expenditures'!$AC101=Sheet1!$B$4,'B. Expenditures'!W101,IF($AC101=Sheet1!$B$3,'B. Expenditures'!Q101,\"\")))","v":""},{"$f":"IF($AC101=Sheet1!$B$2,'B. Expenditures'!L101,IF('B. Expenditures'!$AC101=Sheet1!$B$4,'B. Expenditures'!X101,IF($AC101=Sheet1!$B$3,'B. Expenditures'!R101,\"\")))","v":""},{"$f":"IF($AC101=Sheet1!$B$2,'B. Expenditures'!M101,IF('B. Expenditures'!$AC101=Sheet1!$B$4,'B. Expenditures'!Y101,IF($AC101=Sheet1!$B$3,'B. Expenditures'!S101,\"\")))","v":""},{"$f":"IF($AC101=Sheet1!$B$2,'B. Expenditures'!N101,IF('B. Expenditures'!$AC101=Sheet1!$B$4,'B. Expenditures'!Z101,IF($AC101=Sheet1!$B$3,'B. Expenditures'!T101,\"\")))","v":""},{"$f":"IF($AC101=Sheet1!$B$2,'B. Expenditures'!O101,IF('B. Expenditures'!$AC101=Sheet1!$B$4,'B. Expenditures'!AA101,IF($AC101=Sheet1!$B$3,'B. Expenditures'!U101,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I102)*K102, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E102/'A. Revenue'!$C$30), ('B. Expenditures'!$F102/'A. Revenue'!$D$30), ('B. Expenditures'!$G102/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E102/'A. Revenue'!$C$30), ('B. Expenditures'!$F102/'A. Revenue'!$D$30), ('B. Expenditures'!$G102/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E102/'A. Revenue'!$C$30), ('B. Expenditures'!$F102/'A. Revenue'!$D$30), ('B. Expenditures'!$G102/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E102/'A. Revenue'!$C$30), ('B. Expenditures'!$F102/'A. Revenue'!$D$30), ('B. Expenditures'!$G102/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E102/'A. Revenue'!$C$30), ('B. Expenditures'!$F102/'A. Revenue'!$D$30), ('B. Expenditures'!$G102/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC102=Sheet1!$B$2,'B. Expenditures'!K102,IF('B. Expenditures'!$AC102=Sheet1!$B$4,'B. Expenditures'!W102,IF($AC102=Sheet1!$B$3,'B. Expenditures'!Q102,\"\")))","v":""},{"$f":"IF($AC102=Sheet1!$B$2,'B. Expenditures'!L102,IF('B. Expenditures'!$AC102=Sheet1!$B$4,'B. Expenditures'!X102,IF($AC102=Sheet1!$B$3,'B. Expenditures'!R102,\"\")))","v":""},{"$f":"IF($AC102=Sheet1!$B$2,'B. Expenditures'!M102,IF('B. Expenditures'!$AC102=Sheet1!$B$4,'B. Expenditures'!Y102,IF($AC102=Sheet1!$B$3,'B. Expenditures'!S102,\"\")))","v":""},{"$f":"IF($AC102=Sheet1!$B$2,'B. Expenditures'!N102,IF('B. Expenditures'!$AC102=Sheet1!$B$4,'B. Expenditures'!Z102,IF($AC102=Sheet1!$B$3,'B. Expenditures'!T102,\"\")))","v":""},{"$f":"IF($AC102=Sheet1!$B$2,'B. Expenditures'!O102,IF('B. Expenditures'!$AC102=Sheet1!$B$4,'B. Expenditures'!AA102,IF($AC102=Sheet1!$B$3,'B. Expenditures'!U102,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I103)*K103, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E103/'A. Revenue'!$C$30), ('B. Expenditures'!$F103/'A. Revenue'!$D$30), ('B. Expenditures'!$G103/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E103/'A. Revenue'!$C$30), ('B. Expenditures'!$F103/'A. Revenue'!$D$30), ('B. Expenditures'!$G103/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E103/'A. Revenue'!$C$30), ('B. Expenditures'!$F103/'A. Revenue'!$D$30), ('B. Expenditures'!$G103/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E103/'A. Revenue'!$C$30), ('B. Expenditures'!$F103/'A. Revenue'!$D$30), ('B. Expenditures'!$G103/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E103/'A. Revenue'!$C$30), ('B. Expenditures'!$F103/'A. Revenue'!$D$30), ('B. Expenditures'!$G103/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC103=Sheet1!$B$2,'B. Expenditures'!K103,IF('B. Expenditures'!$AC103=Sheet1!$B$4,'B. Expenditures'!W103,IF($AC103=Sheet1!$B$3,'B. Expenditures'!Q103,\"\")))","v":""},{"$f":"IF($AC103=Sheet1!$B$2,'B. Expenditures'!L103,IF('B. Expenditures'!$AC103=Sheet1!$B$4,'B. Expenditures'!X103,IF($AC103=Sheet1!$B$3,'B. Expenditures'!R103,\"\")))","v":""},{"$f":"IF($AC103=Sheet1!$B$2,'B. Expenditures'!M103,IF('B. Expenditures'!$AC103=Sheet1!$B$4,'B. Expenditures'!Y103,IF($AC103=Sheet1!$B$3,'B. Expenditures'!S103,\"\")))","v":""},{"$f":"IF($AC103=Sheet1!$B$2,'B. Expenditures'!N103,IF('B. Expenditures'!$AC103=Sheet1!$B$4,'B. Expenditures'!Z103,IF($AC103=Sheet1!$B$3,'B. Expenditures'!T103,\"\")))","v":""},{"$f":"IF($AC103=Sheet1!$B$2,'B. Expenditures'!O103,IF('B. Expenditures'!$AC103=Sheet1!$B$4,'B. Expenditures'!AA103,IF($AC103=Sheet1!$B$3,'B. Expenditures'!U103,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I104)*K104, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E104/'A. Revenue'!$C$30), ('B. Expenditures'!$F104/'A. Revenue'!$D$30), ('B. Expenditures'!$G104/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E104/'A. Revenue'!$C$30), ('B. Expenditures'!$F104/'A. Revenue'!$D$30), ('B. Expenditures'!$G104/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E104/'A. Revenue'!$C$30), ('B. Expenditures'!$F104/'A. Revenue'!$D$30), ('B. Expenditures'!$G104/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E104/'A. Revenue'!$C$30), ('B. Expenditures'!$F104/'A. Revenue'!$D$30), ('B. Expenditures'!$G104/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E104/'A. Revenue'!$C$30), ('B. Expenditures'!$F104/'A. Revenue'!$D$30), ('B. Expenditures'!$G104/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC104=Sheet1!$B$2,'B. Expenditures'!K104,IF('B. Expenditures'!$AC104=Sheet1!$B$4,'B. Expenditures'!W104,IF($AC104=Sheet1!$B$3,'B. Expenditures'!Q104,\"\")))","v":""},{"$f":"IF($AC104=Sheet1!$B$2,'B. Expenditures'!L104,IF('B. Expenditures'!$AC104=Sheet1!$B$4,'B. Expenditures'!X104,IF($AC104=Sheet1!$B$3,'B. Expenditures'!R104,\"\")))","v":""},{"$f":"IF($AC104=Sheet1!$B$2,'B. Expenditures'!M104,IF('B. Expenditures'!$AC104=Sheet1!$B$4,'B. Expenditures'!Y104,IF($AC104=Sheet1!$B$3,'B. Expenditures'!S104,\"\")))","v":""},{"$f":"IF($AC104=Sheet1!$B$2,'B. Expenditures'!N104,IF('B. Expenditures'!$AC104=Sheet1!$B$4,'B. Expenditures'!Z104,IF($AC104=Sheet1!$B$3,'B. Expenditures'!T104,\"\")))","v":""},{"$f":"IF($AC104=Sheet1!$B$2,'B. Expenditures'!O104,IF('B. Expenditures'!$AC104=Sheet1!$B$4,'B. Expenditures'!AA104,IF($AC104=Sheet1!$B$3,'B. Expenditures'!U104,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I105)*K105, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E105/'A. Revenue'!$C$30), ('B. Expenditures'!$F105/'A. Revenue'!$D$30), ('B. Expenditures'!$G105/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E105/'A. Revenue'!$C$30), ('B. Expenditures'!$F105/'A. Revenue'!$D$30), ('B. Expenditures'!$G105/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E105/'A. Revenue'!$C$30), ('B. Expenditures'!$F105/'A. Revenue'!$D$30), ('B. Expenditures'!$G105/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E105/'A. Revenue'!$C$30), ('B. Expenditures'!$F105/'A. Revenue'!$D$30), ('B. Expenditures'!$G105/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E105/'A. Revenue'!$C$30), ('B. Expenditures'!$F105/'A. Revenue'!$D$30), ('B. Expenditures'!$G105/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC105=Sheet1!$B$2,'B. Expenditures'!K105,IF('B. Expenditures'!$AC105=Sheet1!$B$4,'B. Expenditures'!W105,IF($AC105=Sheet1!$B$3,'B. Expenditures'!Q105,\"\")))","v":""},{"$f":"IF($AC105=Sheet1!$B$2,'B. Expenditures'!L105,IF('B. Expenditures'!$AC105=Sheet1!$B$4,'B. Expenditures'!X105,IF($AC105=Sheet1!$B$3,'B. Expenditures'!R105,\"\")))","v":""},{"$f":"IF($AC105=Sheet1!$B$2,'B. Expenditures'!M105,IF('B. Expenditures'!$AC105=Sheet1!$B$4,'B. Expenditures'!Y105,IF($AC105=Sheet1!$B$3,'B. Expenditures'!S105,\"\")))","v":""},{"$f":"IF($AC105=Sheet1!$B$2,'B. Expenditures'!N105,IF('B. Expenditures'!$AC105=Sheet1!$B$4,'B. Expenditures'!Z105,IF($AC105=Sheet1!$B$3,'B. Expenditures'!T105,\"\")))","v":""},{"$f":"IF($AC105=Sheet1!$B$2,'B. Expenditures'!O105,IF('B. Expenditures'!$AC105=Sheet1!$B$4,'B. Expenditures'!AA105,IF($AC105=Sheet1!$B$3,'B. Expenditures'!U105,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I106)*K106, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E106/'A. Revenue'!$C$30), ('B. Expenditures'!$F106/'A. Revenue'!$D$30), ('B. Expenditures'!$G106/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E106/'A. Revenue'!$C$30), ('B. Expenditures'!$F106/'A. Revenue'!$D$30), ('B. Expenditures'!$G106/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E106/'A. Revenue'!$C$30), ('B. Expenditures'!$F106/'A. Revenue'!$D$30), ('B. Expenditures'!$G106/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E106/'A. Revenue'!$C$30), ('B. Expenditures'!$F106/'A. Revenue'!$D$30), ('B. Expenditures'!$G106/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E106/'A. Revenue'!$C$30), ('B. Expenditures'!$F106/'A. Revenue'!$D$30), ('B. Expenditures'!$G106/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC106=Sheet1!$B$2,'B. Expenditures'!K106,IF('B. Expenditures'!$AC106=Sheet1!$B$4,'B. Expenditures'!W106,IF($AC106=Sheet1!$B$3,'B. Expenditures'!Q106,\"\")))","v":""},{"$f":"IF($AC106=Sheet1!$B$2,'B. Expenditures'!L106,IF('B. Expenditures'!$AC106=Sheet1!$B$4,'B. Expenditures'!X106,IF($AC106=Sheet1!$B$3,'B. Expenditures'!R106,\"\")))","v":""},{"$f":"IF($AC106=Sheet1!$B$2,'B. Expenditures'!M106,IF('B. Expenditures'!$AC106=Sheet1!$B$4,'B. Expenditures'!Y106,IF($AC106=Sheet1!$B$3,'B. Expenditures'!S106,\"\")))","v":""},{"$f":"IF($AC106=Sheet1!$B$2,'B. Expenditures'!N106,IF('B. Expenditures'!$AC106=Sheet1!$B$4,'B. Expenditures'!Z106,IF($AC106=Sheet1!$B$3,'B. Expenditures'!T106,\"\")))","v":""},{"$f":"IF($AC106=Sheet1!$B$2,'B. Expenditures'!O106,IF('B. Expenditures'!$AC106=Sheet1!$B$4,'B. Expenditures'!AA106,IF($AC106=Sheet1!$B$3,'B. Expenditures'!U106,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I107)*K107, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E107/'A. Revenue'!$C$30), ('B. Expenditures'!$F107/'A. Revenue'!$D$30), ('B. Expenditures'!$G107/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E107/'A. Revenue'!$C$30), ('B. Expenditures'!$F107/'A. Revenue'!$D$30), ('B. Expenditures'!$G107/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E107/'A. Revenue'!$C$30), ('B. Expenditures'!$F107/'A. Revenue'!$D$30), ('B. Expenditures'!$G107/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E107/'A. Revenue'!$C$30), ('B. Expenditures'!$F107/'A. Revenue'!$D$30), ('B. Expenditures'!$G107/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E107/'A. Revenue'!$C$30), ('B. Expenditures'!$F107/'A. Revenue'!$D$30), ('B. Expenditures'!$G107/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC107=Sheet1!$B$2,'B. Expenditures'!K107,IF('B. Expenditures'!$AC107=Sheet1!$B$4,'B. Expenditures'!W107,IF($AC107=Sheet1!$B$3,'B. Expenditures'!Q107,\"\")))","v":""},{"$f":"IF($AC107=Sheet1!$B$2,'B. Expenditures'!L107,IF('B. Expenditures'!$AC107=Sheet1!$B$4,'B. Expenditures'!X107,IF($AC107=Sheet1!$B$3,'B. Expenditures'!R107,\"\")))","v":""},{"$f":"IF($AC107=Sheet1!$B$2,'B. Expenditures'!M107,IF('B. Expenditures'!$AC107=Sheet1!$B$4,'B. Expenditures'!Y107,IF($AC107=Sheet1!$B$3,'B. Expenditures'!S107,\"\")))","v":""},{"$f":"IF($AC107=Sheet1!$B$2,'B. Expenditures'!N107,IF('B. Expenditures'!$AC107=Sheet1!$B$4,'B. Expenditures'!Z107,IF($AC107=Sheet1!$B$3,'B. Expenditures'!T107,\"\")))","v":""},{"$f":"IF($AC107=Sheet1!$B$2,'B. Expenditures'!O107,IF('B. Expenditures'!$AC107=Sheet1!$B$4,'B. Expenditures'!AA107,IF($AC107=Sheet1!$B$3,'B. Expenditures'!U107,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I108)*K108, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E108/'A. Revenue'!$C$30), ('B. Expenditures'!$F108/'A. Revenue'!$D$30), ('B. Expenditures'!$G108/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E108/'A. Revenue'!$C$30), ('B. Expenditures'!$F108/'A. Revenue'!$D$30), ('B. Expenditures'!$G108/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E108/'A. Revenue'!$C$30), ('B. Expenditures'!$F108/'A. Revenue'!$D$30), ('B. Expenditures'!$G108/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E108/'A. Revenue'!$C$30), ('B. Expenditures'!$F108/'A. Revenue'!$D$30), ('B. Expenditures'!$G108/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E108/'A. Revenue'!$C$30), ('B. Expenditures'!$F108/'A. Revenue'!$D$30), ('B. Expenditures'!$G108/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC108=Sheet1!$B$2,'B. Expenditures'!K108,IF('B. Expenditures'!$AC108=Sheet1!$B$4,'B. Expenditures'!W108,IF($AC108=Sheet1!$B$3,'B. Expenditures'!Q108,\"\")))","v":""},{"$f":"IF($AC108=Sheet1!$B$2,'B. Expenditures'!L108,IF('B. Expenditures'!$AC108=Sheet1!$B$4,'B. Expenditures'!X108,IF($AC108=Sheet1!$B$3,'B. Expenditures'!R108,\"\")))","v":""},{"$f":"IF($AC108=Sheet1!$B$2,'B. Expenditures'!M108,IF('B. Expenditures'!$AC108=Sheet1!$B$4,'B. Expenditures'!Y108,IF($AC108=Sheet1!$B$3,'B. Expenditures'!S108,\"\")))","v":""},{"$f":"IF($AC108=Sheet1!$B$2,'B. Expenditures'!N108,IF('B. Expenditures'!$AC108=Sheet1!$B$4,'B. Expenditures'!Z108,IF($AC108=Sheet1!$B$3,'B. Expenditures'!T108,\"\")))","v":""},{"$f":"IF($AC108=Sheet1!$B$2,'B. Expenditures'!O108,IF('B. Expenditures'!$AC108=Sheet1!$B$4,'B. Expenditures'!AA108,IF($AC108=Sheet1!$B$3,'B. Expenditures'!U108,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I109)*K109, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E109/'A. Revenue'!$C$30), ('B. Expenditures'!$F109/'A. Revenue'!$D$30), ('B. Expenditures'!$G109/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E109/'A. Revenue'!$C$30), ('B. Expenditures'!$F109/'A. Revenue'!$D$30), ('B. Expenditures'!$G109/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E109/'A. Revenue'!$C$30), ('B. Expenditures'!$F109/'A. Revenue'!$D$30), ('B. Expenditures'!$G109/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E109/'A. Revenue'!$C$30), ('B. Expenditures'!$F109/'A. Revenue'!$D$30), ('B. Expenditures'!$G109/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E109/'A. Revenue'!$C$30), ('B. Expenditures'!$F109/'A. Revenue'!$D$30), ('B. Expenditures'!$G109/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC109=Sheet1!$B$2,'B. Expenditures'!K109,IF('B. Expenditures'!$AC109=Sheet1!$B$4,'B. Expenditures'!W109,IF($AC109=Sheet1!$B$3,'B. Expenditures'!Q109,\"\")))","v":""},{"$f":"IF($AC109=Sheet1!$B$2,'B. Expenditures'!L109,IF('B. Expenditures'!$AC109=Sheet1!$B$4,'B. Expenditures'!X109,IF($AC109=Sheet1!$B$3,'B. Expenditures'!R109,\"\")))","v":""},{"$f":"IF($AC109=Sheet1!$B$2,'B. Expenditures'!M109,IF('B. Expenditures'!$AC109=Sheet1!$B$4,'B. Expenditures'!Y109,IF($AC109=Sheet1!$B$3,'B. Expenditures'!S109,\"\")))","v":""},{"$f":"IF($AC109=Sheet1!$B$2,'B. Expenditures'!N109,IF('B. Expenditures'!$AC109=Sheet1!$B$4,'B. Expenditures'!Z109,IF($AC109=Sheet1!$B$3,'B. Expenditures'!T109,\"\")))","v":""},{"$f":"IF($AC109=Sheet1!$B$2,'B. Expenditures'!O109,IF('B. Expenditures'!$AC109=Sheet1!$B$4,'B. Expenditures'!AA109,IF($AC109=Sheet1!$B$3,'B. Expenditures'!U109,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I110)*K110, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E110/'A. Revenue'!$C$30), ('B. Expenditures'!$F110/'A. Revenue'!$D$30), ('B. Expenditures'!$G110/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E110/'A. Revenue'!$C$30), ('B. Expenditures'!$F110/'A. Revenue'!$D$30), ('B. Expenditures'!$G110/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E110/'A. Revenue'!$C$30), ('B. Expenditures'!$F110/'A. Revenue'!$D$30), ('B. Expenditures'!$G110/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E110/'A. Revenue'!$C$30), ('B. Expenditures'!$F110/'A. Revenue'!$D$30), ('B. Expenditures'!$G110/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E110/'A. Revenue'!$C$30), ('B. Expenditures'!$F110/'A. Revenue'!$D$30), ('B. Expenditures'!$G110/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC110=Sheet1!$B$2,'B. Expenditures'!K110,IF('B. Expenditures'!$AC110=Sheet1!$B$4,'B. Expenditures'!W110,IF($AC110=Sheet1!$B$3,'B. Expenditures'!Q110,\"\")))","v":""},{"$f":"IF($AC110=Sheet1!$B$2,'B. Expenditures'!L110,IF('B. Expenditures'!$AC110=Sheet1!$B$4,'B. Expenditures'!X110,IF($AC110=Sheet1!$B$3,'B. Expenditures'!R110,\"\")))","v":""},{"$f":"IF($AC110=Sheet1!$B$2,'B. Expenditures'!M110,IF('B. Expenditures'!$AC110=Sheet1!$B$4,'B. Expenditures'!Y110,IF($AC110=Sheet1!$B$3,'B. Expenditures'!S110,\"\")))","v":""},{"$f":"IF($AC110=Sheet1!$B$2,'B. Expenditures'!N110,IF('B. Expenditures'!$AC110=Sheet1!$B$4,'B. Expenditures'!Z110,IF($AC110=Sheet1!$B$3,'B. Expenditures'!T110,\"\")))","v":""},{"$f":"IF($AC110=Sheet1!$B$2,'B. Expenditures'!O110,IF('B. Expenditures'!$AC110=Sheet1!$B$4,'B. Expenditures'!AA110,IF($AC110=Sheet1!$B$3,'B. Expenditures'!U110,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I111)*K111, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E111/'A. Revenue'!$C$30), ('B. Expenditures'!$F111/'A. Revenue'!$D$30), ('B. Expenditures'!$G111/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E111/'A. Revenue'!$C$30), ('B. Expenditures'!$F111/'A. Revenue'!$D$30), ('B. Expenditures'!$G111/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E111/'A. Revenue'!$C$30), ('B. Expenditures'!$F111/'A. Revenue'!$D$30), ('B. Expenditures'!$G111/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E111/'A. Revenue'!$C$30), ('B. Expenditures'!$F111/'A. Revenue'!$D$30), ('B. Expenditures'!$G111/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E111/'A. Revenue'!$C$30), ('B. Expenditures'!$F111/'A. Revenue'!$D$30), ('B. Expenditures'!$G111/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC111=Sheet1!$B$2,'B. Expenditures'!K111,IF('B. Expenditures'!$AC111=Sheet1!$B$4,'B. Expenditures'!W111,IF($AC111=Sheet1!$B$3,'B. Expenditures'!Q111,\"\")))","v":""},{"$f":"IF($AC111=Sheet1!$B$2,'B. Expenditures'!L111,IF('B. Expenditures'!$AC111=Sheet1!$B$4,'B. Expenditures'!X111,IF($AC111=Sheet1!$B$3,'B. Expenditures'!R111,\"\")))","v":""},{"$f":"IF($AC111=Sheet1!$B$2,'B. Expenditures'!M111,IF('B. Expenditures'!$AC111=Sheet1!$B$4,'B. Expenditures'!Y111,IF($AC111=Sheet1!$B$3,'B. Expenditures'!S111,\"\")))","v":""},{"$f":"IF($AC111=Sheet1!$B$2,'B. Expenditures'!N111,IF('B. Expenditures'!$AC111=Sheet1!$B$4,'B. Expenditures'!Z111,IF($AC111=Sheet1!$B$3,'B. Expenditures'!T111,\"\")))","v":""},{"$f":"IF($AC111=Sheet1!$B$2,'B. Expenditures'!O111,IF('B. Expenditures'!$AC111=Sheet1!$B$4,'B. Expenditures'!AA111,IF($AC111=Sheet1!$B$3,'B. Expenditures'!U111,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I112)*K112, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E112/'A. Revenue'!$C$30), ('B. Expenditures'!$F112/'A. Revenue'!$D$30), ('B. Expenditures'!$G112/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E112/'A. Revenue'!$C$30), ('B. Expenditures'!$F112/'A. Revenue'!$D$30), ('B. Expenditures'!$G112/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E112/'A. Revenue'!$C$30), ('B. Expenditures'!$F112/'A. Revenue'!$D$30), ('B. Expenditures'!$G112/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E112/'A. Revenue'!$C$30), ('B. Expenditures'!$F112/'A. Revenue'!$D$30), ('B. Expenditures'!$G112/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E112/'A. Revenue'!$C$30), ('B. Expenditures'!$F112/'A. Revenue'!$D$30), ('B. Expenditures'!$G112/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC112=Sheet1!$B$2,'B. Expenditures'!K112,IF('B. Expenditures'!$AC112=Sheet1!$B$4,'B. Expenditures'!W112,IF($AC112=Sheet1!$B$3,'B. Expenditures'!Q112,\"\")))","v":""},{"$f":"IF($AC112=Sheet1!$B$2,'B. Expenditures'!L112,IF('B. Expenditures'!$AC112=Sheet1!$B$4,'B. Expenditures'!X112,IF($AC112=Sheet1!$B$3,'B. Expenditures'!R112,\"\")))","v":""},{"$f":"IF($AC112=Sheet1!$B$2,'B. Expenditures'!M112,IF('B. Expenditures'!$AC112=Sheet1!$B$4,'B. Expenditures'!Y112,IF($AC112=Sheet1!$B$3,'B. Expenditures'!S112,\"\")))","v":""},{"$f":"IF($AC112=Sheet1!$B$2,'B. Expenditures'!N112,IF('B. Expenditures'!$AC112=Sheet1!$B$4,'B. Expenditures'!Z112,IF($AC112=Sheet1!$B$3,'B. Expenditures'!T112,\"\")))","v":""},{"$f":"IF($AC112=Sheet1!$B$2,'B. Expenditures'!O112,IF('B. Expenditures'!$AC112=Sheet1!$B$4,'B. Expenditures'!AA112,IF($AC112=Sheet1!$B$3,'B. Expenditures'!U112,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I113)*K113, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E113/'A. Revenue'!$C$30), ('B. Expenditures'!$F113/'A. Revenue'!$D$30), ('B. Expenditures'!$G113/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E113/'A. Revenue'!$C$30), ('B. Expenditures'!$F113/'A. Revenue'!$D$30), ('B. Expenditures'!$G113/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E113/'A. Revenue'!$C$30), ('B. Expenditures'!$F113/'A. Revenue'!$D$30), ('B. Expenditures'!$G113/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E113/'A. Revenue'!$C$30), ('B. Expenditures'!$F113/'A. Revenue'!$D$30), ('B. Expenditures'!$G113/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E113/'A. Revenue'!$C$30), ('B. Expenditures'!$F113/'A. Revenue'!$D$30), ('B. Expenditures'!$G113/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC113=Sheet1!$B$2,'B. Expenditures'!K113,IF('B. Expenditures'!$AC113=Sheet1!$B$4,'B. Expenditures'!W113,IF($AC113=Sheet1!$B$3,'B. Expenditures'!Q113,\"\")))","v":""},{"$f":"IF($AC113=Sheet1!$B$2,'B. Expenditures'!L113,IF('B. Expenditures'!$AC113=Sheet1!$B$4,'B. Expenditures'!X113,IF($AC113=Sheet1!$B$3,'B. Expenditures'!R113,\"\")))","v":""},{"$f":"IF($AC113=Sheet1!$B$2,'B. Expenditures'!M113,IF('B. Expenditures'!$AC113=Sheet1!$B$4,'B. Expenditures'!Y113,IF($AC113=Sheet1!$B$3,'B. Expenditures'!S113,\"\")))","v":""},{"$f":"IF($AC113=Sheet1!$B$2,'B. Expenditures'!N113,IF('B. Expenditures'!$AC113=Sheet1!$B$4,'B. Expenditures'!Z113,IF($AC113=Sheet1!$B$3,'B. Expenditures'!T113,\"\")))","v":""},{"$f":"IF($AC113=Sheet1!$B$2,'B. Expenditures'!O113,IF('B. Expenditures'!$AC113=Sheet1!$B$4,'B. Expenditures'!AA113,IF($AC113=Sheet1!$B$3,'B. Expenditures'!U113,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I114)*K114, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E114/'A. Revenue'!$C$30), ('B. Expenditures'!$F114/'A. Revenue'!$D$30), ('B. Expenditures'!$G114/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E114/'A. Revenue'!$C$30), ('B. Expenditures'!$F114/'A. Revenue'!$D$30), ('B. Expenditures'!$G114/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E114/'A. Revenue'!$C$30), ('B. Expenditures'!$F114/'A. Revenue'!$D$30), ('B. Expenditures'!$G114/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E114/'A. Revenue'!$C$30), ('B. Expenditures'!$F114/'A. Revenue'!$D$30), ('B. Expenditures'!$G114/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E114/'A. Revenue'!$C$30), ('B. Expenditures'!$F114/'A. Revenue'!$D$30), ('B. Expenditures'!$G114/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC114=Sheet1!$B$2,'B. Expenditures'!K114,IF('B. Expenditures'!$AC114=Sheet1!$B$4,'B. Expenditures'!W114,IF($AC114=Sheet1!$B$3,'B. Expenditures'!Q114,\"\")))","v":""},{"$f":"IF($AC114=Sheet1!$B$2,'B. Expenditures'!L114,IF('B. Expenditures'!$AC114=Sheet1!$B$4,'B. Expenditures'!X114,IF($AC114=Sheet1!$B$3,'B. Expenditures'!R114,\"\")))","v":""},{"$f":"IF($AC114=Sheet1!$B$2,'B. Expenditures'!M114,IF('B. Expenditures'!$AC114=Sheet1!$B$4,'B. Expenditures'!Y114,IF($AC114=Sheet1!$B$3,'B. Expenditures'!S114,\"\")))","v":""},{"$f":"IF($AC114=Sheet1!$B$2,'B. Expenditures'!N114,IF('B. Expenditures'!$AC114=Sheet1!$B$4,'B. Expenditures'!Z114,IF($AC114=Sheet1!$B$3,'B. Expenditures'!T114,\"\")))","v":""},{"$f":"IF($AC114=Sheet1!$B$2,'B. Expenditures'!O114,IF('B. Expenditures'!$AC114=Sheet1!$B$4,'B. Expenditures'!AA114,IF($AC114=Sheet1!$B$3,'B. Expenditures'!U114,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I115)*K115, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E115/'A. Revenue'!$C$30), ('B. Expenditures'!$F115/'A. Revenue'!$D$30), ('B. Expenditures'!$G115/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E115/'A. Revenue'!$C$30), ('B. Expenditures'!$F115/'A. Revenue'!$D$30), ('B. Expenditures'!$G115/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E115/'A. Revenue'!$C$30), ('B. Expenditures'!$F115/'A. Revenue'!$D$30), ('B. Expenditures'!$G115/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E115/'A. Revenue'!$C$30), ('B. Expenditures'!$F115/'A. Revenue'!$D$30), ('B. Expenditures'!$G115/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E115/'A. Revenue'!$C$30), ('B. Expenditures'!$F115/'A. Revenue'!$D$30), ('B. Expenditures'!$G115/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC115=Sheet1!$B$2,'B. Expenditures'!K115,IF('B. Expenditures'!$AC115=Sheet1!$B$4,'B. Expenditures'!W115,IF($AC115=Sheet1!$B$3,'B. Expenditures'!Q115,\"\")))","v":""},{"$f":"IF($AC115=Sheet1!$B$2,'B. Expenditures'!L115,IF('B. Expenditures'!$AC115=Sheet1!$B$4,'B. Expenditures'!X115,IF($AC115=Sheet1!$B$3,'B. Expenditures'!R115,\"\")))","v":""},{"$f":"IF($AC115=Sheet1!$B$2,'B. Expenditures'!M115,IF('B. Expenditures'!$AC115=Sheet1!$B$4,'B. Expenditures'!Y115,IF($AC115=Sheet1!$B$3,'B. Expenditures'!S115,\"\")))","v":""},{"$f":"IF($AC115=Sheet1!$B$2,'B. Expenditures'!N115,IF('B. Expenditures'!$AC115=Sheet1!$B$4,'B. Expenditures'!Z115,IF($AC115=Sheet1!$B$3,'B. Expenditures'!T115,\"\")))","v":""},{"$f":"IF($AC115=Sheet1!$B$2,'B. Expenditures'!O115,IF('B. Expenditures'!$AC115=Sheet1!$B$4,'B. Expenditures'!AA115,IF($AC115=Sheet1!$B$3,'B. Expenditures'!U115,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I116)*K116, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E116/'A. Revenue'!$C$30), ('B. Expenditures'!$F116/'A. Revenue'!$D$30), ('B. Expenditures'!$G116/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E116/'A. Revenue'!$C$30), ('B. Expenditures'!$F116/'A. Revenue'!$D$30), ('B. Expenditures'!$G116/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E116/'A. Revenue'!$C$30), ('B. Expenditures'!$F116/'A. Revenue'!$D$30), ('B. Expenditures'!$G116/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E116/'A. Revenue'!$C$30), ('B. Expenditures'!$F116/'A. Revenue'!$D$30), ('B. Expenditures'!$G116/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E116/'A. Revenue'!$C$30), ('B. Expenditures'!$F116/'A. Revenue'!$D$30), ('B. Expenditures'!$G116/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC116=Sheet1!$B$2,'B. Expenditures'!K116,IF('B. Expenditures'!$AC116=Sheet1!$B$4,'B. Expenditures'!W116,IF($AC116=Sheet1!$B$3,'B. Expenditures'!Q116,\"\")))","v":""},{"$f":"IF($AC116=Sheet1!$B$2,'B. Expenditures'!L116,IF('B. Expenditures'!$AC116=Sheet1!$B$4,'B. Expenditures'!X116,IF($AC116=Sheet1!$B$3,'B. Expenditures'!R116,\"\")))","v":""},{"$f":"IF($AC116=Sheet1!$B$2,'B. Expenditures'!M116,IF('B. Expenditures'!$AC116=Sheet1!$B$4,'B. Expenditures'!Y116,IF($AC116=Sheet1!$B$3,'B. Expenditures'!S116,\"\")))","v":""},{"$f":"IF($AC116=Sheet1!$B$2,'B. Expenditures'!N116,IF('B. Expenditures'!$AC116=Sheet1!$B$4,'B. Expenditures'!Z116,IF($AC116=Sheet1!$B$3,'B. Expenditures'!T116,\"\")))","v":""},{"$f":"IF($AC116=Sheet1!$B$2,'B. Expenditures'!O116,IF('B. Expenditures'!$AC116=Sheet1!$B$4,'B. Expenditures'!AA116,IF($AC116=Sheet1!$B$3,'B. Expenditures'!U116,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I117)*K117, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E117/'A. Revenue'!$C$30), ('B. Expenditures'!$F117/'A. Revenue'!$D$30), ('B. Expenditures'!$G117/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E117/'A. Revenue'!$C$30), ('B. Expenditures'!$F117/'A. Revenue'!$D$30), ('B. Expenditures'!$G117/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E117/'A. Revenue'!$C$30), ('B. Expenditures'!$F117/'A. Revenue'!$D$30), ('B. Expenditures'!$G117/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E117/'A. Revenue'!$C$30), ('B. Expenditures'!$F117/'A. Revenue'!$D$30), ('B. Expenditures'!$G117/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E117/'A. Revenue'!$C$30), ('B. Expenditures'!$F117/'A. Revenue'!$D$30), ('B. Expenditures'!$G117/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC117=Sheet1!$B$2,'B. Expenditures'!K117,IF('B. Expenditures'!$AC117=Sheet1!$B$4,'B. Expenditures'!W117,IF($AC117=Sheet1!$B$3,'B. Expenditures'!Q117,\"\")))","v":""},{"$f":"IF($AC117=Sheet1!$B$2,'B. Expenditures'!L117,IF('B. Expenditures'!$AC117=Sheet1!$B$4,'B. Expenditures'!X117,IF($AC117=Sheet1!$B$3,'B. Expenditures'!R117,\"\")))","v":""},{"$f":"IF($AC117=Sheet1!$B$2,'B. Expenditures'!M117,IF('B. Expenditures'!$AC117=Sheet1!$B$4,'B. Expenditures'!Y117,IF($AC117=Sheet1!$B$3,'B. Expenditures'!S117,\"\")))","v":""},{"$f":"IF($AC117=Sheet1!$B$2,'B. Expenditures'!N117,IF('B. Expenditures'!$AC117=Sheet1!$B$4,'B. Expenditures'!Z117,IF($AC117=Sheet1!$B$3,'B. Expenditures'!T117,\"\")))","v":""},{"$f":"IF($AC117=Sheet1!$B$2,'B. Expenditures'!O117,IF('B. Expenditures'!$AC117=Sheet1!$B$4,'B. Expenditures'!AA117,IF($AC117=Sheet1!$B$3,'B. Expenditures'!U117,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I118)*K118, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E118/'A. Revenue'!$C$30), ('B. Expenditures'!$F118/'A. Revenue'!$D$30), ('B. Expenditures'!$G118/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E118/'A. Revenue'!$C$30), ('B. Expenditures'!$F118/'A. Revenue'!$D$30), ('B. Expenditures'!$G118/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E118/'A. Revenue'!$C$30), ('B. Expenditures'!$F118/'A. Revenue'!$D$30), ('B. Expenditures'!$G118/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E118/'A. Revenue'!$C$30), ('B. Expenditures'!$F118/'A. Revenue'!$D$30), ('B. Expenditures'!$G118/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E118/'A. Revenue'!$C$30), ('B. Expenditures'!$F118/'A. Revenue'!$D$30), ('B. Expenditures'!$G118/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC118=Sheet1!$B$2,'B. Expenditures'!K118,IF('B. Expenditures'!$AC118=Sheet1!$B$4,'B. Expenditures'!W118,IF($AC118=Sheet1!$B$3,'B. Expenditures'!Q118,\"\")))","v":""},{"$f":"IF($AC118=Sheet1!$B$2,'B. Expenditures'!L118,IF('B. Expenditures'!$AC118=Sheet1!$B$4,'B. Expenditures'!X118,IF($AC118=Sheet1!$B$3,'B. Expenditures'!R118,\"\")))","v":""},{"$f":"IF($AC118=Sheet1!$B$2,'B. Expenditures'!M118,IF('B. Expenditures'!$AC118=Sheet1!$B$4,'B. Expenditures'!Y118,IF($AC118=Sheet1!$B$3,'B. Expenditures'!S118,\"\")))","v":""},{"$f":"IF($AC118=Sheet1!$B$2,'B. Expenditures'!N118,IF('B. Expenditures'!$AC118=Sheet1!$B$4,'B. Expenditures'!Z118,IF($AC118=Sheet1!$B$3,'B. Expenditures'!T118,\"\")))","v":""},{"$f":"IF($AC118=Sheet1!$B$2,'B. Expenditures'!O118,IF('B. Expenditures'!$AC118=Sheet1!$B$4,'B. Expenditures'!AA118,IF($AC118=Sheet1!$B$3,'B. Expenditures'!U118,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I119)*K119, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E119/'A. Revenue'!$C$30), ('B. Expenditures'!$F119/'A. Revenue'!$D$30), ('B. Expenditures'!$G119/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E119/'A. Revenue'!$C$30), ('B. Expenditures'!$F119/'A. Revenue'!$D$30), ('B. Expenditures'!$G119/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E119/'A. Revenue'!$C$30), ('B. Expenditures'!$F119/'A. Revenue'!$D$30), ('B. Expenditures'!$G119/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E119/'A. Revenue'!$C$30), ('B. Expenditures'!$F119/'A. Revenue'!$D$30), ('B. Expenditures'!$G119/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E119/'A. Revenue'!$C$30), ('B. Expenditures'!$F119/'A. Revenue'!$D$30), ('B. Expenditures'!$G119/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC119=Sheet1!$B$2,'B. Expenditures'!K119,IF('B. Expenditures'!$AC119=Sheet1!$B$4,'B. Expenditures'!W119,IF($AC119=Sheet1!$B$3,'B. Expenditures'!Q119,\"\")))","v":""},{"$f":"IF($AC119=Sheet1!$B$2,'B. Expenditures'!L119,IF('B. Expenditures'!$AC119=Sheet1!$B$4,'B. Expenditures'!X119,IF($AC119=Sheet1!$B$3,'B. Expenditures'!R119,\"\")))","v":""},{"$f":"IF($AC119=Sheet1!$B$2,'B. Expenditures'!M119,IF('B. Expenditures'!$AC119=Sheet1!$B$4,'B. Expenditures'!Y119,IF($AC119=Sheet1!$B$3,'B. Expenditures'!S119,\"\")))","v":""},{"$f":"IF($AC119=Sheet1!$B$2,'B. Expenditures'!N119,IF('B. Expenditures'!$AC119=Sheet1!$B$4,'B. Expenditures'!Z119,IF($AC119=Sheet1!$B$3,'B. Expenditures'!T119,\"\")))","v":""},{"$f":"IF($AC119=Sheet1!$B$2,'B. Expenditures'!O119,IF('B. Expenditures'!$AC119=Sheet1!$B$4,'B. Expenditures'!AA119,IF($AC119=Sheet1!$B$3,'B. Expenditures'!U119,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I120)*K120, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E120/'A. Revenue'!$C$30), ('B. Expenditures'!$F120/'A. Revenue'!$D$30), ('B. Expenditures'!$G120/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E120/'A. Revenue'!$C$30), ('B. Expenditures'!$F120/'A. Revenue'!$D$30), ('B. Expenditures'!$G120/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E120/'A. Revenue'!$C$30), ('B. Expenditures'!$F120/'A. Revenue'!$D$30), ('B. Expenditures'!$G120/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E120/'A. Revenue'!$C$30), ('B. Expenditures'!$F120/'A. Revenue'!$D$30), ('B. Expenditures'!$G120/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E120/'A. Revenue'!$C$30), ('B. Expenditures'!$F120/'A. Revenue'!$D$30), ('B. Expenditures'!$G120/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC120=Sheet1!$B$2,'B. Expenditures'!K120,IF('B. Expenditures'!$AC120=Sheet1!$B$4,'B. Expenditures'!W120,IF($AC120=Sheet1!$B$3,'B. Expenditures'!Q120,\"\")))","v":""},{"$f":"IF($AC120=Sheet1!$B$2,'B. Expenditures'!L120,IF('B. Expenditures'!$AC120=Sheet1!$B$4,'B. Expenditures'!X120,IF($AC120=Sheet1!$B$3,'B. Expenditures'!R120,\"\")))","v":""},{"$f":"IF($AC120=Sheet1!$B$2,'B. Expenditures'!M120,IF('B. Expenditures'!$AC120=Sheet1!$B$4,'B. Expenditures'!Y120,IF($AC120=Sheet1!$B$3,'B. Expenditures'!S120,\"\")))","v":""},{"$f":"IF($AC120=Sheet1!$B$2,'B. Expenditures'!N120,IF('B. Expenditures'!$AC120=Sheet1!$B$4,'B. Expenditures'!Z120,IF($AC120=Sheet1!$B$3,'B. Expenditures'!T120,\"\")))","v":""},{"$f":"IF($AC120=Sheet1!$B$2,'B. Expenditures'!O120,IF('B. Expenditures'!$AC120=Sheet1!$B$4,'B. Expenditures'!AA120,IF($AC120=Sheet1!$B$3,'B. Expenditures'!U120,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I121)*K121, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E121/'A. Revenue'!$C$30), ('B. Expenditures'!$F121/'A. Revenue'!$D$30), ('B. Expenditures'!$G121/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E121/'A. Revenue'!$C$30), ('B. Expenditures'!$F121/'A. Revenue'!$D$30), ('B. Expenditures'!$G121/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E121/'A. Revenue'!$C$30), ('B. Expenditures'!$F121/'A. Revenue'!$D$30), ('B. Expenditures'!$G121/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E121/'A. Revenue'!$C$30), ('B. Expenditures'!$F121/'A. Revenue'!$D$30), ('B. Expenditures'!$G121/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E121/'A. Revenue'!$C$30), ('B. Expenditures'!$F121/'A. Revenue'!$D$30), ('B. Expenditures'!$G121/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC121=Sheet1!$B$2,'B. Expenditures'!K121,IF('B. Expenditures'!$AC121=Sheet1!$B$4,'B. Expenditures'!W121,IF($AC121=Sheet1!$B$3,'B. Expenditures'!Q121,\"\")))","v":""},{"$f":"IF($AC121=Sheet1!$B$2,'B. Expenditures'!L121,IF('B. Expenditures'!$AC121=Sheet1!$B$4,'B. Expenditures'!X121,IF($AC121=Sheet1!$B$3,'B. Expenditures'!R121,\"\")))","v":""},{"$f":"IF($AC121=Sheet1!$B$2,'B. Expenditures'!M121,IF('B. Expenditures'!$AC121=Sheet1!$B$4,'B. Expenditures'!Y121,IF($AC121=Sheet1!$B$3,'B. Expenditures'!S121,\"\")))","v":""},{"$f":"IF($AC121=Sheet1!$B$2,'B. Expenditures'!N121,IF('B. Expenditures'!$AC121=Sheet1!$B$4,'B. Expenditures'!Z121,IF($AC121=Sheet1!$B$3,'B. Expenditures'!T121,\"\")))","v":""},{"$f":"IF($AC121=Sheet1!$B$2,'B. Expenditures'!O121,IF('B. Expenditures'!$AC121=Sheet1!$B$4,'B. Expenditures'!AA121,IF($AC121=Sheet1!$B$3,'B. Expenditures'!U121,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I122)*K122, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E122/'A. Revenue'!$C$30), ('B. Expenditures'!$F122/'A. Revenue'!$D$30), ('B. Expenditures'!$G122/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E122/'A. Revenue'!$C$30), ('B. Expenditures'!$F122/'A. Revenue'!$D$30), ('B. Expenditures'!$G122/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E122/'A. Revenue'!$C$30), ('B. Expenditures'!$F122/'A. Revenue'!$D$30), ('B. Expenditures'!$G122/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E122/'A. Revenue'!$C$30), ('B. Expenditures'!$F122/'A. Revenue'!$D$30), ('B. Expenditures'!$G122/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E122/'A. Revenue'!$C$30), ('B. Expenditures'!$F122/'A. Revenue'!$D$30), ('B. Expenditures'!$G122/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC122=Sheet1!$B$2,'B. Expenditures'!K122,IF('B. Expenditures'!$AC122=Sheet1!$B$4,'B. Expenditures'!W122,IF($AC122=Sheet1!$B$3,'B. Expenditures'!Q122,\"\")))","v":""},{"$f":"IF($AC122=Sheet1!$B$2,'B. Expenditures'!L122,IF('B. Expenditures'!$AC122=Sheet1!$B$4,'B. Expenditures'!X122,IF($AC122=Sheet1!$B$3,'B. Expenditures'!R122,\"\")))","v":""},{"$f":"IF($AC122=Sheet1!$B$2,'B. Expenditures'!M122,IF('B. Expenditures'!$AC122=Sheet1!$B$4,'B. Expenditures'!Y122,IF($AC122=Sheet1!$B$3,'B. Expenditures'!S122,\"\")))","v":""},{"$f":"IF($AC122=Sheet1!$B$2,'B. Expenditures'!N122,IF('B. Expenditures'!$AC122=Sheet1!$B$4,'B. Expenditures'!Z122,IF($AC122=Sheet1!$B$3,'B. Expenditures'!T122,\"\")))","v":""},{"$f":"IF($AC122=Sheet1!$B$2,'B. Expenditures'!O122,IF('B. Expenditures'!$AC122=Sheet1!$B$4,'B. Expenditures'!AA122,IF($AC122=Sheet1!$B$3,'B. Expenditures'!U122,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I123)*K123, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E123/'A. Revenue'!$C$30), ('B. Expenditures'!$F123/'A. Revenue'!$D$30), ('B. Expenditures'!$G123/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E123/'A. Revenue'!$C$30), ('B. Expenditures'!$F123/'A. Revenue'!$D$30), ('B. Expenditures'!$G123/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E123/'A. Revenue'!$C$30), ('B. Expenditures'!$F123/'A. Revenue'!$D$30), ('B. Expenditures'!$G123/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E123/'A. Revenue'!$C$30), ('B. Expenditures'!$F123/'A. Revenue'!$D$30), ('B. Expenditures'!$G123/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E123/'A. Revenue'!$C$30), ('B. Expenditures'!$F123/'A. Revenue'!$D$30), ('B. Expenditures'!$G123/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC123=Sheet1!$B$2,'B. Expenditures'!K123,IF('B. Expenditures'!$AC123=Sheet1!$B$4,'B. Expenditures'!W123,IF($AC123=Sheet1!$B$3,'B. Expenditures'!Q123,\"\")))","v":""},{"$f":"IF($AC123=Sheet1!$B$2,'B. Expenditures'!L123,IF('B. Expenditures'!$AC123=Sheet1!$B$4,'B. Expenditures'!X123,IF($AC123=Sheet1!$B$3,'B. Expenditures'!R123,\"\")))","v":""},{"$f":"IF($AC123=Sheet1!$B$2,'B. Expenditures'!M123,IF('B. Expenditures'!$AC123=Sheet1!$B$4,'B. Expenditures'!Y123,IF($AC123=Sheet1!$B$3,'B. Expenditures'!S123,\"\")))","v":""},{"$f":"IF($AC123=Sheet1!$B$2,'B. Expenditures'!N123,IF('B. Expenditures'!$AC123=Sheet1!$B$4,'B. Expenditures'!Z123,IF($AC123=Sheet1!$B$3,'B. Expenditures'!T123,\"\")))","v":""},{"$f":"IF($AC123=Sheet1!$B$2,'B. Expenditures'!O123,IF('B. Expenditures'!$AC123=Sheet1!$B$4,'B. Expenditures'!AA123,IF($AC123=Sheet1!$B$3,'B. Expenditures'!U123,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I124)*K124, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E124/'A. Revenue'!$C$30), ('B. Expenditures'!$F124/'A. Revenue'!$D$30), ('B. Expenditures'!$G124/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E124/'A. Revenue'!$C$30), ('B. Expenditures'!$F124/'A. Revenue'!$D$30), ('B. Expenditures'!$G124/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E124/'A. Revenue'!$C$30), ('B. Expenditures'!$F124/'A. Revenue'!$D$30), ('B. Expenditures'!$G124/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E124/'A. Revenue'!$C$30), ('B. Expenditures'!$F124/'A. Revenue'!$D$30), ('B. Expenditures'!$G124/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E124/'A. Revenue'!$C$30), ('B. Expenditures'!$F124/'A. Revenue'!$D$30), ('B. Expenditures'!$G124/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC124=Sheet1!$B$2,'B. Expenditures'!K124,IF('B. Expenditures'!$AC124=Sheet1!$B$4,'B. Expenditures'!W124,IF($AC124=Sheet1!$B$3,'B. Expenditures'!Q124,\"\")))","v":""},{"$f":"IF($AC124=Sheet1!$B$2,'B. Expenditures'!L124,IF('B. Expenditures'!$AC124=Sheet1!$B$4,'B. Expenditures'!X124,IF($AC124=Sheet1!$B$3,'B. Expenditures'!R124,\"\")))","v":""},{"$f":"IF($AC124=Sheet1!$B$2,'B. Expenditures'!M124,IF('B. Expenditures'!$AC124=Sheet1!$B$4,'B. Expenditures'!Y124,IF($AC124=Sheet1!$B$3,'B. Expenditures'!S124,\"\")))","v":""},{"$f":"IF($AC124=Sheet1!$B$2,'B. Expenditures'!N124,IF('B. Expenditures'!$AC124=Sheet1!$B$4,'B. Expenditures'!Z124,IF($AC124=Sheet1!$B$3,'B. Expenditures'!T124,\"\")))","v":""},{"$f":"IF($AC124=Sheet1!$B$2,'B. Expenditures'!O124,IF('B. Expenditures'!$AC124=Sheet1!$B$4,'B. Expenditures'!AA124,IF($AC124=Sheet1!$B$3,'B. Expenditures'!U124,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I125)*K125, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E125/'A. Revenue'!$C$30), ('B. Expenditures'!$F125/'A. Revenue'!$D$30), ('B. Expenditures'!$G125/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E125/'A. Revenue'!$C$30), ('B. Expenditures'!$F125/'A. Revenue'!$D$30), ('B. Expenditures'!$G125/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E125/'A. Revenue'!$C$30), ('B. Expenditures'!$F125/'A. Revenue'!$D$30), ('B. Expenditures'!$G125/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E125/'A. Revenue'!$C$30), ('B. Expenditures'!$F125/'A. Revenue'!$D$30), ('B. Expenditures'!$G125/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E125/'A. Revenue'!$C$30), ('B. Expenditures'!$F125/'A. Revenue'!$D$30), ('B. Expenditures'!$G125/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC125=Sheet1!$B$2,'B. Expenditures'!K125,IF('B. Expenditures'!$AC125=Sheet1!$B$4,'B. Expenditures'!W125,IF($AC125=Sheet1!$B$3,'B. Expenditures'!Q125,\"\")))","v":""},{"$f":"IF($AC125=Sheet1!$B$2,'B. Expenditures'!L125,IF('B. Expenditures'!$AC125=Sheet1!$B$4,'B. Expenditures'!X125,IF($AC125=Sheet1!$B$3,'B. Expenditures'!R125,\"\")))","v":""},{"$f":"IF($AC125=Sheet1!$B$2,'B. Expenditures'!M125,IF('B. Expenditures'!$AC125=Sheet1!$B$4,'B. Expenditures'!Y125,IF($AC125=Sheet1!$B$3,'B. Expenditures'!S125,\"\")))","v":""},{"$f":"IF($AC125=Sheet1!$B$2,'B. Expenditures'!N125,IF('B. Expenditures'!$AC125=Sheet1!$B$4,'B. Expenditures'!Z125,IF($AC125=Sheet1!$B$3,'B. Expenditures'!T125,\"\")))","v":""},{"$f":"IF($AC125=Sheet1!$B$2,'B. Expenditures'!O125,IF('B. Expenditures'!$AC125=Sheet1!$B$4,'B. Expenditures'!AA125,IF($AC125=Sheet1!$B$3,'B. Expenditures'!U125,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I126)*K126, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E126/'A. Revenue'!$C$30), ('B. Expenditures'!$F126/'A. Revenue'!$D$30), ('B. Expenditures'!$G126/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E126/'A. Revenue'!$C$30), ('B. Expenditures'!$F126/'A. Revenue'!$D$30), ('B. Expenditures'!$G126/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E126/'A. Revenue'!$C$30), ('B. Expenditures'!$F126/'A. Revenue'!$D$30), ('B. Expenditures'!$G126/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E126/'A. Revenue'!$C$30), ('B. Expenditures'!$F126/'A. Revenue'!$D$30), ('B. Expenditures'!$G126/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E126/'A. Revenue'!$C$30), ('B. Expenditures'!$F126/'A. Revenue'!$D$30), ('B. Expenditures'!$G126/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC126=Sheet1!$B$2,'B. Expenditures'!K126,IF('B. Expenditures'!$AC126=Sheet1!$B$4,'B. Expenditures'!W126,IF($AC126=Sheet1!$B$3,'B. Expenditures'!Q126,\"\")))","v":""},{"$f":"IF($AC126=Sheet1!$B$2,'B. Expenditures'!L126,IF('B. Expenditures'!$AC126=Sheet1!$B$4,'B. Expenditures'!X126,IF($AC126=Sheet1!$B$3,'B. Expenditures'!R126,\"\")))","v":""},{"$f":"IF($AC126=Sheet1!$B$2,'B. Expenditures'!M126,IF('B. Expenditures'!$AC126=Sheet1!$B$4,'B. Expenditures'!Y126,IF($AC126=Sheet1!$B$3,'B. Expenditures'!S126,\"\")))","v":""},{"$f":"IF($AC126=Sheet1!$B$2,'B. Expenditures'!N126,IF('B. Expenditures'!$AC126=Sheet1!$B$4,'B. Expenditures'!Z126,IF($AC126=Sheet1!$B$3,'B. Expenditures'!T126,\"\")))","v":""},{"$f":"IF($AC126=Sheet1!$B$2,'B. Expenditures'!O126,IF('B. Expenditures'!$AC126=Sheet1!$B$4,'B. Expenditures'!AA126,IF($AC126=Sheet1!$B$3,'B. Expenditures'!U126,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I127)*K127, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E127/'A. Revenue'!$C$30), ('B. Expenditures'!$F127/'A. Revenue'!$D$30), ('B. Expenditures'!$G127/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E127/'A. Revenue'!$C$30), ('B. Expenditures'!$F127/'A. Revenue'!$D$30), ('B. Expenditures'!$G127/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E127/'A. Revenue'!$C$30), ('B. Expenditures'!$F127/'A. Revenue'!$D$30), ('B. Expenditures'!$G127/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E127/'A. Revenue'!$C$30), ('B. Expenditures'!$F127/'A. Revenue'!$D$30), ('B. Expenditures'!$G127/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E127/'A. Revenue'!$C$30), ('B. Expenditures'!$F127/'A. Revenue'!$D$30), ('B. Expenditures'!$G127/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC127=Sheet1!$B$2,'B. Expenditures'!K127,IF('B. Expenditures'!$AC127=Sheet1!$B$4,'B. Expenditures'!W127,IF($AC127=Sheet1!$B$3,'B. Expenditures'!Q127,\"\")))","v":""},{"$f":"IF($AC127=Sheet1!$B$2,'B. Expenditures'!L127,IF('B. Expenditures'!$AC127=Sheet1!$B$4,'B. Expenditures'!X127,IF($AC127=Sheet1!$B$3,'B. Expenditures'!R127,\"\")))","v":""},{"$f":"IF($AC127=Sheet1!$B$2,'B. Expenditures'!M127,IF('B. Expenditures'!$AC127=Sheet1!$B$4,'B. Expenditures'!Y127,IF($AC127=Sheet1!$B$3,'B. Expenditures'!S127,\"\")))","v":""},{"$f":"IF($AC127=Sheet1!$B$2,'B. Expenditures'!N127,IF('B. Expenditures'!$AC127=Sheet1!$B$4,'B. Expenditures'!Z127,IF($AC127=Sheet1!$B$3,'B. Expenditures'!T127,\"\")))","v":""},{"$f":"IF($AC127=Sheet1!$B$2,'B. Expenditures'!O127,IF('B. Expenditures'!$AC127=Sheet1!$B$4,'B. Expenditures'!AA127,IF($AC127=Sheet1!$B$3,'B. Expenditures'!U127,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I128)*K128, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E128/'A. Revenue'!$C$30), ('B. Expenditures'!$F128/'A. Revenue'!$D$30), ('B. Expenditures'!$G128/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E128/'A. Revenue'!$C$30), ('B. Expenditures'!$F128/'A. Revenue'!$D$30), ('B. Expenditures'!$G128/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E128/'A. Revenue'!$C$30), ('B. Expenditures'!$F128/'A. Revenue'!$D$30), ('B. Expenditures'!$G128/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E128/'A. Revenue'!$C$30), ('B. Expenditures'!$F128/'A. Revenue'!$D$30), ('B. Expenditures'!$G128/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E128/'A. Revenue'!$C$30), ('B. Expenditures'!$F128/'A. Revenue'!$D$30), ('B. Expenditures'!$G128/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC128=Sheet1!$B$2,'B. Expenditures'!K128,IF('B. Expenditures'!$AC128=Sheet1!$B$4,'B. Expenditures'!W128,IF($AC128=Sheet1!$B$3,'B. Expenditures'!Q128,\"\")))","v":""},{"$f":"IF($AC128=Sheet1!$B$2,'B. Expenditures'!L128,IF('B. Expenditures'!$AC128=Sheet1!$B$4,'B. Expenditures'!X128,IF($AC128=Sheet1!$B$3,'B. Expenditures'!R128,\"\")))","v":""},{"$f":"IF($AC128=Sheet1!$B$2,'B. Expenditures'!M128,IF('B. Expenditures'!$AC128=Sheet1!$B$4,'B. Expenditures'!Y128,IF($AC128=Sheet1!$B$3,'B. Expenditures'!S128,\"\")))","v":""},{"$f":"IF($AC128=Sheet1!$B$2,'B. Expenditures'!N128,IF('B. Expenditures'!$AC128=Sheet1!$B$4,'B. Expenditures'!Z128,IF($AC128=Sheet1!$B$3,'B. Expenditures'!T128,\"\")))","v":""},{"$f":"IF($AC128=Sheet1!$B$2,'B. Expenditures'!O128,IF('B. Expenditures'!$AC128=Sheet1!$B$4,'B. Expenditures'!AA128,IF($AC128=Sheet1!$B$3,'B. Expenditures'!U128,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I129)*K129, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E129/'A. Revenue'!$C$30), ('B. Expenditures'!$F129/'A. Revenue'!$D$30), ('B. Expenditures'!$G129/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E129/'A. Revenue'!$C$30), ('B. Expenditures'!$F129/'A. Revenue'!$D$30), ('B. Expenditures'!$G129/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E129/'A. Revenue'!$C$30), ('B. Expenditures'!$F129/'A. Revenue'!$D$30), ('B. Expenditures'!$G129/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E129/'A. Revenue'!$C$30), ('B. Expenditures'!$F129/'A. Revenue'!$D$30), ('B. Expenditures'!$G129/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E129/'A. Revenue'!$C$30), ('B. Expenditures'!$F129/'A. Revenue'!$D$30), ('B. Expenditures'!$G129/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC129=Sheet1!$B$2,'B. Expenditures'!K129,IF('B. Expenditures'!$AC129=Sheet1!$B$4,'B. Expenditures'!W129,IF($AC129=Sheet1!$B$3,'B. Expenditures'!Q129,\"\")))","v":""},{"$f":"IF($AC129=Sheet1!$B$2,'B. Expenditures'!L129,IF('B. Expenditures'!$AC129=Sheet1!$B$4,'B. Expenditures'!X129,IF($AC129=Sheet1!$B$3,'B. Expenditures'!R129,\"\")))","v":""},{"$f":"IF($AC129=Sheet1!$B$2,'B. Expenditures'!M129,IF('B. Expenditures'!$AC129=Sheet1!$B$4,'B. Expenditures'!Y129,IF($AC129=Sheet1!$B$3,'B. Expenditures'!S129,\"\")))","v":""},{"$f":"IF($AC129=Sheet1!$B$2,'B. Expenditures'!N129,IF('B. Expenditures'!$AC129=Sheet1!$B$4,'B. Expenditures'!Z129,IF($AC129=Sheet1!$B$3,'B. Expenditures'!T129,\"\")))","v":""},{"$f":"IF($AC129=Sheet1!$B$2,'B. Expenditures'!O129,IF('B. Expenditures'!$AC129=Sheet1!$B$4,'B. Expenditures'!AA129,IF($AC129=Sheet1!$B$3,'B. Expenditures'!U129,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I130)*K130, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E130/'A. Revenue'!$C$30), ('B. Expenditures'!$F130/'A. Revenue'!$D$30), ('B. Expenditures'!$G130/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E130/'A. Revenue'!$C$30), ('B. Expenditures'!$F130/'A. Revenue'!$D$30), ('B. Expenditures'!$G130/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E130/'A. Revenue'!$C$30), ('B. Expenditures'!$F130/'A. Revenue'!$D$30), ('B. Expenditures'!$G130/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E130/'A. Revenue'!$C$30), ('B. Expenditures'!$F130/'A. Revenue'!$D$30), ('B. Expenditures'!$G130/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E130/'A. Revenue'!$C$30), ('B. Expenditures'!$F130/'A. Revenue'!$D$30), ('B. Expenditures'!$G130/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC130=Sheet1!$B$2,'B. Expenditures'!K130,IF('B. Expenditures'!$AC130=Sheet1!$B$4,'B. Expenditures'!W130,IF($AC130=Sheet1!$B$3,'B. Expenditures'!Q130,\"\")))","v":""},{"$f":"IF($AC130=Sheet1!$B$2,'B. Expenditures'!L130,IF('B. Expenditures'!$AC130=Sheet1!$B$4,'B. Expenditures'!X130,IF($AC130=Sheet1!$B$3,'B. Expenditures'!R130,\"\")))","v":""},{"$f":"IF($AC130=Sheet1!$B$2,'B. Expenditures'!M130,IF('B. Expenditures'!$AC130=Sheet1!$B$4,'B. Expenditures'!Y130,IF($AC130=Sheet1!$B$3,'B. Expenditures'!S130,\"\")))","v":""},{"$f":"IF($AC130=Sheet1!$B$2,'B. Expenditures'!N130,IF('B. Expenditures'!$AC130=Sheet1!$B$4,'B. Expenditures'!Z130,IF($AC130=Sheet1!$B$3,'B. Expenditures'!T130,\"\")))","v":""},{"$f":"IF($AC130=Sheet1!$B$2,'B. Expenditures'!O130,IF('B. Expenditures'!$AC130=Sheet1!$B$4,'B. Expenditures'!AA130,IF($AC130=Sheet1!$B$3,'B. Expenditures'!U130,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I131)*K131, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E131/'A. Revenue'!$C$30), ('B. Expenditures'!$F131/'A. Revenue'!$D$30), ('B. Expenditures'!$G131/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E131/'A. Revenue'!$C$30), ('B. Expenditures'!$F131/'A. Revenue'!$D$30), ('B. Expenditures'!$G131/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E131/'A. Revenue'!$C$30), ('B. Expenditures'!$F131/'A. Revenue'!$D$30), ('B. Expenditures'!$G131/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E131/'A. Revenue'!$C$30), ('B. Expenditures'!$F131/'A. Revenue'!$D$30), ('B. Expenditures'!$G131/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E131/'A. Revenue'!$C$30), ('B. Expenditures'!$F131/'A. Revenue'!$D$30), ('B. Expenditures'!$G131/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC131=Sheet1!$B$2,'B. Expenditures'!K131,IF('B. Expenditures'!$AC131=Sheet1!$B$4,'B. Expenditures'!W131,IF($AC131=Sheet1!$B$3,'B. Expenditures'!Q131,\"\")))","v":""},{"$f":"IF($AC131=Sheet1!$B$2,'B. Expenditures'!L131,IF('B. Expenditures'!$AC131=Sheet1!$B$4,'B. Expenditures'!X131,IF($AC131=Sheet1!$B$3,'B. Expenditures'!R131,\"\")))","v":""},{"$f":"IF($AC131=Sheet1!$B$2,'B. Expenditures'!M131,IF('B. Expenditures'!$AC131=Sheet1!$B$4,'B. Expenditures'!Y131,IF($AC131=Sheet1!$B$3,'B. Expenditures'!S131,\"\")))","v":""},{"$f":"IF($AC131=Sheet1!$B$2,'B. Expenditures'!N131,IF('B. Expenditures'!$AC131=Sheet1!$B$4,'B. Expenditures'!Z131,IF($AC131=Sheet1!$B$3,'B. Expenditures'!T131,\"\")))","v":""},{"$f":"IF($AC131=Sheet1!$B$2,'B. Expenditures'!O131,IF('B. Expenditures'!$AC131=Sheet1!$B$4,'B. Expenditures'!AA131,IF($AC131=Sheet1!$B$3,'B. Expenditures'!U131,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I132)*K132, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E132/'A. Revenue'!$C$30), ('B. Expenditures'!$F132/'A. Revenue'!$D$30), ('B. Expenditures'!$G132/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E132/'A. Revenue'!$C$30), ('B. Expenditures'!$F132/'A. Revenue'!$D$30), ('B. Expenditures'!$G132/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E132/'A. Revenue'!$C$30), ('B. Expenditures'!$F132/'A. Revenue'!$D$30), ('B. Expenditures'!$G132/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E132/'A. Revenue'!$C$30), ('B. Expenditures'!$F132/'A. Revenue'!$D$30), ('B. Expenditures'!$G132/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E132/'A. Revenue'!$C$30), ('B. Expenditures'!$F132/'A. Revenue'!$D$30), ('B. Expenditures'!$G132/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC132=Sheet1!$B$2,'B. Expenditures'!K132,IF('B. Expenditures'!$AC132=Sheet1!$B$4,'B. Expenditures'!W132,IF($AC132=Sheet1!$B$3,'B. Expenditures'!Q132,\"\")))","v":""},{"$f":"IF($AC132=Sheet1!$B$2,'B. Expenditures'!L132,IF('B. Expenditures'!$AC132=Sheet1!$B$4,'B. Expenditures'!X132,IF($AC132=Sheet1!$B$3,'B. Expenditures'!R132,\"\")))","v":""},{"$f":"IF($AC132=Sheet1!$B$2,'B. Expenditures'!M132,IF('B. Expenditures'!$AC132=Sheet1!$B$4,'B. Expenditures'!Y132,IF($AC132=Sheet1!$B$3,'B. Expenditures'!S132,\"\")))","v":""},{"$f":"IF($AC132=Sheet1!$B$2,'B. Expenditures'!N132,IF('B. Expenditures'!$AC132=Sheet1!$B$4,'B. Expenditures'!Z132,IF($AC132=Sheet1!$B$3,'B. Expenditures'!T132,\"\")))","v":""},{"$f":"IF($AC132=Sheet1!$B$2,'B. Expenditures'!O132,IF('B. Expenditures'!$AC132=Sheet1!$B$4,'B. Expenditures'!AA132,IF($AC132=Sheet1!$B$3,'B. Expenditures'!U132,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I133)*K133, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E133/'A. Revenue'!$C$30), ('B. Expenditures'!$F133/'A. Revenue'!$D$30), ('B. Expenditures'!$G133/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E133/'A. Revenue'!$C$30), ('B. Expenditures'!$F133/'A. Revenue'!$D$30), ('B. Expenditures'!$G133/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E133/'A. Revenue'!$C$30), ('B. Expenditures'!$F133/'A. Revenue'!$D$30), ('B. Expenditures'!$G133/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E133/'A. Revenue'!$C$30), ('B. Expenditures'!$F133/'A. Revenue'!$D$30), ('B. Expenditures'!$G133/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E133/'A. Revenue'!$C$30), ('B. Expenditures'!$F133/'A. Revenue'!$D$30), ('B. Expenditures'!$G133/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC133=Sheet1!$B$2,'B. Expenditures'!K133,IF('B. Expenditures'!$AC133=Sheet1!$B$4,'B. Expenditures'!W133,IF($AC133=Sheet1!$B$3,'B. Expenditures'!Q133,\"\")))","v":""},{"$f":"IF($AC133=Sheet1!$B$2,'B. Expenditures'!L133,IF('B. Expenditures'!$AC133=Sheet1!$B$4,'B. Expenditures'!X133,IF($AC133=Sheet1!$B$3,'B. Expenditures'!R133,\"\")))","v":""},{"$f":"IF($AC133=Sheet1!$B$2,'B. Expenditures'!M133,IF('B. Expenditures'!$AC133=Sheet1!$B$4,'B. Expenditures'!Y133,IF($AC133=Sheet1!$B$3,'B. Expenditures'!S133,\"\")))","v":""},{"$f":"IF($AC133=Sheet1!$B$2,'B. Expenditures'!N133,IF('B. Expenditures'!$AC133=Sheet1!$B$4,'B. Expenditures'!Z133,IF($AC133=Sheet1!$B$3,'B. Expenditures'!T133,\"\")))","v":""},{"$f":"IF($AC133=Sheet1!$B$2,'B. Expenditures'!O133,IF('B. Expenditures'!$AC133=Sheet1!$B$4,'B. Expenditures'!AA133,IF($AC133=Sheet1!$B$3,'B. Expenditures'!U133,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I134)*K134, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E134/'A. Revenue'!$C$30), ('B. Expenditures'!$F134/'A. Revenue'!$D$30), ('B. Expenditures'!$G134/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E134/'A. Revenue'!$C$30), ('B. Expenditures'!$F134/'A. Revenue'!$D$30), ('B. Expenditures'!$G134/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E134/'A. Revenue'!$C$30), ('B. Expenditures'!$F134/'A. Revenue'!$D$30), ('B. Expenditures'!$G134/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E134/'A. Revenue'!$C$30), ('B. Expenditures'!$F134/'A. Revenue'!$D$30), ('B. Expenditures'!$G134/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E134/'A. Revenue'!$C$30), ('B. Expenditures'!$F134/'A. Revenue'!$D$30), ('B. Expenditures'!$G134/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC134=Sheet1!$B$2,'B. Expenditures'!K134,IF('B. Expenditures'!$AC134=Sheet1!$B$4,'B. Expenditures'!W134,IF($AC134=Sheet1!$B$3,'B. Expenditures'!Q134,\"\")))","v":""},{"$f":"IF($AC134=Sheet1!$B$2,'B. Expenditures'!L134,IF('B. Expenditures'!$AC134=Sheet1!$B$4,'B. Expenditures'!X134,IF($AC134=Sheet1!$B$3,'B. Expenditures'!R134,\"\")))","v":""},{"$f":"IF($AC134=Sheet1!$B$2,'B. Expenditures'!M134,IF('B. Expenditures'!$AC134=Sheet1!$B$4,'B. Expenditures'!Y134,IF($AC134=Sheet1!$B$3,'B. Expenditures'!S134,\"\")))","v":""},{"$f":"IF($AC134=Sheet1!$B$2,'B. Expenditures'!N134,IF('B. Expenditures'!$AC134=Sheet1!$B$4,'B. Expenditures'!Z134,IF($AC134=Sheet1!$B$3,'B. Expenditures'!T134,\"\")))","v":""},{"$f":"IF($AC134=Sheet1!$B$2,'B. Expenditures'!O134,IF('B. Expenditures'!$AC134=Sheet1!$B$4,'B. Expenditures'!AA134,IF($AC134=Sheet1!$B$3,'B. Expenditures'!U134,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I135)*K135, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E135/'A. Revenue'!$C$30), ('B. Expenditures'!$F135/'A. Revenue'!$D$30), ('B. Expenditures'!$G135/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E135/'A. Revenue'!$C$30), ('B. Expenditures'!$F135/'A. Revenue'!$D$30), ('B. Expenditures'!$G135/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E135/'A. Revenue'!$C$30), ('B. Expenditures'!$F135/'A. Revenue'!$D$30), ('B. Expenditures'!$G135/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E135/'A. Revenue'!$C$30), ('B. Expenditures'!$F135/'A. Revenue'!$D$30), ('B. Expenditures'!$G135/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E135/'A. Revenue'!$C$30), ('B. Expenditures'!$F135/'A. Revenue'!$D$30), ('B. Expenditures'!$G135/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC135=Sheet1!$B$2,'B. Expenditures'!K135,IF('B. Expenditures'!$AC135=Sheet1!$B$4,'B. Expenditures'!W135,IF($AC135=Sheet1!$B$3,'B. Expenditures'!Q135,\"\")))","v":""},{"$f":"IF($AC135=Sheet1!$B$2,'B. Expenditures'!L135,IF('B. Expenditures'!$AC135=Sheet1!$B$4,'B. Expenditures'!X135,IF($AC135=Sheet1!$B$3,'B. Expenditures'!R135,\"\")))","v":""},{"$f":"IF($AC135=Sheet1!$B$2,'B. Expenditures'!M135,IF('B. Expenditures'!$AC135=Sheet1!$B$4,'B. Expenditures'!Y135,IF($AC135=Sheet1!$B$3,'B. Expenditures'!S135,\"\")))","v":""},{"$f":"IF($AC135=Sheet1!$B$2,'B. Expenditures'!N135,IF('B. Expenditures'!$AC135=Sheet1!$B$4,'B. Expenditures'!Z135,IF($AC135=Sheet1!$B$3,'B. Expenditures'!T135,\"\")))","v":""},{"$f":"IF($AC135=Sheet1!$B$2,'B. Expenditures'!O135,IF('B. Expenditures'!$AC135=Sheet1!$B$4,'B. Expenditures'!AA135,IF($AC135=Sheet1!$B$3,'B. Expenditures'!U135,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I136)*K136, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E136/'A. Revenue'!$C$30), ('B. Expenditures'!$F136/'A. Revenue'!$D$30), ('B. Expenditures'!$G136/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E136/'A. Revenue'!$C$30), ('B. Expenditures'!$F136/'A. Revenue'!$D$30), ('B. Expenditures'!$G136/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E136/'A. Revenue'!$C$30), ('B. Expenditures'!$F136/'A. Revenue'!$D$30), ('B. Expenditures'!$G136/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E136/'A. Revenue'!$C$30), ('B. Expenditures'!$F136/'A. Revenue'!$D$30), ('B. Expenditures'!$G136/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E136/'A. Revenue'!$C$30), ('B. Expenditures'!$F136/'A. Revenue'!$D$30), ('B. Expenditures'!$G136/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC136=Sheet1!$B$2,'B. Expenditures'!K136,IF('B. Expenditures'!$AC136=Sheet1!$B$4,'B. Expenditures'!W136,IF($AC136=Sheet1!$B$3,'B. Expenditures'!Q136,\"\")))","v":""},{"$f":"IF($AC136=Sheet1!$B$2,'B. Expenditures'!L136,IF('B. Expenditures'!$AC136=Sheet1!$B$4,'B. Expenditures'!X136,IF($AC136=Sheet1!$B$3,'B. Expenditures'!R136,\"\")))","v":""},{"$f":"IF($AC136=Sheet1!$B$2,'B. Expenditures'!M136,IF('B. Expenditures'!$AC136=Sheet1!$B$4,'B. Expenditures'!Y136,IF($AC136=Sheet1!$B$3,'B. Expenditures'!S136,\"\")))","v":""},{"$f":"IF($AC136=Sheet1!$B$2,'B. Expenditures'!N136,IF('B. Expenditures'!$AC136=Sheet1!$B$4,'B. Expenditures'!Z136,IF($AC136=Sheet1!$B$3,'B. Expenditures'!T136,\"\")))","v":""},{"$f":"IF($AC136=Sheet1!$B$2,'B. Expenditures'!O136,IF('B. Expenditures'!$AC136=Sheet1!$B$4,'B. Expenditures'!AA136,IF($AC136=Sheet1!$B$3,'B. Expenditures'!U136,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I137)*K137, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E137/'A. Revenue'!$C$30), ('B. Expenditures'!$F137/'A. Revenue'!$D$30), ('B. Expenditures'!$G137/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E137/'A. Revenue'!$C$30), ('B. Expenditures'!$F137/'A. Revenue'!$D$30), ('B. Expenditures'!$G137/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E137/'A. Revenue'!$C$30), ('B. Expenditures'!$F137/'A. Revenue'!$D$30), ('B. Expenditures'!$G137/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E137/'A. Revenue'!$C$30), ('B. Expenditures'!$F137/'A. Revenue'!$D$30), ('B. Expenditures'!$G137/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E137/'A. Revenue'!$C$30), ('B. Expenditures'!$F137/'A. Revenue'!$D$30), ('B. Expenditures'!$G137/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC137=Sheet1!$B$2,'B. Expenditures'!K137,IF('B. Expenditures'!$AC137=Sheet1!$B$4,'B. Expenditures'!W137,IF($AC137=Sheet1!$B$3,'B. Expenditures'!Q137,\"\")))","v":""},{"$f":"IF($AC137=Sheet1!$B$2,'B. Expenditures'!L137,IF('B. Expenditures'!$AC137=Sheet1!$B$4,'B. Expenditures'!X137,IF($AC137=Sheet1!$B$3,'B. Expenditures'!R137,\"\")))","v":""},{"$f":"IF($AC137=Sheet1!$B$2,'B. Expenditures'!M137,IF('B. Expenditures'!$AC137=Sheet1!$B$4,'B. Expenditures'!Y137,IF($AC137=Sheet1!$B$3,'B. Expenditures'!S137,\"\")))","v":""},{"$f":"IF($AC137=Sheet1!$B$2,'B. Expenditures'!N137,IF('B. Expenditures'!$AC137=Sheet1!$B$4,'B. Expenditures'!Z137,IF($AC137=Sheet1!$B$3,'B. Expenditures'!T137,\"\")))","v":""},{"$f":"IF($AC137=Sheet1!$B$2,'B. Expenditures'!O137,IF('B. Expenditures'!$AC137=Sheet1!$B$4,'B. Expenditures'!AA137,IF($AC137=Sheet1!$B$3,'B. Expenditures'!U137,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I138)*K138, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E138/'A. Revenue'!$C$30), ('B. Expenditures'!$F138/'A. Revenue'!$D$30), ('B. Expenditures'!$G138/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E138/'A. Revenue'!$C$30), ('B. Expenditures'!$F138/'A. Revenue'!$D$30), ('B. Expenditures'!$G138/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E138/'A. Revenue'!$C$30), ('B. Expenditures'!$F138/'A. Revenue'!$D$30), ('B. Expenditures'!$G138/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E138/'A. Revenue'!$C$30), ('B. Expenditures'!$F138/'A. Revenue'!$D$30), ('B. Expenditures'!$G138/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E138/'A. Revenue'!$C$30), ('B. Expenditures'!$F138/'A. Revenue'!$D$30), ('B. Expenditures'!$G138/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC138=Sheet1!$B$2,'B. Expenditures'!K138,IF('B. Expenditures'!$AC138=Sheet1!$B$4,'B. Expenditures'!W138,IF($AC138=Sheet1!$B$3,'B. Expenditures'!Q138,\"\")))","v":""},{"$f":"IF($AC138=Sheet1!$B$2,'B. Expenditures'!L138,IF('B. Expenditures'!$AC138=Sheet1!$B$4,'B. Expenditures'!X138,IF($AC138=Sheet1!$B$3,'B. Expenditures'!R138,\"\")))","v":""},{"$f":"IF($AC138=Sheet1!$B$2,'B. Expenditures'!M138,IF('B. Expenditures'!$AC138=Sheet1!$B$4,'B. Expenditures'!Y138,IF($AC138=Sheet1!$B$3,'B. Expenditures'!S138,\"\")))","v":""},{"$f":"IF($AC138=Sheet1!$B$2,'B. Expenditures'!N138,IF('B. Expenditures'!$AC138=Sheet1!$B$4,'B. Expenditures'!Z138,IF($AC138=Sheet1!$B$3,'B. Expenditures'!T138,\"\")))","v":""},{"$f":"IF($AC138=Sheet1!$B$2,'B. Expenditures'!O138,IF('B. Expenditures'!$AC138=Sheet1!$B$4,'B. Expenditures'!AA138,IF($AC138=Sheet1!$B$3,'B. Expenditures'!U138,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I139)*K139, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E139/'A. Revenue'!$C$30), ('B. Expenditures'!$F139/'A. Revenue'!$D$30), ('B. Expenditures'!$G139/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E139/'A. Revenue'!$C$30), ('B. Expenditures'!$F139/'A. Revenue'!$D$30), ('B. Expenditures'!$G139/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E139/'A. Revenue'!$C$30), ('B. Expenditures'!$F139/'A. Revenue'!$D$30), ('B. Expenditures'!$G139/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E139/'A. Revenue'!$C$30), ('B. Expenditures'!$F139/'A. Revenue'!$D$30), ('B. Expenditures'!$G139/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E139/'A. Revenue'!$C$30), ('B. Expenditures'!$F139/'A. Revenue'!$D$30), ('B. Expenditures'!$G139/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC139=Sheet1!$B$2,'B. Expenditures'!K139,IF('B. Expenditures'!$AC139=Sheet1!$B$4,'B. Expenditures'!W139,IF($AC139=Sheet1!$B$3,'B. Expenditures'!Q139,\"\")))","v":""},{"$f":"IF($AC139=Sheet1!$B$2,'B. Expenditures'!L139,IF('B. Expenditures'!$AC139=Sheet1!$B$4,'B. Expenditures'!X139,IF($AC139=Sheet1!$B$3,'B. Expenditures'!R139,\"\")))","v":""},{"$f":"IF($AC139=Sheet1!$B$2,'B. Expenditures'!M139,IF('B. Expenditures'!$AC139=Sheet1!$B$4,'B. Expenditures'!Y139,IF($AC139=Sheet1!$B$3,'B. Expenditures'!S139,\"\")))","v":""},{"$f":"IF($AC139=Sheet1!$B$2,'B. Expenditures'!N139,IF('B. Expenditures'!$AC139=Sheet1!$B$4,'B. Expenditures'!Z139,IF($AC139=Sheet1!$B$3,'B. Expenditures'!T139,\"\")))","v":""},{"$f":"IF($AC139=Sheet1!$B$2,'B. Expenditures'!O139,IF('B. Expenditures'!$AC139=Sheet1!$B$4,'B. Expenditures'!AA139,IF($AC139=Sheet1!$B$3,'B. Expenditures'!U139,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I140)*K140, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E140/'A. Revenue'!$C$30), ('B. Expenditures'!$F140/'A. Revenue'!$D$30), ('B. Expenditures'!$G140/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E140/'A. Revenue'!$C$30), ('B. Expenditures'!$F140/'A. Revenue'!$D$30), ('B. Expenditures'!$G140/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E140/'A. Revenue'!$C$30), ('B. Expenditures'!$F140/'A. Revenue'!$D$30), ('B. Expenditures'!$G140/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E140/'A. Revenue'!$C$30), ('B. Expenditures'!$F140/'A. Revenue'!$D$30), ('B. Expenditures'!$G140/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E140/'A. Revenue'!$C$30), ('B. Expenditures'!$F140/'A. Revenue'!$D$30), ('B. Expenditures'!$G140/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC140=Sheet1!$B$2,'B. Expenditures'!K140,IF('B. Expenditures'!$AC140=Sheet1!$B$4,'B. Expenditures'!W140,IF($AC140=Sheet1!$B$3,'B. Expenditures'!Q140,\"\")))","v":""},{"$f":"IF($AC140=Sheet1!$B$2,'B. Expenditures'!L140,IF('B. Expenditures'!$AC140=Sheet1!$B$4,'B. Expenditures'!X140,IF($AC140=Sheet1!$B$3,'B. Expenditures'!R140,\"\")))","v":""},{"$f":"IF($AC140=Sheet1!$B$2,'B. Expenditures'!M140,IF('B. Expenditures'!$AC140=Sheet1!$B$4,'B. Expenditures'!Y140,IF($AC140=Sheet1!$B$3,'B. Expenditures'!S140,\"\")))","v":""},{"$f":"IF($AC140=Sheet1!$B$2,'B. Expenditures'!N140,IF('B. Expenditures'!$AC140=Sheet1!$B$4,'B. Expenditures'!Z140,IF($AC140=Sheet1!$B$3,'B. Expenditures'!T140,\"\")))","v":""},{"$f":"IF($AC140=Sheet1!$B$2,'B. Expenditures'!O140,IF('B. Expenditures'!$AC140=Sheet1!$B$4,'B. Expenditures'!AA140,IF($AC140=Sheet1!$B$3,'B. Expenditures'!U140,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I141)*K141, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E141/'A. Revenue'!$C$30), ('B. Expenditures'!$F141/'A. Revenue'!$D$30), ('B. Expenditures'!$G141/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E141/'A. Revenue'!$C$30), ('B. Expenditures'!$F141/'A. Revenue'!$D$30), ('B. Expenditures'!$G141/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E141/'A. Revenue'!$C$30), ('B. Expenditures'!$F141/'A. Revenue'!$D$30), ('B. Expenditures'!$G141/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E141/'A. Revenue'!$C$30), ('B. Expenditures'!$F141/'A. Revenue'!$D$30), ('B. Expenditures'!$G141/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E141/'A. Revenue'!$C$30), ('B. Expenditures'!$F141/'A. Revenue'!$D$30), ('B. Expenditures'!$G141/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC141=Sheet1!$B$2,'B. Expenditures'!K141,IF('B. Expenditures'!$AC141=Sheet1!$B$4,'B. Expenditures'!W141,IF($AC141=Sheet1!$B$3,'B. Expenditures'!Q141,\"\")))","v":""},{"$f":"IF($AC141=Sheet1!$B$2,'B. Expenditures'!L141,IF('B. Expenditures'!$AC141=Sheet1!$B$4,'B. Expenditures'!X141,IF($AC141=Sheet1!$B$3,'B. Expenditures'!R141,\"\")))","v":""},{"$f":"IF($AC141=Sheet1!$B$2,'B. Expenditures'!M141,IF('B. Expenditures'!$AC141=Sheet1!$B$4,'B. Expenditures'!Y141,IF($AC141=Sheet1!$B$3,'B. Expenditures'!S141,\"\")))","v":""},{"$f":"IF($AC141=Sheet1!$B$2,'B. Expenditures'!N141,IF('B. Expenditures'!$AC141=Sheet1!$B$4,'B. Expenditures'!Z141,IF($AC141=Sheet1!$B$3,'B. Expenditures'!T141,\"\")))","v":""},{"$f":"IF($AC141=Sheet1!$B$2,'B. Expenditures'!O141,IF('B. Expenditures'!$AC141=Sheet1!$B$4,'B. Expenditures'!AA141,IF($AC141=Sheet1!$B$3,'B. Expenditures'!U141,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I142)*K142, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E142/'A. Revenue'!$C$30), ('B. Expenditures'!$F142/'A. Revenue'!$D$30), ('B. Expenditures'!$G142/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E142/'A. Revenue'!$C$30), ('B. Expenditures'!$F142/'A. Revenue'!$D$30), ('B. Expenditures'!$G142/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E142/'A. Revenue'!$C$30), ('B. Expenditures'!$F142/'A. Revenue'!$D$30), ('B. Expenditures'!$G142/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E142/'A. Revenue'!$C$30), ('B. Expenditures'!$F142/'A. Revenue'!$D$30), ('B. Expenditures'!$G142/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E142/'A. Revenue'!$C$30), ('B. Expenditures'!$F142/'A. Revenue'!$D$30), ('B. Expenditures'!$G142/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC142=Sheet1!$B$2,'B. Expenditures'!K142,IF('B. Expenditures'!$AC142=Sheet1!$B$4,'B. Expenditures'!W142,IF($AC142=Sheet1!$B$3,'B. Expenditures'!Q142,\"\")))","v":""},{"$f":"IF($AC142=Sheet1!$B$2,'B. Expenditures'!L142,IF('B. Expenditures'!$AC142=Sheet1!$B$4,'B. Expenditures'!X142,IF($AC142=Sheet1!$B$3,'B. Expenditures'!R142,\"\")))","v":""},{"$f":"IF($AC142=Sheet1!$B$2,'B. Expenditures'!M142,IF('B. Expenditures'!$AC142=Sheet1!$B$4,'B. Expenditures'!Y142,IF($AC142=Sheet1!$B$3,'B. Expenditures'!S142,\"\")))","v":""},{"$f":"IF($AC142=Sheet1!$B$2,'B. Expenditures'!N142,IF('B. Expenditures'!$AC142=Sheet1!$B$4,'B. Expenditures'!Z142,IF($AC142=Sheet1!$B$3,'B. Expenditures'!T142,\"\")))","v":""},{"$f":"IF($AC142=Sheet1!$B$2,'B. Expenditures'!O142,IF('B. Expenditures'!$AC142=Sheet1!$B$4,'B. Expenditures'!AA142,IF($AC142=Sheet1!$B$3,'B. Expenditures'!U142,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I143)*K143, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E143/'A. Revenue'!$C$30), ('B. Expenditures'!$F143/'A. Revenue'!$D$30), ('B. Expenditures'!$G143/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E143/'A. Revenue'!$C$30), ('B. Expenditures'!$F143/'A. Revenue'!$D$30), ('B. Expenditures'!$G143/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E143/'A. Revenue'!$C$30), ('B. Expenditures'!$F143/'A. Revenue'!$D$30), ('B. Expenditures'!$G143/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E143/'A. Revenue'!$C$30), ('B. Expenditures'!$F143/'A. Revenue'!$D$30), ('B. Expenditures'!$G143/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E143/'A. Revenue'!$C$30), ('B. Expenditures'!$F143/'A. Revenue'!$D$30), ('B. Expenditures'!$G143/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC143=Sheet1!$B$2,'B. Expenditures'!K143,IF('B. Expenditures'!$AC143=Sheet1!$B$4,'B. Expenditures'!W143,IF($AC143=Sheet1!$B$3,'B. Expenditures'!Q143,\"\")))","v":""},{"$f":"IF($AC143=Sheet1!$B$2,'B. Expenditures'!L143,IF('B. Expenditures'!$AC143=Sheet1!$B$4,'B. Expenditures'!X143,IF($AC143=Sheet1!$B$3,'B. Expenditures'!R143,\"\")))","v":""},{"$f":"IF($AC143=Sheet1!$B$2,'B. Expenditures'!M143,IF('B. Expenditures'!$AC143=Sheet1!$B$4,'B. Expenditures'!Y143,IF($AC143=Sheet1!$B$3,'B. Expenditures'!S143,\"\")))","v":""},{"$f":"IF($AC143=Sheet1!$B$2,'B. Expenditures'!N143,IF('B. Expenditures'!$AC143=Sheet1!$B$4,'B. Expenditures'!Z143,IF($AC143=Sheet1!$B$3,'B. Expenditures'!T143,\"\")))","v":""},{"$f":"IF($AC143=Sheet1!$B$2,'B. Expenditures'!O143,IF('B. Expenditures'!$AC143=Sheet1!$B$4,'B. Expenditures'!AA143,IF($AC143=Sheet1!$B$3,'B. Expenditures'!U143,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I144)*K144, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E144/'A. Revenue'!$C$30), ('B. Expenditures'!$F144/'A. Revenue'!$D$30), ('B. Expenditures'!$G144/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E144/'A. Revenue'!$C$30), ('B. Expenditures'!$F144/'A. Revenue'!$D$30), ('B. Expenditures'!$G144/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E144/'A. Revenue'!$C$30), ('B. Expenditures'!$F144/'A. Revenue'!$D$30), ('B. Expenditures'!$G144/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E144/'A. Revenue'!$C$30), ('B. Expenditures'!$F144/'A. Revenue'!$D$30), ('B. Expenditures'!$G144/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E144/'A. Revenue'!$C$30), ('B. Expenditures'!$F144/'A. Revenue'!$D$30), ('B. Expenditures'!$G144/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC144=Sheet1!$B$2,'B. Expenditures'!K144,IF('B. Expenditures'!$AC144=Sheet1!$B$4,'B. Expenditures'!W144,IF($AC144=Sheet1!$B$3,'B. Expenditures'!Q144,\"\")))","v":""},{"$f":"IF($AC144=Sheet1!$B$2,'B. Expenditures'!L144,IF('B. Expenditures'!$AC144=Sheet1!$B$4,'B. Expenditures'!X144,IF($AC144=Sheet1!$B$3,'B. Expenditures'!R144,\"\")))","v":""},{"$f":"IF($AC144=Sheet1!$B$2,'B. Expenditures'!M144,IF('B. Expenditures'!$AC144=Sheet1!$B$4,'B. Expenditures'!Y144,IF($AC144=Sheet1!$B$3,'B. Expenditures'!S144,\"\")))","v":""},{"$f":"IF($AC144=Sheet1!$B$2,'B. Expenditures'!N144,IF('B. Expenditures'!$AC144=Sheet1!$B$4,'B. Expenditures'!Z144,IF($AC144=Sheet1!$B$3,'B. Expenditures'!T144,\"\")))","v":""},{"$f":"IF($AC144=Sheet1!$B$2,'B. Expenditures'!O144,IF('B. Expenditures'!$AC144=Sheet1!$B$4,'B. Expenditures'!AA144,IF($AC144=Sheet1!$B$3,'B. Expenditures'!U144,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I145)*K145, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E145/'A. Revenue'!$C$30), ('B. Expenditures'!$F145/'A. Revenue'!$D$30), ('B. Expenditures'!$G145/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E145/'A. Revenue'!$C$30), ('B. Expenditures'!$F145/'A. Revenue'!$D$30), ('B. Expenditures'!$G145/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E145/'A. Revenue'!$C$30), ('B. Expenditures'!$F145/'A. Revenue'!$D$30), ('B. Expenditures'!$G145/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E145/'A. Revenue'!$C$30), ('B. Expenditures'!$F145/'A. Revenue'!$D$30), ('B. Expenditures'!$G145/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E145/'A. Revenue'!$C$30), ('B. Expenditures'!$F145/'A. Revenue'!$D$30), ('B. Expenditures'!$G145/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC145=Sheet1!$B$2,'B. Expenditures'!K145,IF('B. Expenditures'!$AC145=Sheet1!$B$4,'B. Expenditures'!W145,IF($AC145=Sheet1!$B$3,'B. Expenditures'!Q145,\"\")))","v":""},{"$f":"IF($AC145=Sheet1!$B$2,'B. Expenditures'!L145,IF('B. Expenditures'!$AC145=Sheet1!$B$4,'B. Expenditures'!X145,IF($AC145=Sheet1!$B$3,'B. Expenditures'!R145,\"\")))","v":""},{"$f":"IF($AC145=Sheet1!$B$2,'B. Expenditures'!M145,IF('B. Expenditures'!$AC145=Sheet1!$B$4,'B. Expenditures'!Y145,IF($AC145=Sheet1!$B$3,'B. Expenditures'!S145,\"\")))","v":""},{"$f":"IF($AC145=Sheet1!$B$2,'B. Expenditures'!N145,IF('B. Expenditures'!$AC145=Sheet1!$B$4,'B. Expenditures'!Z145,IF($AC145=Sheet1!$B$3,'B. Expenditures'!T145,\"\")))","v":""},{"$f":"IF($AC145=Sheet1!$B$2,'B. Expenditures'!O145,IF('B. Expenditures'!$AC145=Sheet1!$B$4,'B. Expenditures'!AA145,IF($AC145=Sheet1!$B$3,'B. Expenditures'!U145,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I146)*K146, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E146/'A. Revenue'!$C$30), ('B. Expenditures'!$F146/'A. Revenue'!$D$30), ('B. Expenditures'!$G146/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E146/'A. Revenue'!$C$30), ('B. Expenditures'!$F146/'A. Revenue'!$D$30), ('B. Expenditures'!$G146/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E146/'A. Revenue'!$C$30), ('B. Expenditures'!$F146/'A. Revenue'!$D$30), ('B. Expenditures'!$G146/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E146/'A. Revenue'!$C$30), ('B. Expenditures'!$F146/'A. Revenue'!$D$30), ('B. Expenditures'!$G146/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E146/'A. Revenue'!$C$30), ('B. Expenditures'!$F146/'A. Revenue'!$D$30), ('B. Expenditures'!$G146/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC146=Sheet1!$B$2,'B. Expenditures'!K146,IF('B. Expenditures'!$AC146=Sheet1!$B$4,'B. Expenditures'!W146,IF($AC146=Sheet1!$B$3,'B. Expenditures'!Q146,\"\")))","v":""},{"$f":"IF($AC146=Sheet1!$B$2,'B. Expenditures'!L146,IF('B. Expenditures'!$AC146=Sheet1!$B$4,'B. Expenditures'!X146,IF($AC146=Sheet1!$B$3,'B. Expenditures'!R146,\"\")))","v":""},{"$f":"IF($AC146=Sheet1!$B$2,'B. Expenditures'!M146,IF('B. Expenditures'!$AC146=Sheet1!$B$4,'B. Expenditures'!Y146,IF($AC146=Sheet1!$B$3,'B. Expenditures'!S146,\"\")))","v":""},{"$f":"IF($AC146=Sheet1!$B$2,'B. Expenditures'!N146,IF('B. Expenditures'!$AC146=Sheet1!$B$4,'B. Expenditures'!Z146,IF($AC146=Sheet1!$B$3,'B. Expenditures'!T146,\"\")))","v":""},{"$f":"IF($AC146=Sheet1!$B$2,'B. Expenditures'!O146,IF('B. Expenditures'!$AC146=Sheet1!$B$4,'B. Expenditures'!AA146,IF($AC146=Sheet1!$B$3,'B. Expenditures'!U146,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I147)*K147, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E147/'A. Revenue'!$C$30), ('B. Expenditures'!$F147/'A. Revenue'!$D$30), ('B. Expenditures'!$G147/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E147/'A. Revenue'!$C$30), ('B. Expenditures'!$F147/'A. Revenue'!$D$30), ('B. Expenditures'!$G147/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E147/'A. Revenue'!$C$30), ('B. Expenditures'!$F147/'A. Revenue'!$D$30), ('B. Expenditures'!$G147/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E147/'A. Revenue'!$C$30), ('B. Expenditures'!$F147/'A. Revenue'!$D$30), ('B. Expenditures'!$G147/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E147/'A. Revenue'!$C$30), ('B. Expenditures'!$F147/'A. Revenue'!$D$30), ('B. Expenditures'!$G147/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC147=Sheet1!$B$2,'B. Expenditures'!K147,IF('B. Expenditures'!$AC147=Sheet1!$B$4,'B. Expenditures'!W147,IF($AC147=Sheet1!$B$3,'B. Expenditures'!Q147,\"\")))","v":""},{"$f":"IF($AC147=Sheet1!$B$2,'B. Expenditures'!L147,IF('B. Expenditures'!$AC147=Sheet1!$B$4,'B. Expenditures'!X147,IF($AC147=Sheet1!$B$3,'B. Expenditures'!R147,\"\")))","v":""},{"$f":"IF($AC147=Sheet1!$B$2,'B. Expenditures'!M147,IF('B. Expenditures'!$AC147=Sheet1!$B$4,'B. Expenditures'!Y147,IF($AC147=Sheet1!$B$3,'B. Expenditures'!S147,\"\")))","v":""},{"$f":"IF($AC147=Sheet1!$B$2,'B. Expenditures'!N147,IF('B. Expenditures'!$AC147=Sheet1!$B$4,'B. Expenditures'!Z147,IF($AC147=Sheet1!$B$3,'B. Expenditures'!T147,\"\")))","v":""},{"$f":"IF($AC147=Sheet1!$B$2,'B. Expenditures'!O147,IF('B. Expenditures'!$AC147=Sheet1!$B$4,'B. Expenditures'!AA147,IF($AC147=Sheet1!$B$3,'B. Expenditures'!U147,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I148)*K148, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E148/'A. Revenue'!$C$30), ('B. Expenditures'!$F148/'A. Revenue'!$D$30), ('B. Expenditures'!$G148/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E148/'A. Revenue'!$C$30), ('B. Expenditures'!$F148/'A. Revenue'!$D$30), ('B. Expenditures'!$G148/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E148/'A. Revenue'!$C$30), ('B. Expenditures'!$F148/'A. Revenue'!$D$30), ('B. Expenditures'!$G148/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E148/'A. Revenue'!$C$30), ('B. Expenditures'!$F148/'A. Revenue'!$D$30), ('B. Expenditures'!$G148/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E148/'A. Revenue'!$C$30), ('B. Expenditures'!$F148/'A. Revenue'!$D$30), ('B. Expenditures'!$G148/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC148=Sheet1!$B$2,'B. Expenditures'!K148,IF('B. Expenditures'!$AC148=Sheet1!$B$4,'B. Expenditures'!W148,IF($AC148=Sheet1!$B$3,'B. Expenditures'!Q148,\"\")))","v":""},{"$f":"IF($AC148=Sheet1!$B$2,'B. Expenditures'!L148,IF('B. Expenditures'!$AC148=Sheet1!$B$4,'B. Expenditures'!X148,IF($AC148=Sheet1!$B$3,'B. Expenditures'!R148,\"\")))","v":""},{"$f":"IF($AC148=Sheet1!$B$2,'B. Expenditures'!M148,IF('B. Expenditures'!$AC148=Sheet1!$B$4,'B. Expenditures'!Y148,IF($AC148=Sheet1!$B$3,'B. Expenditures'!S148,\"\")))","v":""},{"$f":"IF($AC148=Sheet1!$B$2,'B. Expenditures'!N148,IF('B. Expenditures'!$AC148=Sheet1!$B$4,'B. Expenditures'!Z148,IF($AC148=Sheet1!$B$3,'B. Expenditures'!T148,\"\")))","v":""},{"$f":"IF($AC148=Sheet1!$B$2,'B. Expenditures'!O148,IF('B. Expenditures'!$AC148=Sheet1!$B$4,'B. Expenditures'!AA148,IF($AC148=Sheet1!$B$3,'B. Expenditures'!U148,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,,-E149,G149), \"\")","v":""},null,"",{"$f":"IFERROR((1+$I149)*K149, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E149/'A. Revenue'!$C$30), ('B. Expenditures'!$F149/'A. Revenue'!$D$30), ('B. Expenditures'!$G149/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E149/'A. Revenue'!$C$30), ('B. Expenditures'!$F149/'A. Revenue'!$D$30), ('B. Expenditures'!$G149/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E149/'A. Revenue'!$C$30), ('B. Expenditures'!$F149/'A. Revenue'!$D$30), ('B. Expenditures'!$G149/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E149/'A. Revenue'!$C$30), ('B. Expenditures'!$F149/'A. Revenue'!$D$30), ('B. Expenditures'!$G149/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E149/'A. Revenue'!$C$30), ('B. Expenditures'!$F149/'A. Revenue'!$D$30), ('B. Expenditures'!$G149/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC149=Sheet1!$B$2,'B. Expenditures'!K149,IF('B. Expenditures'!$AC149=Sheet1!$B$4,'B. Expenditures'!W149,IF($AC149=Sheet1!$B$3,'B. Expenditures'!Q149,\"\")))","v":""},{"$f":"IF($AC149=Sheet1!$B$2,'B. Expenditures'!L149,IF('B. Expenditures'!$AC149=Sheet1!$B$4,'B. Expenditures'!X149,IF($AC149=Sheet1!$B$3,'B. Expenditures'!R149,\"\")))","v":""},{"$f":"IF($AC149=Sheet1!$B$2,'B. Expenditures'!M149,IF('B. Expenditures'!$AC149=Sheet1!$B$4,'B. Expenditures'!Y149,IF($AC149=Sheet1!$B$3,'B. Expenditures'!S149,\"\")))","v":""},{"$f":"IF($AC149=Sheet1!$B$2,'B. Expenditures'!N149,IF('B. Expenditures'!$AC149=Sheet1!$B$4,'B. Expenditures'!Z149,IF($AC149=Sheet1!$B$3,'B. Expenditures'!T149,\"\")))","v":""},{"$f":"IF($AC149=Sheet1!$B$2,'B. Expenditures'!O149,IF('B. Expenditures'!$AC149=Sheet1!$B$4,'B. Expenditures'!AA149,IF($AC149=Sheet1!$B$3,'B. Expenditures'!U149,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I150)*K150, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E150/'A. Revenue'!$C$30), ('B. Expenditures'!$F150/'A. Revenue'!$D$30), ('B. Expenditures'!$G150/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E150/'A. Revenue'!$C$30), ('B. Expenditures'!$F150/'A. Revenue'!$D$30), ('B. Expenditures'!$G150/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E150/'A. Revenue'!$C$30), ('B. Expenditures'!$F150/'A. Revenue'!$D$30), ('B. Expenditures'!$G150/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E150/'A. Revenue'!$C$30), ('B. Expenditures'!$F150/'A. Revenue'!$D$30), ('B. Expenditures'!$G150/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E150/'A. Revenue'!$C$30), ('B. Expenditures'!$F150/'A. Revenue'!$D$30), ('B. Expenditures'!$G150/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC150=Sheet1!$B$2,'B. Expenditures'!K150,IF('B. Expenditures'!$AC150=Sheet1!$B$4,'B. Expenditures'!W150,IF($AC150=Sheet1!$B$3,'B. Expenditures'!Q150,\"\")))","v":""},{"$f":"IF($AC150=Sheet1!$B$2,'B. Expenditures'!L150,IF('B. Expenditures'!$AC150=Sheet1!$B$4,'B. Expenditures'!X150,IF($AC150=Sheet1!$B$3,'B. Expenditures'!R150,\"\")))","v":""},{"$f":"IF($AC150=Sheet1!$B$2,'B. Expenditures'!M150,IF('B. Expenditures'!$AC150=Sheet1!$B$4,'B. Expenditures'!Y150,IF($AC150=Sheet1!$B$3,'B. Expenditures'!S150,\"\")))","v":""},{"$f":"IF($AC150=Sheet1!$B$2,'B. Expenditures'!N150,IF('B. Expenditures'!$AC150=Sheet1!$B$4,'B. Expenditures'!Z150,IF($AC150=Sheet1!$B$3,'B. Expenditures'!T150,\"\")))","v":""},{"$f":"IF($AC150=Sheet1!$B$2,'B. Expenditures'!O150,IF('B. Expenditures'!$AC150=Sheet1!$B$4,'B. Expenditures'!AA150,IF($AC150=Sheet1!$B$3,'B. Expenditures'!U150,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I151)*K151, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E151/'A. Revenue'!$C$30), ('B. Expenditures'!$F151/'A. Revenue'!$D$30), ('B. Expenditures'!$G151/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E151/'A. Revenue'!$C$30), ('B. Expenditures'!$F151/'A. Revenue'!$D$30), ('B. Expenditures'!$G151/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E151/'A. Revenue'!$C$30), ('B. Expenditures'!$F151/'A. Revenue'!$D$30), ('B. Expenditures'!$G151/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E151/'A. Revenue'!$C$30), ('B. Expenditures'!$F151/'A. Revenue'!$D$30), ('B. Expenditures'!$G151/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E151/'A. Revenue'!$C$30), ('B. Expenditures'!$F151/'A. Revenue'!$D$30), ('B. Expenditures'!$G151/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC151=Sheet1!$B$2,'B. Expenditures'!K151,IF('B. Expenditures'!$AC151=Sheet1!$B$4,'B. Expenditures'!W151,IF($AC151=Sheet1!$B$3,'B. Expenditures'!Q151,\"\")))","v":""},{"$f":"IF($AC151=Sheet1!$B$2,'B. Expenditures'!L151,IF('B. Expenditures'!$AC151=Sheet1!$B$4,'B. Expenditures'!X151,IF($AC151=Sheet1!$B$3,'B. Expenditures'!R151,\"\")))","v":""},{"$f":"IF($AC151=Sheet1!$B$2,'B. Expenditures'!M151,IF('B. Expenditures'!$AC151=Sheet1!$B$4,'B. Expenditures'!Y151,IF($AC151=Sheet1!$B$3,'B. Expenditures'!S151,\"\")))","v":""},{"$f":"IF($AC151=Sheet1!$B$2,'B. Expenditures'!N151,IF('B. Expenditures'!$AC151=Sheet1!$B$4,'B. Expenditures'!Z151,IF($AC151=Sheet1!$B$3,'B. Expenditures'!T151,\"\")))","v":""},{"$f":"IF($AC151=Sheet1!$B$2,'B. Expenditures'!O151,IF('B. Expenditures'!$AC151=Sheet1!$B$4,'B. Expenditures'!AA151,IF($AC151=Sheet1!$B$3,'B. Expenditures'!U151,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I152)*K152, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E152/'A. Revenue'!$C$30), ('B. Expenditures'!$F152/'A. Revenue'!$D$30), ('B. Expenditures'!$G152/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E152/'A. Revenue'!$C$30), ('B. Expenditures'!$F152/'A. Revenue'!$D$30), ('B. Expenditures'!$G152/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E152/'A. Revenue'!$C$30), ('B. Expenditures'!$F152/'A. Revenue'!$D$30), ('B. Expenditures'!$G152/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E152/'A. Revenue'!$C$30), ('B. Expenditures'!$F152/'A. Revenue'!$D$30), ('B. Expenditures'!$G152/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E152/'A. Revenue'!$C$30), ('B. Expenditures'!$F152/'A. Revenue'!$D$30), ('B. Expenditures'!$G152/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC152=Sheet1!$B$2,'B. Expenditures'!K152,IF('B. Expenditures'!$AC152=Sheet1!$B$4,'B. Expenditures'!W152,IF($AC152=Sheet1!$B$3,'B. Expenditures'!Q152,\"\")))","v":""},{"$f":"IF($AC152=Sheet1!$B$2,'B. Expenditures'!L152,IF('B. Expenditures'!$AC152=Sheet1!$B$4,'B. Expenditures'!X152,IF($AC152=Sheet1!$B$3,'B. Expenditures'!R152,\"\")))","v":""},{"$f":"IF($AC152=Sheet1!$B$2,'B. Expenditures'!M152,IF('B. Expenditures'!$AC152=Sheet1!$B$4,'B. Expenditures'!Y152,IF($AC152=Sheet1!$B$3,'B. Expenditures'!S152,\"\")))","v":""},{"$f":"IF($AC152=Sheet1!$B$2,'B. Expenditures'!N152,IF('B. Expenditures'!$AC152=Sheet1!$B$4,'B. Expenditures'!Z152,IF($AC152=Sheet1!$B$3,'B. Expenditures'!T152,\"\")))","v":""},{"$f":"IF($AC152=Sheet1!$B$2,'B. Expenditures'!O152,IF('B. Expenditures'!$AC152=Sheet1!$B$4,'B. Expenditures'!AA152,IF($AC152=Sheet1!$B$3,'B. Expenditures'!U152,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I153)*K153, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E153/'A. Revenue'!$C$30), ('B. Expenditures'!$F153/'A. Revenue'!$D$30), ('B. Expenditures'!$G153/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E153/'A. Revenue'!$C$30), ('B. Expenditures'!$F153/'A. Revenue'!$D$30), ('B. Expenditures'!$G153/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E153/'A. Revenue'!$C$30), ('B. Expenditures'!$F153/'A. Revenue'!$D$30), ('B. Expenditures'!$G153/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E153/'A. Revenue'!$C$30), ('B. Expenditures'!$F153/'A. Revenue'!$D$30), ('B. Expenditures'!$G153/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E153/'A. Revenue'!$C$30), ('B. Expenditures'!$F153/'A. Revenue'!$D$30), ('B. Expenditures'!$G153/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC153=Sheet1!$B$2,'B. Expenditures'!K153,IF('B. Expenditures'!$AC153=Sheet1!$B$4,'B. Expenditures'!W153,IF($AC153=Sheet1!$B$3,'B. Expenditures'!Q153,\"\")))","v":""},{"$f":"IF($AC153=Sheet1!$B$2,'B. Expenditures'!L153,IF('B. Expenditures'!$AC153=Sheet1!$B$4,'B. Expenditures'!X153,IF($AC153=Sheet1!$B$3,'B. Expenditures'!R153,\"\")))","v":""},{"$f":"IF($AC153=Sheet1!$B$2,'B. Expenditures'!M153,IF('B. Expenditures'!$AC153=Sheet1!$B$4,'B. Expenditures'!Y153,IF($AC153=Sheet1!$B$3,'B. Expenditures'!S153,\"\")))","v":""},{"$f":"IF($AC153=Sheet1!$B$2,'B. Expenditures'!N153,IF('B. Expenditures'!$AC153=Sheet1!$B$4,'B. Expenditures'!Z153,IF($AC153=Sheet1!$B$3,'B. Expenditures'!T153,\"\")))","v":""},{"$f":"IF($AC153=Sheet1!$B$2,'B. Expenditures'!O153,IF('B. Expenditures'!$AC153=Sheet1!$B$4,'B. Expenditures'!AA153,IF($AC153=Sheet1!$B$3,'B. Expenditures'!U153,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I154)*K154, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E154/'A. Revenue'!$C$30), ('B. Expenditures'!$F154/'A. Revenue'!$D$30), ('B. Expenditures'!$G154/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E154/'A. Revenue'!$C$30), ('B. Expenditures'!$F154/'A. Revenue'!$D$30), ('B. Expenditures'!$G154/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E154/'A. Revenue'!$C$30), ('B. Expenditures'!$F154/'A. Revenue'!$D$30), ('B. Expenditures'!$G154/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E154/'A. Revenue'!$C$30), ('B. Expenditures'!$F154/'A. Revenue'!$D$30), ('B. Expenditures'!$G154/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E154/'A. Revenue'!$C$30), ('B. Expenditures'!$F154/'A. Revenue'!$D$30), ('B. Expenditures'!$G154/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC154=Sheet1!$B$2,'B. Expenditures'!K154,IF('B. Expenditures'!$AC154=Sheet1!$B$4,'B. Expenditures'!W154,IF($AC154=Sheet1!$B$3,'B. Expenditures'!Q154,\"\")))","v":""},{"$f":"IF($AC154=Sheet1!$B$2,'B. Expenditures'!L154,IF('B. Expenditures'!$AC154=Sheet1!$B$4,'B. Expenditures'!X154,IF($AC154=Sheet1!$B$3,'B. Expenditures'!R154,\"\")))","v":""},{"$f":"IF($AC154=Sheet1!$B$2,'B. Expenditures'!M154,IF('B. Expenditures'!$AC154=Sheet1!$B$4,'B. Expenditures'!Y154,IF($AC154=Sheet1!$B$3,'B. Expenditures'!S154,\"\")))","v":""},{"$f":"IF($AC154=Sheet1!$B$2,'B. Expenditures'!N154,IF('B. Expenditures'!$AC154=Sheet1!$B$4,'B. Expenditures'!Z154,IF($AC154=Sheet1!$B$3,'B. Expenditures'!T154,\"\")))","v":""},{"$f":"IF($AC154=Sheet1!$B$2,'B. Expenditures'!O154,IF('B. Expenditures'!$AC154=Sheet1!$B$4,'B. Expenditures'!AA154,IF($AC154=Sheet1!$B$3,'B. Expenditures'!U154,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I155)*K155, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E155/'A. Revenue'!$C$30), ('B. Expenditures'!$F155/'A. Revenue'!$D$30), ('B. Expenditures'!$G155/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E155/'A. Revenue'!$C$30), ('B. Expenditures'!$F155/'A. Revenue'!$D$30), ('B. Expenditures'!$G155/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E155/'A. Revenue'!$C$30), ('B. Expenditures'!$F155/'A. Revenue'!$D$30), ('B. Expenditures'!$G155/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E155/'A. Revenue'!$C$30), ('B. Expenditures'!$F155/'A. Revenue'!$D$30), ('B. Expenditures'!$G155/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E155/'A. Revenue'!$C$30), ('B. Expenditures'!$F155/'A. Revenue'!$D$30), ('B. Expenditures'!$G155/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC155=Sheet1!$B$2,'B. Expenditures'!K155,IF('B. Expenditures'!$AC155=Sheet1!$B$4,'B. Expenditures'!W155,IF($AC155=Sheet1!$B$3,'B. Expenditures'!Q155,\"\")))","v":""},{"$f":"IF($AC155=Sheet1!$B$2,'B. Expenditures'!L155,IF('B. Expenditures'!$AC155=Sheet1!$B$4,'B. Expenditures'!X155,IF($AC155=Sheet1!$B$3,'B. Expenditures'!R155,\"\")))","v":""},{"$f":"IF($AC155=Sheet1!$B$2,'B. Expenditures'!M155,IF('B. Expenditures'!$AC155=Sheet1!$B$4,'B. Expenditures'!Y155,IF($AC155=Sheet1!$B$3,'B. Expenditures'!S155,\"\")))","v":""},{"$f":"IF($AC155=Sheet1!$B$2,'B. Expenditures'!N155,IF('B. Expenditures'!$AC155=Sheet1!$B$4,'B. Expenditures'!Z155,IF($AC155=Sheet1!$B$3,'B. Expenditures'!T155,\"\")))","v":""},{"$f":"IF($AC155=Sheet1!$B$2,'B. Expenditures'!O155,IF('B. Expenditures'!$AC155=Sheet1!$B$4,'B. Expenditures'!AA155,IF($AC155=Sheet1!$B$3,'B. Expenditures'!U155,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I156)*K156, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E156/'A. Revenue'!$C$30), ('B. Expenditures'!$F156/'A. Revenue'!$D$30), ('B. Expenditures'!$G156/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E156/'A. Revenue'!$C$30), ('B. Expenditures'!$F156/'A. Revenue'!$D$30), ('B. Expenditures'!$G156/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E156/'A. Revenue'!$C$30), ('B. Expenditures'!$F156/'A. Revenue'!$D$30), ('B. Expenditures'!$G156/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E156/'A. Revenue'!$C$30), ('B. Expenditures'!$F156/'A. Revenue'!$D$30), ('B. Expenditures'!$G156/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E156/'A. Revenue'!$C$30), ('B. Expenditures'!$F156/'A. Revenue'!$D$30), ('B. Expenditures'!$G156/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC156=Sheet1!$B$2,'B. Expenditures'!K156,IF('B. Expenditures'!$AC156=Sheet1!$B$4,'B. Expenditures'!W156,IF($AC156=Sheet1!$B$3,'B. Expenditures'!Q156,\"\")))","v":""},{"$f":"IF($AC156=Sheet1!$B$2,'B. Expenditures'!L156,IF('B. Expenditures'!$AC156=Sheet1!$B$4,'B. Expenditures'!X156,IF($AC156=Sheet1!$B$3,'B. Expenditures'!R156,\"\")))","v":""},{"$f":"IF($AC156=Sheet1!$B$2,'B. Expenditures'!M156,IF('B. Expenditures'!$AC156=Sheet1!$B$4,'B. Expenditures'!Y156,IF($AC156=Sheet1!$B$3,'B. Expenditures'!S156,\"\")))","v":""},{"$f":"IF($AC156=Sheet1!$B$2,'B. Expenditures'!N156,IF('B. Expenditures'!$AC156=Sheet1!$B$4,'B. Expenditures'!Z156,IF($AC156=Sheet1!$B$3,'B. Expenditures'!T156,\"\")))","v":""},{"$f":"IF($AC156=Sheet1!$B$2,'B. Expenditures'!O156,IF('B. Expenditures'!$AC156=Sheet1!$B$4,'B. Expenditures'!AA156,IF($AC156=Sheet1!$B$3,'B. Expenditures'!U156,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR((1+$I157)*G157, \"\")","v":""},{"$f":"IFERROR((1+$I157)*K157, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E157/'A. Revenue'!$C$30), ('B. Expenditures'!$F157/'A. Revenue'!$D$30), ('B. Expenditures'!$G157/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E157/'A. Revenue'!$C$30), ('B. Expenditures'!$F157/'A. Revenue'!$D$30), ('B. Expenditures'!$G157/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E157/'A. Revenue'!$C$30), ('B. Expenditures'!$F157/'A. Revenue'!$D$30), ('B. Expenditures'!$G157/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E157/'A. Revenue'!$C$30), ('B. Expenditures'!$F157/'A. Revenue'!$D$30), ('B. Expenditures'!$G157/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E157/'A. Revenue'!$C$30), ('B. Expenditures'!$F157/'A. Revenue'!$D$30), ('B. Expenditures'!$G157/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC157=Sheet1!$B$2,'B. Expenditures'!K157,IF('B. Expenditures'!$AC157=Sheet1!$B$4,'B. Expenditures'!W157,IF($AC157=Sheet1!$B$3,'B. Expenditures'!Q157,\"\")))","v":""},{"$f":"IF($AC157=Sheet1!$B$2,'B. Expenditures'!L157,IF('B. Expenditures'!$AC157=Sheet1!$B$4,'B. Expenditures'!X157,IF($AC157=Sheet1!$B$3,'B. Expenditures'!R157,\"\")))","v":""},{"$f":"IF($AC157=Sheet1!$B$2,'B. Expenditures'!M157,IF('B. Expenditures'!$AC157=Sheet1!$B$4,'B. Expenditures'!Y157,IF($AC157=Sheet1!$B$3,'B. Expenditures'!S157,\"\")))","v":""},{"$f":"IF($AC157=Sheet1!$B$2,'B. Expenditures'!N157,IF('B. Expenditures'!$AC157=Sheet1!$B$4,'B. Expenditures'!Z157,IF($AC157=Sheet1!$B$3,'B. Expenditures'!T157,\"\")))","v":""},{"$f":"IF($AC157=Sheet1!$B$2,'B. Expenditures'!O157,IF('B. Expenditures'!$AC157=Sheet1!$B$4,'B. Expenditures'!AA157,IF($AC157=Sheet1!$B$3,'B. Expenditures'!U157,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I158)*K158, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E158/'A. Revenue'!$C$30), ('B. Expenditures'!$F158/'A. Revenue'!$D$30), ('B. Expenditures'!$G158/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E158/'A. Revenue'!$C$30), ('B. Expenditures'!$F158/'A. Revenue'!$D$30), ('B. Expenditures'!$G158/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E158/'A. Revenue'!$C$30), ('B. Expenditures'!$F158/'A. Revenue'!$D$30), ('B. Expenditures'!$G158/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E158/'A. Revenue'!$C$30), ('B. Expenditures'!$F158/'A. Revenue'!$D$30), ('B. Expenditures'!$G158/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E158/'A. Revenue'!$C$30), ('B. Expenditures'!$F158/'A. Revenue'!$D$30), ('B. Expenditures'!$G158/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC158=Sheet1!$B$2,'B. Expenditures'!K158,IF('B. Expenditures'!$AC158=Sheet1!$B$4,'B. Expenditures'!W158,IF($AC158=Sheet1!$B$3,'B. Expenditures'!Q158,\"\")))","v":""},{"$f":"IF($AC158=Sheet1!$B$2,'B. Expenditures'!L158,IF('B. Expenditures'!$AC158=Sheet1!$B$4,'B. Expenditures'!X158,IF($AC158=Sheet1!$B$3,'B. Expenditures'!R158,\"\")))","v":""},{"$f":"IF($AC158=Sheet1!$B$2,'B. Expenditures'!M158,IF('B. Expenditures'!$AC158=Sheet1!$B$4,'B. Expenditures'!Y158,IF($AC158=Sheet1!$B$3,'B. Expenditures'!S158,\"\")))","v":""},{"$f":"IF($AC158=Sheet1!$B$2,'B. Expenditures'!N158,IF('B. Expenditures'!$AC158=Sheet1!$B$4,'B. Expenditures'!Z158,IF($AC158=Sheet1!$B$3,'B. Expenditures'!T158,\"\")))","v":""},{"$f":"IF($AC158=Sheet1!$B$2,'B. Expenditures'!O158,IF('B. Expenditures'!$AC158=Sheet1!$B$4,'B. Expenditures'!AA158,IF($AC158=Sheet1!$B$3,'B. Expenditures'!U158,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I159)*K159, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E159/'A. Revenue'!$C$30), ('B. Expenditures'!$F159/'A. Revenue'!$D$30), ('B. Expenditures'!$G159/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E159/'A. Revenue'!$C$30), ('B. Expenditures'!$F159/'A. Revenue'!$D$30), ('B. Expenditures'!$G159/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E159/'A. Revenue'!$C$30), ('B. Expenditures'!$F159/'A. Revenue'!$D$30), ('B. Expenditures'!$G159/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E159/'A. Revenue'!$C$30), ('B. Expenditures'!$F159/'A. Revenue'!$D$30), ('B. Expenditures'!$G159/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E159/'A. Revenue'!$C$30), ('B. Expenditures'!$F159/'A. Revenue'!$D$30), ('B. Expenditures'!$G159/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC159=Sheet1!$B$2,'B. Expenditures'!K159,IF('B. Expenditures'!$AC159=Sheet1!$B$4,'B. Expenditures'!W159,IF($AC159=Sheet1!$B$3,'B. Expenditures'!Q159,\"\")))","v":""},{"$f":"IF($AC159=Sheet1!$B$2,'B. Expenditures'!L159,IF('B. Expenditures'!$AC159=Sheet1!$B$4,'B. Expenditures'!X159,IF($AC159=Sheet1!$B$3,'B. Expenditures'!R159,\"\")))","v":""},{"$f":"IF($AC159=Sheet1!$B$2,'B. Expenditures'!M159,IF('B. Expenditures'!$AC159=Sheet1!$B$4,'B. Expenditures'!Y159,IF($AC159=Sheet1!$B$3,'B. Expenditures'!S159,\"\")))","v":""},{"$f":"IF($AC159=Sheet1!$B$2,'B. Expenditures'!N159,IF('B. Expenditures'!$AC159=Sheet1!$B$4,'B. Expenditures'!Z159,IF($AC159=Sheet1!$B$3,'B. Expenditures'!T159,\"\")))","v":""},{"$f":"IF($AC159=Sheet1!$B$2,'B. Expenditures'!O159,IF('B. Expenditures'!$AC159=Sheet1!$B$4,'B. Expenditures'!AA159,IF($AC159=Sheet1!$B$3,'B. Expenditures'!U159,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I160)*K160, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E160/'A. Revenue'!$C$30), ('B. Expenditures'!$F160/'A. Revenue'!$D$30), ('B. Expenditures'!$G160/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E160/'A. Revenue'!$C$30), ('B. Expenditures'!$F160/'A. Revenue'!$D$30), ('B. Expenditures'!$G160/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E160/'A. Revenue'!$C$30), ('B. Expenditures'!$F160/'A. Revenue'!$D$30), ('B. Expenditures'!$G160/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E160/'A. Revenue'!$C$30), ('B. Expenditures'!$F160/'A. Revenue'!$D$30), ('B. Expenditures'!$G160/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E160/'A. Revenue'!$C$30), ('B. Expenditures'!$F160/'A. Revenue'!$D$30), ('B. Expenditures'!$G160/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC160=Sheet1!$B$2,'B. Expenditures'!K160,IF('B. Expenditures'!$AC160=Sheet1!$B$4,'B. Expenditures'!W160,IF($AC160=Sheet1!$B$3,'B. Expenditures'!Q160,\"\")))","v":""},{"$f":"IF($AC160=Sheet1!$B$2,'B. Expenditures'!L160,IF('B. Expenditures'!$AC160=Sheet1!$B$4,'B. Expenditures'!X160,IF($AC160=Sheet1!$B$3,'B. Expenditures'!R160,\"\")))","v":""},{"$f":"IF($AC160=Sheet1!$B$2,'B. Expenditures'!M160,IF('B. Expenditures'!$AC160=Sheet1!$B$4,'B. Expenditures'!Y160,IF($AC160=Sheet1!$B$3,'B. Expenditures'!S160,\"\")))","v":""},{"$f":"IF($AC160=Sheet1!$B$2,'B. Expenditures'!N160,IF('B. Expenditures'!$AC160=Sheet1!$B$4,'B. Expenditures'!Z160,IF($AC160=Sheet1!$B$3,'B. Expenditures'!T160,\"\")))","v":""},{"$f":"IF($AC160=Sheet1!$B$2,'B. Expenditures'!O160,IF('B. Expenditures'!$AC160=Sheet1!$B$4,'B. Expenditures'!AA160,IF($AC160=Sheet1!$B$3,'B. Expenditures'!U160,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I161)*K161, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E161/'A. Revenue'!$C$30), ('B. Expenditures'!$F161/'A. Revenue'!$D$30), ('B. Expenditures'!$G161/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E161/'A. Revenue'!$C$30), ('B. Expenditures'!$F161/'A. Revenue'!$D$30), ('B. Expenditures'!$G161/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E161/'A. Revenue'!$C$30), ('B. Expenditures'!$F161/'A. Revenue'!$D$30), ('B. Expenditures'!$G161/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E161/'A. Revenue'!$C$30), ('B. Expenditures'!$F161/'A. Revenue'!$D$30), ('B. Expenditures'!$G161/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E161/'A. Revenue'!$C$30), ('B. Expenditures'!$F161/'A. Revenue'!$D$30), ('B. Expenditures'!$G161/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC161=Sheet1!$B$2,'B. Expenditures'!K161,IF('B. Expenditures'!$AC161=Sheet1!$B$4,'B. Expenditures'!W161,IF($AC161=Sheet1!$B$3,'B. Expenditures'!Q161,\"\")))","v":""},{"$f":"IF($AC161=Sheet1!$B$2,'B. Expenditures'!L161,IF('B. Expenditures'!$AC161=Sheet1!$B$4,'B. Expenditures'!X161,IF($AC161=Sheet1!$B$3,'B. Expenditures'!R161,\"\")))","v":""},{"$f":"IF($AC161=Sheet1!$B$2,'B. Expenditures'!M161,IF('B. Expenditures'!$AC161=Sheet1!$B$4,'B. Expenditures'!Y161,IF($AC161=Sheet1!$B$3,'B. Expenditures'!S161,\"\")))","v":""},{"$f":"IF($AC161=Sheet1!$B$2,'B. Expenditures'!N161,IF('B. Expenditures'!$AC161=Sheet1!$B$4,'B. Expenditures'!Z161,IF($AC161=Sheet1!$B$3,'B. Expenditures'!T161,\"\")))","v":""},{"$f":"IF($AC161=Sheet1!$B$2,'B. Expenditures'!O161,IF('B. Expenditures'!$AC161=Sheet1!$B$4,'B. Expenditures'!AA161,IF($AC161=Sheet1!$B$3,'B. Expenditures'!U161,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I162)*K162, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E162/'A. Revenue'!$C$30), ('B. Expenditures'!$F162/'A. Revenue'!$D$30), ('B. Expenditures'!$G162/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E162/'A. Revenue'!$C$30), ('B. Expenditures'!$F162/'A. Revenue'!$D$30), ('B. Expenditures'!$G162/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E162/'A. Revenue'!$C$30), ('B. Expenditures'!$F162/'A. Revenue'!$D$30), ('B. Expenditures'!$G162/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E162/'A. Revenue'!$C$30), ('B. Expenditures'!$F162/'A. Revenue'!$D$30), ('B. Expenditures'!$G162/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E162/'A. Revenue'!$C$30), ('B. Expenditures'!$F162/'A. Revenue'!$D$30), ('B. Expenditures'!$G162/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC162=Sheet1!$B$2,'B. Expenditures'!K162,IF('B. Expenditures'!$AC162=Sheet1!$B$4,'B. Expenditures'!W162,IF($AC162=Sheet1!$B$3,'B. Expenditures'!Q162,\"\")))","v":""},{"$f":"IF($AC162=Sheet1!$B$2,'B. Expenditures'!L162,IF('B. Expenditures'!$AC162=Sheet1!$B$4,'B. Expenditures'!X162,IF($AC162=Sheet1!$B$3,'B. Expenditures'!R162,\"\")))","v":""},{"$f":"IF($AC162=Sheet1!$B$2,'B. Expenditures'!M162,IF('B. Expenditures'!$AC162=Sheet1!$B$4,'B. Expenditures'!Y162,IF($AC162=Sheet1!$B$3,'B. Expenditures'!S162,\"\")))","v":""},{"$f":"IF($AC162=Sheet1!$B$2,'B. Expenditures'!N162,IF('B. Expenditures'!$AC162=Sheet1!$B$4,'B. Expenditures'!Z162,IF($AC162=Sheet1!$B$3,'B. Expenditures'!T162,\"\")))","v":""},{"$f":"IF($AC162=Sheet1!$B$2,'B. Expenditures'!O162,IF('B. Expenditures'!$AC162=Sheet1!$B$4,'B. Expenditures'!AA162,IF($AC162=Sheet1!$B$3,'B. Expenditures'!U162,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I163)*K163, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E163/'A. Revenue'!$C$30), ('B. Expenditures'!$F163/'A. Revenue'!$D$30), ('B. Expenditures'!$G163/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E163/'A. Revenue'!$C$30), ('B. Expenditures'!$F163/'A. Revenue'!$D$30), ('B. Expenditures'!$G163/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E163/'A. Revenue'!$C$30), ('B. Expenditures'!$F163/'A. Revenue'!$D$30), ('B. Expenditures'!$G163/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E163/'A. Revenue'!$C$30), ('B. Expenditures'!$F163/'A. Revenue'!$D$30), ('B. Expenditures'!$G163/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E163/'A. Revenue'!$C$30), ('B. Expenditures'!$F163/'A. Revenue'!$D$30), ('B. Expenditures'!$G163/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC163=Sheet1!$B$2,'B. Expenditures'!K163,IF('B. Expenditures'!$AC163=Sheet1!$B$4,'B. Expenditures'!W163,IF($AC163=Sheet1!$B$3,'B. Expenditures'!Q163,\"\")))","v":""},{"$f":"IF($AC163=Sheet1!$B$2,'B. Expenditures'!L163,IF('B. Expenditures'!$AC163=Sheet1!$B$4,'B. Expenditures'!X163,IF($AC163=Sheet1!$B$3,'B. Expenditures'!R163,\"\")))","v":""},{"$f":"IF($AC163=Sheet1!$B$2,'B. Expenditures'!M163,IF('B. Expenditures'!$AC163=Sheet1!$B$4,'B. Expenditures'!Y163,IF($AC163=Sheet1!$B$3,'B. Expenditures'!S163,\"\")))","v":""},{"$f":"IF($AC163=Sheet1!$B$2,'B. Expenditures'!N163,IF('B. Expenditures'!$AC163=Sheet1!$B$4,'B. Expenditures'!Z163,IF($AC163=Sheet1!$B$3,'B. Expenditures'!T163,\"\")))","v":""},{"$f":"IF($AC163=Sheet1!$B$2,'B. Expenditures'!O163,IF('B. Expenditures'!$AC163=Sheet1!$B$4,'B. Expenditures'!AA163,IF($AC163=Sheet1!$B$3,'B. Expenditures'!U163,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I164)*K164, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E164/'A. Revenue'!$C$30), ('B. Expenditures'!$F164/'A. Revenue'!$D$30), ('B. Expenditures'!$G164/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E164/'A. Revenue'!$C$30), ('B. Expenditures'!$F164/'A. Revenue'!$D$30), ('B. Expenditures'!$G164/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E164/'A. Revenue'!$C$30), ('B. Expenditures'!$F164/'A. Revenue'!$D$30), ('B. Expenditures'!$G164/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E164/'A. Revenue'!$C$30), ('B. Expenditures'!$F164/'A. Revenue'!$D$30), ('B. Expenditures'!$G164/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E164/'A. Revenue'!$C$30), ('B. Expenditures'!$F164/'A. Revenue'!$D$30), ('B. Expenditures'!$G164/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC164=Sheet1!$B$2,'B. Expenditures'!K164,IF('B. Expenditures'!$AC164=Sheet1!$B$4,'B. Expenditures'!W164,IF($AC164=Sheet1!$B$3,'B. Expenditures'!Q164,\"\")))","v":""},{"$f":"IF($AC164=Sheet1!$B$2,'B. Expenditures'!L164,IF('B. Expenditures'!$AC164=Sheet1!$B$4,'B. Expenditures'!X164,IF($AC164=Sheet1!$B$3,'B. Expenditures'!R164,\"\")))","v":""},{"$f":"IF($AC164=Sheet1!$B$2,'B. Expenditures'!M164,IF('B. Expenditures'!$AC164=Sheet1!$B$4,'B. Expenditures'!Y164,IF($AC164=Sheet1!$B$3,'B. Expenditures'!S164,\"\")))","v":""},{"$f":"IF($AC164=Sheet1!$B$2,'B. Expenditures'!N164,IF('B. Expenditures'!$AC164=Sheet1!$B$4,'B. Expenditures'!Z164,IF($AC164=Sheet1!$B$3,'B. Expenditures'!T164,\"\")))","v":""},{"$f":"IF($AC164=Sheet1!$B$2,'B. Expenditures'!O164,IF('B. Expenditures'!$AC164=Sheet1!$B$4,'B. Expenditures'!AA164,IF($AC164=Sheet1!$B$3,'B. Expenditures'!U164,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I165)*K165, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E165/'A. Revenue'!$C$30), ('B. Expenditures'!$F165/'A. Revenue'!$D$30), ('B. Expenditures'!$G165/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E165/'A. Revenue'!$C$30), ('B. Expenditures'!$F165/'A. Revenue'!$D$30), ('B. Expenditures'!$G165/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E165/'A. Revenue'!$C$30), ('B. Expenditures'!$F165/'A. Revenue'!$D$30), ('B. Expenditures'!$G165/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E165/'A. Revenue'!$C$30), ('B. Expenditures'!$F165/'A. Revenue'!$D$30), ('B. Expenditures'!$G165/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E165/'A. Revenue'!$C$30), ('B. Expenditures'!$F165/'A. Revenue'!$D$30), ('B. Expenditures'!$G165/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC165=Sheet1!$B$2,'B. Expenditures'!K165,IF('B. Expenditures'!$AC165=Sheet1!$B$4,'B. Expenditures'!W165,IF($AC165=Sheet1!$B$3,'B. Expenditures'!Q165,\"\")))","v":""},{"$f":"IF($AC165=Sheet1!$B$2,'B. Expenditures'!L165,IF('B. Expenditures'!$AC165=Sheet1!$B$4,'B. Expenditures'!X165,IF($AC165=Sheet1!$B$3,'B. Expenditures'!R165,\"\")))","v":""},{"$f":"IF($AC165=Sheet1!$B$2,'B. Expenditures'!M165,IF('B. Expenditures'!$AC165=Sheet1!$B$4,'B. Expenditures'!Y165,IF($AC165=Sheet1!$B$3,'B. Expenditures'!S165,\"\")))","v":""},{"$f":"IF($AC165=Sheet1!$B$2,'B. Expenditures'!N165,IF('B. Expenditures'!$AC165=Sheet1!$B$4,'B. Expenditures'!Z165,IF($AC165=Sheet1!$B$3,'B. Expenditures'!T165,\"\")))","v":""},{"$f":"IF($AC165=Sheet1!$B$2,'B. Expenditures'!O165,IF('B. Expenditures'!$AC165=Sheet1!$B$4,'B. Expenditures'!AA165,IF($AC165=Sheet1!$B$3,'B. Expenditures'!U165,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I166)*K166, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E166/'A. Revenue'!$C$30), ('B. Expenditures'!$F166/'A. Revenue'!$D$30), ('B. Expenditures'!$G166/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E166/'A. Revenue'!$C$30), ('B. Expenditures'!$F166/'A. Revenue'!$D$30), ('B. Expenditures'!$G166/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E166/'A. Revenue'!$C$30), ('B. Expenditures'!$F166/'A. Revenue'!$D$30), ('B. Expenditures'!$G166/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E166/'A. Revenue'!$C$30), ('B. Expenditures'!$F166/'A. Revenue'!$D$30), ('B. Expenditures'!$G166/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E166/'A. Revenue'!$C$30), ('B. Expenditures'!$F166/'A. Revenue'!$D$30), ('B. Expenditures'!$G166/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC166=Sheet1!$B$2,'B. Expenditures'!K166,IF('B. Expenditures'!$AC166=Sheet1!$B$4,'B. Expenditures'!W166,IF($AC166=Sheet1!$B$3,'B. Expenditures'!Q166,\"\")))","v":""},{"$f":"IF($AC166=Sheet1!$B$2,'B. Expenditures'!L166,IF('B. Expenditures'!$AC166=Sheet1!$B$4,'B. Expenditures'!X166,IF($AC166=Sheet1!$B$3,'B. Expenditures'!R166,\"\")))","v":""},{"$f":"IF($AC166=Sheet1!$B$2,'B. Expenditures'!M166,IF('B. Expenditures'!$AC166=Sheet1!$B$4,'B. Expenditures'!Y166,IF($AC166=Sheet1!$B$3,'B. Expenditures'!S166,\"\")))","v":""},{"$f":"IF($AC166=Sheet1!$B$2,'B. Expenditures'!N166,IF('B. Expenditures'!$AC166=Sheet1!$B$4,'B. Expenditures'!Z166,IF($AC166=Sheet1!$B$3,'B. Expenditures'!T166,\"\")))","v":""},{"$f":"IF($AC166=Sheet1!$B$2,'B. Expenditures'!O166,IF('B. Expenditures'!$AC166=Sheet1!$B$4,'B. Expenditures'!AA166,IF($AC166=Sheet1!$B$3,'B. Expenditures'!U166,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I167)*K167, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E167/'A. Revenue'!$C$30), ('B. Expenditures'!$F167/'A. Revenue'!$D$30), ('B. Expenditures'!$G167/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E167/'A. Revenue'!$C$30), ('B. Expenditures'!$F167/'A. Revenue'!$D$30), ('B. Expenditures'!$G167/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E167/'A. Revenue'!$C$30), ('B. Expenditures'!$F167/'A. Revenue'!$D$30), ('B. Expenditures'!$G167/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E167/'A. Revenue'!$C$30), ('B. Expenditures'!$F167/'A. Revenue'!$D$30), ('B. Expenditures'!$G167/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E167/'A. Revenue'!$C$30), ('B. Expenditures'!$F167/'A. Revenue'!$D$30), ('B. Expenditures'!$G167/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC167=Sheet1!$B$2,'B. Expenditures'!K167,IF('B. Expenditures'!$AC167=Sheet1!$B$4,'B. Expenditures'!W167,IF($AC167=Sheet1!$B$3,'B. Expenditures'!Q167,\"\")))","v":""},{"$f":"IF($AC167=Sheet1!$B$2,'B. Expenditures'!L167,IF('B. Expenditures'!$AC167=Sheet1!$B$4,'B. Expenditures'!X167,IF($AC167=Sheet1!$B$3,'B. Expenditures'!R167,\"\")))","v":""},{"$f":"IF($AC167=Sheet1!$B$2,'B. Expenditures'!M167,IF('B. Expenditures'!$AC167=Sheet1!$B$4,'B. Expenditures'!Y167,IF($AC167=Sheet1!$B$3,'B. Expenditures'!S167,\"\")))","v":""},{"$f":"IF($AC167=Sheet1!$B$2,'B. Expenditures'!N167,IF('B. Expenditures'!$AC167=Sheet1!$B$4,'B. Expenditures'!Z167,IF($AC167=Sheet1!$B$3,'B. Expenditures'!T167,\"\")))","v":""},{"$f":"IF($AC167=Sheet1!$B$2,'B. Expenditures'!O167,IF('B. Expenditures'!$AC167=Sheet1!$B$4,'B. Expenditures'!AA167,IF($AC167=Sheet1!$B$3,'B. Expenditures'!U167,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I168)*K168, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E168/'A. Revenue'!$C$30), ('B. Expenditures'!$F168/'A. Revenue'!$D$30), ('B. Expenditures'!$G168/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E168/'A. Revenue'!$C$30), ('B. Expenditures'!$F168/'A. Revenue'!$D$30), ('B. Expenditures'!$G168/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E168/'A. Revenue'!$C$30), ('B. Expenditures'!$F168/'A. Revenue'!$D$30), ('B. Expenditures'!$G168/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E168/'A. Revenue'!$C$30), ('B. Expenditures'!$F168/'A. Revenue'!$D$30), ('B. Expenditures'!$G168/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E168/'A. Revenue'!$C$30), ('B. Expenditures'!$F168/'A. Revenue'!$D$30), ('B. Expenditures'!$G168/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC168=Sheet1!$B$2,'B. Expenditures'!K168,IF('B. Expenditures'!$AC168=Sheet1!$B$4,'B. Expenditures'!W168,IF($AC168=Sheet1!$B$3,'B. Expenditures'!Q168,\"\")))","v":""},{"$f":"IF($AC168=Sheet1!$B$2,'B. Expenditures'!L168,IF('B. Expenditures'!$AC168=Sheet1!$B$4,'B. Expenditures'!X168,IF($AC168=Sheet1!$B$3,'B. Expenditures'!R168,\"\")))","v":""},{"$f":"IF($AC168=Sheet1!$B$2,'B. Expenditures'!M168,IF('B. Expenditures'!$AC168=Sheet1!$B$4,'B. Expenditures'!Y168,IF($AC168=Sheet1!$B$3,'B. Expenditures'!S168,\"\")))","v":""},{"$f":"IF($AC168=Sheet1!$B$2,'B. Expenditures'!N168,IF('B. Expenditures'!$AC168=Sheet1!$B$4,'B. Expenditures'!Z168,IF($AC168=Sheet1!$B$3,'B. Expenditures'!T168,\"\")))","v":""},{"$f":"IF($AC168=Sheet1!$B$2,'B. Expenditures'!O168,IF('B. Expenditures'!$AC168=Sheet1!$B$4,'B. Expenditures'!AA168,IF($AC168=Sheet1!$B$3,'B. Expenditures'!U168,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I169)*K169, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E169/'A. Revenue'!$C$30), ('B. Expenditures'!$F169/'A. Revenue'!$D$30), ('B. Expenditures'!$G169/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E169/'A. Revenue'!$C$30), ('B. Expenditures'!$F169/'A. Revenue'!$D$30), ('B. Expenditures'!$G169/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E169/'A. Revenue'!$C$30), ('B. Expenditures'!$F169/'A. Revenue'!$D$30), ('B. Expenditures'!$G169/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E169/'A. Revenue'!$C$30), ('B. Expenditures'!$F169/'A. Revenue'!$D$30), ('B. Expenditures'!$G169/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E169/'A. Revenue'!$C$30), ('B. Expenditures'!$F169/'A. Revenue'!$D$30), ('B. Expenditures'!$G169/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC169=Sheet1!$B$2,'B. Expenditures'!K169,IF('B. Expenditures'!$AC169=Sheet1!$B$4,'B. Expenditures'!W169,IF($AC169=Sheet1!$B$3,'B. Expenditures'!Q169,\"\")))","v":""},{"$f":"IF($AC169=Sheet1!$B$2,'B. Expenditures'!L169,IF('B. Expenditures'!$AC169=Sheet1!$B$4,'B. Expenditures'!X169,IF($AC169=Sheet1!$B$3,'B. Expenditures'!R169,\"\")))","v":""},{"$f":"IF($AC169=Sheet1!$B$2,'B. Expenditures'!M169,IF('B. Expenditures'!$AC169=Sheet1!$B$4,'B. Expenditures'!Y169,IF($AC169=Sheet1!$B$3,'B. Expenditures'!S169,\"\")))","v":""},{"$f":"IF($AC169=Sheet1!$B$2,'B. Expenditures'!N169,IF('B. Expenditures'!$AC169=Sheet1!$B$4,'B. Expenditures'!Z169,IF($AC169=Sheet1!$B$3,'B. Expenditures'!T169,\"\")))","v":""},{"$f":"IF($AC169=Sheet1!$B$2,'B. Expenditures'!O169,IF('B. Expenditures'!$AC169=Sheet1!$B$4,'B. Expenditures'!AA169,IF($AC169=Sheet1!$B$3,'B. Expenditures'!U169,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I170)*K170, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E170/'A. Revenue'!$C$30), ('B. Expenditures'!$F170/'A. Revenue'!$D$30), ('B. Expenditures'!$G170/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E170/'A. Revenue'!$C$30), ('B. Expenditures'!$F170/'A. Revenue'!$D$30), ('B. Expenditures'!$G170/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E170/'A. Revenue'!$C$30), ('B. Expenditures'!$F170/'A. Revenue'!$D$30), ('B. Expenditures'!$G170/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E170/'A. Revenue'!$C$30), ('B. Expenditures'!$F170/'A. Revenue'!$D$30), ('B. Expenditures'!$G170/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E170/'A. Revenue'!$C$30), ('B. Expenditures'!$F170/'A. Revenue'!$D$30), ('B. Expenditures'!$G170/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC170=Sheet1!$B$2,'B. Expenditures'!K170,IF('B. Expenditures'!$AC170=Sheet1!$B$4,'B. Expenditures'!W170,IF($AC170=Sheet1!$B$3,'B. Expenditures'!Q170,\"\")))","v":""},{"$f":"IF($AC170=Sheet1!$B$2,'B. Expenditures'!L170,IF('B. Expenditures'!$AC170=Sheet1!$B$4,'B. Expenditures'!X170,IF($AC170=Sheet1!$B$3,'B. Expenditures'!R170,\"\")))","v":""},{"$f":"IF($AC170=Sheet1!$B$2,'B. Expenditures'!M170,IF('B. Expenditures'!$AC170=Sheet1!$B$4,'B. Expenditures'!Y170,IF($AC170=Sheet1!$B$3,'B. Expenditures'!S170,\"\")))","v":""},{"$f":"IF($AC170=Sheet1!$B$2,'B. Expenditures'!N170,IF('B. Expenditures'!$AC170=Sheet1!$B$4,'B. Expenditures'!Z170,IF($AC170=Sheet1!$B$3,'B. Expenditures'!T170,\"\")))","v":""},{"$f":"IF($AC170=Sheet1!$B$2,'B. Expenditures'!O170,IF('B. Expenditures'!$AC170=Sheet1!$B$4,'B. Expenditures'!AA170,IF($AC170=Sheet1!$B$3,'B. Expenditures'!U170,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I171)*K171, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E171/'A. Revenue'!$C$30), ('B. Expenditures'!$F171/'A. Revenue'!$D$30), ('B. Expenditures'!$G171/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E171/'A. Revenue'!$C$30), ('B. Expenditures'!$F171/'A. Revenue'!$D$30), ('B. Expenditures'!$G171/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E171/'A. Revenue'!$C$30), ('B. Expenditures'!$F171/'A. Revenue'!$D$30), ('B. Expenditures'!$G171/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E171/'A. Revenue'!$C$30), ('B. Expenditures'!$F171/'A. Revenue'!$D$30), ('B. Expenditures'!$G171/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E171/'A. Revenue'!$C$30), ('B. Expenditures'!$F171/'A. Revenue'!$D$30), ('B. Expenditures'!$G171/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC171=Sheet1!$B$2,'B. Expenditures'!K171,IF('B. Expenditures'!$AC171=Sheet1!$B$4,'B. Expenditures'!W171,IF($AC171=Sheet1!$B$3,'B. Expenditures'!Q171,\"\")))","v":""},{"$f":"IF($AC171=Sheet1!$B$2,'B. Expenditures'!L171,IF('B. Expenditures'!$AC171=Sheet1!$B$4,'B. Expenditures'!X171,IF($AC171=Sheet1!$B$3,'B. Expenditures'!R171,\"\")))","v":""},{"$f":"IF($AC171=Sheet1!$B$2,'B. Expenditures'!M171,IF('B. Expenditures'!$AC171=Sheet1!$B$4,'B. Expenditures'!Y171,IF($AC171=Sheet1!$B$3,'B. Expenditures'!S171,\"\")))","v":""},{"$f":"IF($AC171=Sheet1!$B$2,'B. Expenditures'!N171,IF('B. Expenditures'!$AC171=Sheet1!$B$4,'B. Expenditures'!Z171,IF($AC171=Sheet1!$B$3,'B. Expenditures'!T171,\"\")))","v":""},{"$f":"IF($AC171=Sheet1!$B$2,'B. Expenditures'!O171,IF('B. Expenditures'!$AC171=Sheet1!$B$4,'B. Expenditures'!AA171,IF($AC171=Sheet1!$B$3,'B. Expenditures'!U171,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I172)*K172, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E172/'A. Revenue'!$C$30), ('B. Expenditures'!$F172/'A. Revenue'!$D$30), ('B. Expenditures'!$G172/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E172/'A. Revenue'!$C$30), ('B. Expenditures'!$F172/'A. Revenue'!$D$30), ('B. Expenditures'!$G172/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E172/'A. Revenue'!$C$30), ('B. Expenditures'!$F172/'A. Revenue'!$D$30), ('B. Expenditures'!$G172/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E172/'A. Revenue'!$C$30), ('B. Expenditures'!$F172/'A. Revenue'!$D$30), ('B. Expenditures'!$G172/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E172/'A. Revenue'!$C$30), ('B. Expenditures'!$F172/'A. Revenue'!$D$30), ('B. Expenditures'!$G172/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC172=Sheet1!$B$2,'B. Expenditures'!K172,IF('B. Expenditures'!$AC172=Sheet1!$B$4,'B. Expenditures'!W172,IF($AC172=Sheet1!$B$3,'B. Expenditures'!Q172,\"\")))","v":""},{"$f":"IF($AC172=Sheet1!$B$2,'B. Expenditures'!L172,IF('B. Expenditures'!$AC172=Sheet1!$B$4,'B. Expenditures'!X172,IF($AC172=Sheet1!$B$3,'B. Expenditures'!R172,\"\")))","v":""},{"$f":"IF($AC172=Sheet1!$B$2,'B. Expenditures'!M172,IF('B. Expenditures'!$AC172=Sheet1!$B$4,'B. Expenditures'!Y172,IF($AC172=Sheet1!$B$3,'B. Expenditures'!S172,\"\")))","v":""},{"$f":"IF($AC172=Sheet1!$B$2,'B. Expenditures'!N172,IF('B. Expenditures'!$AC172=Sheet1!$B$4,'B. Expenditures'!Z172,IF($AC172=Sheet1!$B$3,'B. Expenditures'!T172,\"\")))","v":""},{"$f":"IF($AC172=Sheet1!$B$2,'B. Expenditures'!O172,IF('B. Expenditures'!$AC172=Sheet1!$B$4,'B. Expenditures'!AA172,IF($AC172=Sheet1!$B$3,'B. Expenditures'!U172,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I173)*K173, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E173/'A. Revenue'!$C$30), ('B. Expenditures'!$F173/'A. Revenue'!$D$30), ('B. Expenditures'!$G173/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E173/'A. Revenue'!$C$30), ('B. Expenditures'!$F173/'A. Revenue'!$D$30), ('B. Expenditures'!$G173/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E173/'A. Revenue'!$C$30), ('B. Expenditures'!$F173/'A. Revenue'!$D$30), ('B. Expenditures'!$G173/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E173/'A. Revenue'!$C$30), ('B. Expenditures'!$F173/'A. Revenue'!$D$30), ('B. Expenditures'!$G173/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E173/'A. Revenue'!$C$30), ('B. Expenditures'!$F173/'A. Revenue'!$D$30), ('B. Expenditures'!$G173/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC173=Sheet1!$B$2,'B. Expenditures'!K173,IF('B. Expenditures'!$AC173=Sheet1!$B$4,'B. Expenditures'!W173,IF($AC173=Sheet1!$B$3,'B. Expenditures'!Q173,\"\")))","v":""},{"$f":"IF($AC173=Sheet1!$B$2,'B. Expenditures'!L173,IF('B. Expenditures'!$AC173=Sheet1!$B$4,'B. Expenditures'!X173,IF($AC173=Sheet1!$B$3,'B. Expenditures'!R173,\"\")))","v":""},{"$f":"IF($AC173=Sheet1!$B$2,'B. Expenditures'!M173,IF('B. Expenditures'!$AC173=Sheet1!$B$4,'B. Expenditures'!Y173,IF($AC173=Sheet1!$B$3,'B. Expenditures'!S173,\"\")))","v":""},{"$f":"IF($AC173=Sheet1!$B$2,'B. Expenditures'!N173,IF('B. Expenditures'!$AC173=Sheet1!$B$4,'B. Expenditures'!Z173,IF($AC173=Sheet1!$B$3,'B. Expenditures'!T173,\"\")))","v":""},{"$f":"IF($AC173=Sheet1!$B$2,'B. Expenditures'!O173,IF('B. Expenditures'!$AC173=Sheet1!$B$4,'B. Expenditures'!AA173,IF($AC173=Sheet1!$B$3,'B. Expenditures'!U173,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I174)*K174, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E174/'A. Revenue'!$C$30), ('B. Expenditures'!$F174/'A. Revenue'!$D$30), ('B. Expenditures'!$G174/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E174/'A. Revenue'!$C$30), ('B. Expenditures'!$F174/'A. Revenue'!$D$30), ('B. Expenditures'!$G174/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E174/'A. Revenue'!$C$30), ('B. Expenditures'!$F174/'A. Revenue'!$D$30), ('B. Expenditures'!$G174/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E174/'A. Revenue'!$C$30), ('B. Expenditures'!$F174/'A. Revenue'!$D$30), ('B. Expenditures'!$G174/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E174/'A. Revenue'!$C$30), ('B. Expenditures'!$F174/'A. Revenue'!$D$30), ('B. Expenditures'!$G174/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC174=Sheet1!$B$2,'B. Expenditures'!K174,IF('B. Expenditures'!$AC174=Sheet1!$B$4,'B. Expenditures'!W174,IF($AC174=Sheet1!$B$3,'B. Expenditures'!Q174,\"\")))","v":""},{"$f":"IF($AC174=Sheet1!$B$2,'B. Expenditures'!L174,IF('B. Expenditures'!$AC174=Sheet1!$B$4,'B. Expenditures'!X174,IF($AC174=Sheet1!$B$3,'B. Expenditures'!R174,\"\")))","v":""},{"$f":"IF($AC174=Sheet1!$B$2,'B. Expenditures'!M174,IF('B. Expenditures'!$AC174=Sheet1!$B$4,'B. Expenditures'!Y174,IF($AC174=Sheet1!$B$3,'B. Expenditures'!S174,\"\")))","v":""},{"$f":"IF($AC174=Sheet1!$B$2,'B. Expenditures'!N174,IF('B. Expenditures'!$AC174=Sheet1!$B$4,'B. Expenditures'!Z174,IF($AC174=Sheet1!$B$3,'B. Expenditures'!T174,\"\")))","v":""},{"$f":"IF($AC174=Sheet1!$B$2,'B. Expenditures'!O174,IF('B. Expenditures'!$AC174=Sheet1!$B$4,'B. Expenditures'!AA174,IF($AC174=Sheet1!$B$3,'B. Expenditures'!U174,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I175)*K175, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E175/'A. Revenue'!$C$30), ('B. Expenditures'!$F175/'A. Revenue'!$D$30), ('B. Expenditures'!$G175/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E175/'A. Revenue'!$C$30), ('B. Expenditures'!$F175/'A. Revenue'!$D$30), ('B. Expenditures'!$G175/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E175/'A. Revenue'!$C$30), ('B. Expenditures'!$F175/'A. Revenue'!$D$30), ('B. Expenditures'!$G175/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E175/'A. Revenue'!$C$30), ('B. Expenditures'!$F175/'A. Revenue'!$D$30), ('B. Expenditures'!$G175/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E175/'A. Revenue'!$C$30), ('B. Expenditures'!$F175/'A. Revenue'!$D$30), ('B. Expenditures'!$G175/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC175=Sheet1!$B$2,'B. Expenditures'!K175,IF('B. Expenditures'!$AC175=Sheet1!$B$4,'B. Expenditures'!W175,IF($AC175=Sheet1!$B$3,'B. Expenditures'!Q175,\"\")))","v":""},{"$f":"IF($AC175=Sheet1!$B$2,'B. Expenditures'!L175,IF('B. Expenditures'!$AC175=Sheet1!$B$4,'B. Expenditures'!X175,IF($AC175=Sheet1!$B$3,'B. Expenditures'!R175,\"\")))","v":""},{"$f":"IF($AC175=Sheet1!$B$2,'B. Expenditures'!M175,IF('B. Expenditures'!$AC175=Sheet1!$B$4,'B. Expenditures'!Y175,IF($AC175=Sheet1!$B$3,'B. Expenditures'!S175,\"\")))","v":""},{"$f":"IF($AC175=Sheet1!$B$2,'B. Expenditures'!N175,IF('B. Expenditures'!$AC175=Sheet1!$B$4,'B. Expenditures'!Z175,IF($AC175=Sheet1!$B$3,'B. Expenditures'!T175,\"\")))","v":""},{"$f":"IF($AC175=Sheet1!$B$2,'B. Expenditures'!O175,IF('B. Expenditures'!$AC175=Sheet1!$B$4,'B. Expenditures'!AA175,IF($AC175=Sheet1!$B$3,'B. Expenditures'!U175,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I176)*K176, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E176/'A. Revenue'!$C$30), ('B. Expenditures'!$F176/'A. Revenue'!$D$30), ('B. Expenditures'!$G176/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E176/'A. Revenue'!$C$30), ('B. Expenditures'!$F176/'A. Revenue'!$D$30), ('B. Expenditures'!$G176/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E176/'A. Revenue'!$C$30), ('B. Expenditures'!$F176/'A. Revenue'!$D$30), ('B. Expenditures'!$G176/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E176/'A. Revenue'!$C$30), ('B. Expenditures'!$F176/'A. Revenue'!$D$30), ('B. Expenditures'!$G176/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E176/'A. Revenue'!$C$30), ('B. Expenditures'!$F176/'A. Revenue'!$D$30), ('B. Expenditures'!$G176/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC176=Sheet1!$B$2,'B. Expenditures'!K176,IF('B. Expenditures'!$AC176=Sheet1!$B$4,'B. Expenditures'!W176,IF($AC176=Sheet1!$B$3,'B. Expenditures'!Q176,\"\")))","v":""},{"$f":"IF($AC176=Sheet1!$B$2,'B. Expenditures'!L176,IF('B. Expenditures'!$AC176=Sheet1!$B$4,'B. Expenditures'!X176,IF($AC176=Sheet1!$B$3,'B. Expenditures'!R176,\"\")))","v":""},{"$f":"IF($AC176=Sheet1!$B$2,'B. Expenditures'!M176,IF('B. Expenditures'!$AC176=Sheet1!$B$4,'B. Expenditures'!Y176,IF($AC176=Sheet1!$B$3,'B. Expenditures'!S176,\"\")))","v":""},{"$f":"IF($AC176=Sheet1!$B$2,'B. Expenditures'!N176,IF('B. Expenditures'!$AC176=Sheet1!$B$4,'B. Expenditures'!Z176,IF($AC176=Sheet1!$B$3,'B. Expenditures'!T176,\"\")))","v":""},{"$f":"IF($AC176=Sheet1!$B$2,'B. Expenditures'!O176,IF('B. Expenditures'!$AC176=Sheet1!$B$4,'B. Expenditures'!AA176,IF($AC176=Sheet1!$B$3,'B. Expenditures'!U176,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I177)*K177, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E177/'A. Revenue'!$C$30), ('B. Expenditures'!$F177/'A. Revenue'!$D$30), ('B. Expenditures'!$G177/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E177/'A. Revenue'!$C$30), ('B. Expenditures'!$F177/'A. Revenue'!$D$30), ('B. Expenditures'!$G177/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E177/'A. Revenue'!$C$30), ('B. Expenditures'!$F177/'A. Revenue'!$D$30), ('B. Expenditures'!$G177/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E177/'A. Revenue'!$C$30), ('B. Expenditures'!$F177/'A. Revenue'!$D$30), ('B. Expenditures'!$G177/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E177/'A. Revenue'!$C$30), ('B. Expenditures'!$F177/'A. Revenue'!$D$30), ('B. Expenditures'!$G177/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC177=Sheet1!$B$2,'B. Expenditures'!K177,IF('B. Expenditures'!$AC177=Sheet1!$B$4,'B. Expenditures'!W177,IF($AC177=Sheet1!$B$3,'B. Expenditures'!Q177,\"\")))","v":""},{"$f":"IF($AC177=Sheet1!$B$2,'B. Expenditures'!L177,IF('B. Expenditures'!$AC177=Sheet1!$B$4,'B. Expenditures'!X177,IF($AC177=Sheet1!$B$3,'B. Expenditures'!R177,\"\")))","v":""},{"$f":"IF($AC177=Sheet1!$B$2,'B. Expenditures'!M177,IF('B. Expenditures'!$AC177=Sheet1!$B$4,'B. Expenditures'!Y177,IF($AC177=Sheet1!$B$3,'B. Expenditures'!S177,\"\")))","v":""},{"$f":"IF($AC177=Sheet1!$B$2,'B. Expenditures'!N177,IF('B. Expenditures'!$AC177=Sheet1!$B$4,'B. Expenditures'!Z177,IF($AC177=Sheet1!$B$3,'B. Expenditures'!T177,\"\")))","v":""},{"$f":"IF($AC177=Sheet1!$B$2,'B. Expenditures'!O177,IF('B. Expenditures'!$AC177=Sheet1!$B$4,'B. Expenditures'!AA177,IF($AC177=Sheet1!$B$3,'B. Expenditures'!U177,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I178)*K178, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E178/'A. Revenue'!$C$30), ('B. Expenditures'!$F178/'A. Revenue'!$D$30), ('B. Expenditures'!$G178/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E178/'A. Revenue'!$C$30), ('B. Expenditures'!$F178/'A. Revenue'!$D$30), ('B. Expenditures'!$G178/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E178/'A. Revenue'!$C$30), ('B. Expenditures'!$F178/'A. Revenue'!$D$30), ('B. Expenditures'!$G178/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E178/'A. Revenue'!$C$30), ('B. Expenditures'!$F178/'A. Revenue'!$D$30), ('B. Expenditures'!$G178/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E178/'A. Revenue'!$C$30), ('B. Expenditures'!$F178/'A. Revenue'!$D$30), ('B. Expenditures'!$G178/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC178=Sheet1!$B$2,'B. Expenditures'!K178,IF('B. Expenditures'!$AC178=Sheet1!$B$4,'B. Expenditures'!W178,IF($AC178=Sheet1!$B$3,'B. Expenditures'!Q178,\"\")))","v":""},{"$f":"IF($AC178=Sheet1!$B$2,'B. Expenditures'!L178,IF('B. Expenditures'!$AC178=Sheet1!$B$4,'B. Expenditures'!X178,IF($AC178=Sheet1!$B$3,'B. Expenditures'!R178,\"\")))","v":""},{"$f":"IF($AC178=Sheet1!$B$2,'B. Expenditures'!M178,IF('B. Expenditures'!$AC178=Sheet1!$B$4,'B. Expenditures'!Y178,IF($AC178=Sheet1!$B$3,'B. Expenditures'!S178,\"\")))","v":""},{"$f":"IF($AC178=Sheet1!$B$2,'B. Expenditures'!N178,IF('B. Expenditures'!$AC178=Sheet1!$B$4,'B. Expenditures'!Z178,IF($AC178=Sheet1!$B$3,'B. Expenditures'!T178,\"\")))","v":""},{"$f":"IF($AC178=Sheet1!$B$2,'B. Expenditures'!O178,IF('B. Expenditures'!$AC178=Sheet1!$B$4,'B. Expenditures'!AA178,IF($AC178=Sheet1!$B$3,'B. Expenditures'!U178,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I179)*K179, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E179/'A. Revenue'!$C$30), ('B. Expenditures'!$F179/'A. Revenue'!$D$30), ('B. Expenditures'!$G179/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E179/'A. Revenue'!$C$30), ('B. Expenditures'!$F179/'A. Revenue'!$D$30), ('B. Expenditures'!$G179/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E179/'A. Revenue'!$C$30), ('B. Expenditures'!$F179/'A. Revenue'!$D$30), ('B. Expenditures'!$G179/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E179/'A. Revenue'!$C$30), ('B. Expenditures'!$F179/'A. Revenue'!$D$30), ('B. Expenditures'!$G179/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E179/'A. Revenue'!$C$30), ('B. Expenditures'!$F179/'A. Revenue'!$D$30), ('B. Expenditures'!$G179/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC179=Sheet1!$B$2,'B. Expenditures'!K179,IF('B. Expenditures'!$AC179=Sheet1!$B$4,'B. Expenditures'!W179,IF($AC179=Sheet1!$B$3,'B. Expenditures'!Q179,\"\")))","v":""},{"$f":"IF($AC179=Sheet1!$B$2,'B. Expenditures'!L179,IF('B. Expenditures'!$AC179=Sheet1!$B$4,'B. Expenditures'!X179,IF($AC179=Sheet1!$B$3,'B. Expenditures'!R179,\"\")))","v":""},{"$f":"IF($AC179=Sheet1!$B$2,'B. Expenditures'!M179,IF('B. Expenditures'!$AC179=Sheet1!$B$4,'B. Expenditures'!Y179,IF($AC179=Sheet1!$B$3,'B. Expenditures'!S179,\"\")))","v":""},{"$f":"IF($AC179=Sheet1!$B$2,'B. Expenditures'!N179,IF('B. Expenditures'!$AC179=Sheet1!$B$4,'B. Expenditures'!Z179,IF($AC179=Sheet1!$B$3,'B. Expenditures'!T179,\"\")))","v":""},{"$f":"IF($AC179=Sheet1!$B$2,'B. Expenditures'!O179,IF('B. Expenditures'!$AC179=Sheet1!$B$4,'B. Expenditures'!AA179,IF($AC179=Sheet1!$B$3,'B. Expenditures'!U179,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I180)*K180, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E180/'A. Revenue'!$C$30), ('B. Expenditures'!$F180/'A. Revenue'!$D$30), ('B. Expenditures'!$G180/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E180/'A. Revenue'!$C$30), ('B. Expenditures'!$F180/'A. Revenue'!$D$30), ('B. Expenditures'!$G180/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E180/'A. Revenue'!$C$30), ('B. Expenditures'!$F180/'A. Revenue'!$D$30), ('B. Expenditures'!$G180/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E180/'A. Revenue'!$C$30), ('B. Expenditures'!$F180/'A. Revenue'!$D$30), ('B. Expenditures'!$G180/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E180/'A. Revenue'!$C$30), ('B. Expenditures'!$F180/'A. Revenue'!$D$30), ('B. Expenditures'!$G180/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC180=Sheet1!$B$2,'B. Expenditures'!K180,IF('B. Expenditures'!$AC180=Sheet1!$B$4,'B. Expenditures'!W180,IF($AC180=Sheet1!$B$3,'B. Expenditures'!Q180,\"\")))","v":""},{"$f":"IF($AC180=Sheet1!$B$2,'B. Expenditures'!L180,IF('B. Expenditures'!$AC180=Sheet1!$B$4,'B. Expenditures'!X180,IF($AC180=Sheet1!$B$3,'B. Expenditures'!R180,\"\")))","v":""},{"$f":"IF($AC180=Sheet1!$B$2,'B. Expenditures'!M180,IF('B. Expenditures'!$AC180=Sheet1!$B$4,'B. Expenditures'!Y180,IF($AC180=Sheet1!$B$3,'B. Expenditures'!S180,\"\")))","v":""},{"$f":"IF($AC180=Sheet1!$B$2,'B. Expenditures'!N180,IF('B. Expenditures'!$AC180=Sheet1!$B$4,'B. Expenditures'!Z180,IF($AC180=Sheet1!$B$3,'B. Expenditures'!T180,\"\")))","v":""},{"$f":"IF($AC180=Sheet1!$B$2,'B. Expenditures'!O180,IF('B. Expenditures'!$AC180=Sheet1!$B$4,'B. Expenditures'!AA180,IF($AC180=Sheet1!$B$3,'B. Expenditures'!U180,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I181)*K181, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E181/'A. Revenue'!$C$30), ('B. Expenditures'!$F181/'A. Revenue'!$D$30), ('B. Expenditures'!$G181/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E181/'A. Revenue'!$C$30), ('B. Expenditures'!$F181/'A. Revenue'!$D$30), ('B. Expenditures'!$G181/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E181/'A. Revenue'!$C$30), ('B. Expenditures'!$F181/'A. Revenue'!$D$30), ('B. Expenditures'!$G181/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E181/'A. Revenue'!$C$30), ('B. Expenditures'!$F181/'A. Revenue'!$D$30), ('B. Expenditures'!$G181/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E181/'A. Revenue'!$C$30), ('B. Expenditures'!$F181/'A. Revenue'!$D$30), ('B. Expenditures'!$G181/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC181=Sheet1!$B$2,'B. Expenditures'!K181,IF('B. Expenditures'!$AC181=Sheet1!$B$4,'B. Expenditures'!W181,IF($AC181=Sheet1!$B$3,'B. Expenditures'!Q181,\"\")))","v":""},{"$f":"IF($AC181=Sheet1!$B$2,'B. Expenditures'!L181,IF('B. Expenditures'!$AC181=Sheet1!$B$4,'B. Expenditures'!X181,IF($AC181=Sheet1!$B$3,'B. Expenditures'!R181,\"\")))","v":""},{"$f":"IF($AC181=Sheet1!$B$2,'B. Expenditures'!M181,IF('B. Expenditures'!$AC181=Sheet1!$B$4,'B. Expenditures'!Y181,IF($AC181=Sheet1!$B$3,'B. Expenditures'!S181,\"\")))","v":""},{"$f":"IF($AC181=Sheet1!$B$2,'B. Expenditures'!N181,IF('B. Expenditures'!$AC181=Sheet1!$B$4,'B. Expenditures'!Z181,IF($AC181=Sheet1!$B$3,'B. Expenditures'!T181,\"\")))","v":""},{"$f":"IF($AC181=Sheet1!$B$2,'B. Expenditures'!O181,IF('B. Expenditures'!$AC181=Sheet1!$B$4,'B. Expenditures'!AA181,IF($AC181=Sheet1!$B$3,'B. Expenditures'!U181,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I182)*K182, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E182/'A. Revenue'!$C$30), ('B. Expenditures'!$F182/'A. Revenue'!$D$30), ('B. Expenditures'!$G182/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E182/'A. Revenue'!$C$30), ('B. Expenditures'!$F182/'A. Revenue'!$D$30), ('B. Expenditures'!$G182/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E182/'A. Revenue'!$C$30), ('B. Expenditures'!$F182/'A. Revenue'!$D$30), ('B. Expenditures'!$G182/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E182/'A. Revenue'!$C$30), ('B. Expenditures'!$F182/'A. Revenue'!$D$30), ('B. Expenditures'!$G182/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E182/'A. Revenue'!$C$30), ('B. Expenditures'!$F182/'A. Revenue'!$D$30), ('B. Expenditures'!$G182/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC182=Sheet1!$B$2,'B. Expenditures'!K182,IF('B. Expenditures'!$AC182=Sheet1!$B$4,'B. Expenditures'!W182,IF($AC182=Sheet1!$B$3,'B. Expenditures'!Q182,\"\")))","v":""},{"$f":"IF($AC182=Sheet1!$B$2,'B. Expenditures'!L182,IF('B. Expenditures'!$AC182=Sheet1!$B$4,'B. Expenditures'!X182,IF($AC182=Sheet1!$B$3,'B. Expenditures'!R182,\"\")))","v":""},{"$f":"IF($AC182=Sheet1!$B$2,'B. Expenditures'!M182,IF('B. Expenditures'!$AC182=Sheet1!$B$4,'B. Expenditures'!Y182,IF($AC182=Sheet1!$B$3,'B. Expenditures'!S182,\"\")))","v":""},{"$f":"IF($AC182=Sheet1!$B$2,'B. Expenditures'!N182,IF('B. Expenditures'!$AC182=Sheet1!$B$4,'B. Expenditures'!Z182,IF($AC182=Sheet1!$B$3,'B. Expenditures'!T182,\"\")))","v":""},{"$f":"IF($AC182=Sheet1!$B$2,'B. Expenditures'!O182,IF('B. Expenditures'!$AC182=Sheet1!$B$4,'B. Expenditures'!AA182,IF($AC182=Sheet1!$B$3,'B. Expenditures'!U182,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I183)*K183, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E183/'A. Revenue'!$C$30), ('B. Expenditures'!$F183/'A. Revenue'!$D$30), ('B. Expenditures'!$G183/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E183/'A. Revenue'!$C$30), ('B. Expenditures'!$F183/'A. Revenue'!$D$30), ('B. Expenditures'!$G183/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E183/'A. Revenue'!$C$30), ('B. Expenditures'!$F183/'A. Revenue'!$D$30), ('B. Expenditures'!$G183/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E183/'A. Revenue'!$C$30), ('B. Expenditures'!$F183/'A. Revenue'!$D$30), ('B. Expenditures'!$G183/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E183/'A. Revenue'!$C$30), ('B. Expenditures'!$F183/'A. Revenue'!$D$30), ('B. Expenditures'!$G183/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC183=Sheet1!$B$2,'B. Expenditures'!K183,IF('B. Expenditures'!$AC183=Sheet1!$B$4,'B. Expenditures'!W183,IF($AC183=Sheet1!$B$3,'B. Expenditures'!Q183,\"\")))","v":""},{"$f":"IF($AC183=Sheet1!$B$2,'B. Expenditures'!L183,IF('B. Expenditures'!$AC183=Sheet1!$B$4,'B. Expenditures'!X183,IF($AC183=Sheet1!$B$3,'B. Expenditures'!R183,\"\")))","v":""},{"$f":"IF($AC183=Sheet1!$B$2,'B. Expenditures'!M183,IF('B. Expenditures'!$AC183=Sheet1!$B$4,'B. Expenditures'!Y183,IF($AC183=Sheet1!$B$3,'B. Expenditures'!S183,\"\")))","v":""},{"$f":"IF($AC183=Sheet1!$B$2,'B. Expenditures'!N183,IF('B. Expenditures'!$AC183=Sheet1!$B$4,'B. Expenditures'!Z183,IF($AC183=Sheet1!$B$3,'B. Expenditures'!T183,\"\")))","v":""},{"$f":"IF($AC183=Sheet1!$B$2,'B. Expenditures'!O183,IF('B. Expenditures'!$AC183=Sheet1!$B$4,'B. Expenditures'!AA183,IF($AC183=Sheet1!$B$3,'B. Expenditures'!U183,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I184)*K184, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E184/'A. Revenue'!$C$30), ('B. Expenditures'!$F184/'A. Revenue'!$D$30), ('B. Expenditures'!$G184/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E184/'A. Revenue'!$C$30), ('B. Expenditures'!$F184/'A. Revenue'!$D$30), ('B. Expenditures'!$G184/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E184/'A. Revenue'!$C$30), ('B. Expenditures'!$F184/'A. Revenue'!$D$30), ('B. Expenditures'!$G184/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E184/'A. Revenue'!$C$30), ('B. Expenditures'!$F184/'A. Revenue'!$D$30), ('B. Expenditures'!$G184/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E184/'A. Revenue'!$C$30), ('B. Expenditures'!$F184/'A. Revenue'!$D$30), ('B. Expenditures'!$G184/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC184=Sheet1!$B$2,'B. Expenditures'!K184,IF('B. Expenditures'!$AC184=Sheet1!$B$4,'B. Expenditures'!W184,IF($AC184=Sheet1!$B$3,'B. Expenditures'!Q184,\"\")))","v":""},{"$f":"IF($AC184=Sheet1!$B$2,'B. Expenditures'!L184,IF('B. Expenditures'!$AC184=Sheet1!$B$4,'B. Expenditures'!X184,IF($AC184=Sheet1!$B$3,'B. Expenditures'!R184,\"\")))","v":""},{"$f":"IF($AC184=Sheet1!$B$2,'B. Expenditures'!M184,IF('B. Expenditures'!$AC184=Sheet1!$B$4,'B. Expenditures'!Y184,IF($AC184=Sheet1!$B$3,'B. Expenditures'!S184,\"\")))","v":""},{"$f":"IF($AC184=Sheet1!$B$2,'B. Expenditures'!N184,IF('B. Expenditures'!$AC184=Sheet1!$B$4,'B. Expenditures'!Z184,IF($AC184=Sheet1!$B$3,'B. Expenditures'!T184,\"\")))","v":""},{"$f":"IF($AC184=Sheet1!$B$2,'B. Expenditures'!O184,IF('B. Expenditures'!$AC184=Sheet1!$B$4,'B. Expenditures'!AA184,IF($AC184=Sheet1!$B$3,'B. Expenditures'!U184,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I185)*K185, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E185/'A. Revenue'!$C$30), ('B. Expenditures'!$F185/'A. Revenue'!$D$30), ('B. Expenditures'!$G185/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E185/'A. Revenue'!$C$30), ('B. Expenditures'!$F185/'A. Revenue'!$D$30), ('B. Expenditures'!$G185/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E185/'A. Revenue'!$C$30), ('B. Expenditures'!$F185/'A. Revenue'!$D$30), ('B. Expenditures'!$G185/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E185/'A. Revenue'!$C$30), ('B. Expenditures'!$F185/'A. Revenue'!$D$30), ('B. Expenditures'!$G185/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E185/'A. Revenue'!$C$30), ('B. Expenditures'!$F185/'A. Revenue'!$D$30), ('B. Expenditures'!$G185/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC185=Sheet1!$B$2,'B. Expenditures'!K185,IF('B. Expenditures'!$AC185=Sheet1!$B$4,'B. Expenditures'!W185,IF($AC185=Sheet1!$B$3,'B. Expenditures'!Q185,\"\")))","v":""},{"$f":"IF($AC185=Sheet1!$B$2,'B. Expenditures'!L185,IF('B. Expenditures'!$AC185=Sheet1!$B$4,'B. Expenditures'!X185,IF($AC185=Sheet1!$B$3,'B. Expenditures'!R185,\"\")))","v":""},{"$f":"IF($AC185=Sheet1!$B$2,'B. Expenditures'!M185,IF('B. Expenditures'!$AC185=Sheet1!$B$4,'B. Expenditures'!Y185,IF($AC185=Sheet1!$B$3,'B. Expenditures'!S185,\"\")))","v":""},{"$f":"IF($AC185=Sheet1!$B$2,'B. Expenditures'!N185,IF('B. Expenditures'!$AC185=Sheet1!$B$4,'B. Expenditures'!Z185,IF($AC185=Sheet1!$B$3,'B. Expenditures'!T185,\"\")))","v":""},{"$f":"IF($AC185=Sheet1!$B$2,'B. Expenditures'!O185,IF('B. Expenditures'!$AC185=Sheet1!$B$4,'B. Expenditures'!AA185,IF($AC185=Sheet1!$B$3,'B. Expenditures'!U185,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I186)*K186, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E186/'A. Revenue'!$C$30), ('B. Expenditures'!$F186/'A. Revenue'!$D$30), ('B. Expenditures'!$G186/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E186/'A. Revenue'!$C$30), ('B. Expenditures'!$F186/'A. Revenue'!$D$30), ('B. Expenditures'!$G186/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E186/'A. Revenue'!$C$30), ('B. Expenditures'!$F186/'A. Revenue'!$D$30), ('B. Expenditures'!$G186/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E186/'A. Revenue'!$C$30), ('B. Expenditures'!$F186/'A. Revenue'!$D$30), ('B. Expenditures'!$G186/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E186/'A. Revenue'!$C$30), ('B. Expenditures'!$F186/'A. Revenue'!$D$30), ('B. Expenditures'!$G186/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC186=Sheet1!$B$2,'B. Expenditures'!K186,IF('B. Expenditures'!$AC186=Sheet1!$B$4,'B. Expenditures'!W186,IF($AC186=Sheet1!$B$3,'B. Expenditures'!Q186,\"\")))","v":""},{"$f":"IF($AC186=Sheet1!$B$2,'B. Expenditures'!L186,IF('B. Expenditures'!$AC186=Sheet1!$B$4,'B. Expenditures'!X186,IF($AC186=Sheet1!$B$3,'B. Expenditures'!R186,\"\")))","v":""},{"$f":"IF($AC186=Sheet1!$B$2,'B. Expenditures'!M186,IF('B. Expenditures'!$AC186=Sheet1!$B$4,'B. Expenditures'!Y186,IF($AC186=Sheet1!$B$3,'B. Expenditures'!S186,\"\")))","v":""},{"$f":"IF($AC186=Sheet1!$B$2,'B. Expenditures'!N186,IF('B. Expenditures'!$AC186=Sheet1!$B$4,'B. Expenditures'!Z186,IF($AC186=Sheet1!$B$3,'B. Expenditures'!T186,\"\")))","v":""},{"$f":"IF($AC186=Sheet1!$B$2,'B. Expenditures'!O186,IF('B. Expenditures'!$AC186=Sheet1!$B$4,'B. Expenditures'!AA186,IF($AC186=Sheet1!$B$3,'B. Expenditures'!U186,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I187)*K187, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E187/'A. Revenue'!$C$30), ('B. Expenditures'!$F187/'A. Revenue'!$D$30), ('B. Expenditures'!$G187/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E187/'A. Revenue'!$C$30), ('B. Expenditures'!$F187/'A. Revenue'!$D$30), ('B. Expenditures'!$G187/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E187/'A. Revenue'!$C$30), ('B. Expenditures'!$F187/'A. Revenue'!$D$30), ('B. Expenditures'!$G187/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E187/'A. Revenue'!$C$30), ('B. Expenditures'!$F187/'A. Revenue'!$D$30), ('B. Expenditures'!$G187/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E187/'A. Revenue'!$C$30), ('B. Expenditures'!$F187/'A. Revenue'!$D$30), ('B. Expenditures'!$G187/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC187=Sheet1!$B$2,'B. Expenditures'!K187,IF('B. Expenditures'!$AC187=Sheet1!$B$4,'B. Expenditures'!W187,IF($AC187=Sheet1!$B$3,'B. Expenditures'!Q187,\"\")))","v":""},{"$f":"IF($AC187=Sheet1!$B$2,'B. Expenditures'!L187,IF('B. Expenditures'!$AC187=Sheet1!$B$4,'B. Expenditures'!X187,IF($AC187=Sheet1!$B$3,'B. Expenditures'!R187,\"\")))","v":""},{"$f":"IF($AC187=Sheet1!$B$2,'B. Expenditures'!M187,IF('B. Expenditures'!$AC187=Sheet1!$B$4,'B. Expenditures'!Y187,IF($AC187=Sheet1!$B$3,'B. Expenditures'!S187,\"\")))","v":""},{"$f":"IF($AC187=Sheet1!$B$2,'B. Expenditures'!N187,IF('B. Expenditures'!$AC187=Sheet1!$B$4,'B. Expenditures'!Z187,IF($AC187=Sheet1!$B$3,'B. Expenditures'!T187,\"\")))","v":""},{"$f":"IF($AC187=Sheet1!$B$2,'B. Expenditures'!O187,IF('B. Expenditures'!$AC187=Sheet1!$B$4,'B. Expenditures'!AA187,IF($AC187=Sheet1!$B$3,'B. Expenditures'!U187,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I188)*K188, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E188/'A. Revenue'!$C$30), ('B. Expenditures'!$F188/'A. Revenue'!$D$30), ('B. Expenditures'!$G188/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E188/'A. Revenue'!$C$30), ('B. Expenditures'!$F188/'A. Revenue'!$D$30), ('B. Expenditures'!$G188/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E188/'A. Revenue'!$C$30), ('B. Expenditures'!$F188/'A. Revenue'!$D$30), ('B. Expenditures'!$G188/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E188/'A. Revenue'!$C$30), ('B. Expenditures'!$F188/'A. Revenue'!$D$30), ('B. Expenditures'!$G188/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E188/'A. Revenue'!$C$30), ('B. Expenditures'!$F188/'A. Revenue'!$D$30), ('B. Expenditures'!$G188/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC188=Sheet1!$B$2,'B. Expenditures'!K188,IF('B. Expenditures'!$AC188=Sheet1!$B$4,'B. Expenditures'!W188,IF($AC188=Sheet1!$B$3,'B. Expenditures'!Q188,\"\")))","v":""},{"$f":"IF($AC188=Sheet1!$B$2,'B. Expenditures'!L188,IF('B. Expenditures'!$AC188=Sheet1!$B$4,'B. Expenditures'!X188,IF($AC188=Sheet1!$B$3,'B. Expenditures'!R188,\"\")))","v":""},{"$f":"IF($AC188=Sheet1!$B$2,'B. Expenditures'!M188,IF('B. Expenditures'!$AC188=Sheet1!$B$4,'B. Expenditures'!Y188,IF($AC188=Sheet1!$B$3,'B. Expenditures'!S188,\"\")))","v":""},{"$f":"IF($AC188=Sheet1!$B$2,'B. Expenditures'!N188,IF('B. Expenditures'!$AC188=Sheet1!$B$4,'B. Expenditures'!Z188,IF($AC188=Sheet1!$B$3,'B. Expenditures'!T188,\"\")))","v":""},{"$f":"IF($AC188=Sheet1!$B$2,'B. Expenditures'!O188,IF('B. Expenditures'!$AC188=Sheet1!$B$4,'B. Expenditures'!AA188,IF($AC188=Sheet1!$B$3,'B. Expenditures'!U188,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I189)*K189, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E189/'A. Revenue'!$C$30), ('B. Expenditures'!$F189/'A. Revenue'!$D$30), ('B. Expenditures'!$G189/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E189/'A. Revenue'!$C$30), ('B. Expenditures'!$F189/'A. Revenue'!$D$30), ('B. Expenditures'!$G189/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E189/'A. Revenue'!$C$30), ('B. Expenditures'!$F189/'A. Revenue'!$D$30), ('B. Expenditures'!$G189/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E189/'A. Revenue'!$C$30), ('B. Expenditures'!$F189/'A. Revenue'!$D$30), ('B. Expenditures'!$G189/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E189/'A. Revenue'!$C$30), ('B. Expenditures'!$F189/'A. Revenue'!$D$30), ('B. Expenditures'!$G189/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC189=Sheet1!$B$2,'B. Expenditures'!K189,IF('B. Expenditures'!$AC189=Sheet1!$B$4,'B. Expenditures'!W189,IF($AC189=Sheet1!$B$3,'B. Expenditures'!Q189,\"\")))","v":""},{"$f":"IF($AC189=Sheet1!$B$2,'B. Expenditures'!L189,IF('B. Expenditures'!$AC189=Sheet1!$B$4,'B. Expenditures'!X189,IF($AC189=Sheet1!$B$3,'B. Expenditures'!R189,\"\")))","v":""},{"$f":"IF($AC189=Sheet1!$B$2,'B. Expenditures'!M189,IF('B. Expenditures'!$AC189=Sheet1!$B$4,'B. Expenditures'!Y189,IF($AC189=Sheet1!$B$3,'B. Expenditures'!S189,\"\")))","v":""},{"$f":"IF($AC189=Sheet1!$B$2,'B. Expenditures'!N189,IF('B. Expenditures'!$AC189=Sheet1!$B$4,'B. Expenditures'!Z189,IF($AC189=Sheet1!$B$3,'B. Expenditures'!T189,\"\")))","v":""},{"$f":"IF($AC189=Sheet1!$B$2,'B. Expenditures'!O189,IF('B. Expenditures'!$AC189=Sheet1!$B$4,'B. Expenditures'!AA189,IF($AC189=Sheet1!$B$3,'B. Expenditures'!U189,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I190)*K190, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E190/'A. Revenue'!$C$30), ('B. Expenditures'!$F190/'A. Revenue'!$D$30), ('B. Expenditures'!$G190/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E190/'A. Revenue'!$C$30), ('B. Expenditures'!$F190/'A. Revenue'!$D$30), ('B. Expenditures'!$G190/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E190/'A. Revenue'!$C$30), ('B. Expenditures'!$F190/'A. Revenue'!$D$30), ('B. Expenditures'!$G190/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E190/'A. Revenue'!$C$30), ('B. Expenditures'!$F190/'A. Revenue'!$D$30), ('B. Expenditures'!$G190/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E190/'A. Revenue'!$C$30), ('B. Expenditures'!$F190/'A. Revenue'!$D$30), ('B. Expenditures'!$G190/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC190=Sheet1!$B$2,'B. Expenditures'!K190,IF('B. Expenditures'!$AC190=Sheet1!$B$4,'B. Expenditures'!W190,IF($AC190=Sheet1!$B$3,'B. Expenditures'!Q190,\"\")))","v":""},{"$f":"IF($AC190=Sheet1!$B$2,'B. Expenditures'!L190,IF('B. Expenditures'!$AC190=Sheet1!$B$4,'B. Expenditures'!X190,IF($AC190=Sheet1!$B$3,'B. Expenditures'!R190,\"\")))","v":""},{"$f":"IF($AC190=Sheet1!$B$2,'B. Expenditures'!M190,IF('B. Expenditures'!$AC190=Sheet1!$B$4,'B. Expenditures'!Y190,IF($AC190=Sheet1!$B$3,'B. Expenditures'!S190,\"\")))","v":""},{"$f":"IF($AC190=Sheet1!$B$2,'B. Expenditures'!N190,IF('B. Expenditures'!$AC190=Sheet1!$B$4,'B. Expenditures'!Z190,IF($AC190=Sheet1!$B$3,'B. Expenditures'!T190,\"\")))","v":""},{"$f":"IF($AC190=Sheet1!$B$2,'B. Expenditures'!O190,IF('B. Expenditures'!$AC190=Sheet1!$B$4,'B. Expenditures'!AA190,IF($AC190=Sheet1!$B$3,'B. Expenditures'!U190,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I191)*K191, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E191/'A. Revenue'!$C$30), ('B. Expenditures'!$F191/'A. Revenue'!$D$30), ('B. Expenditures'!$G191/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E191/'A. Revenue'!$C$30), ('B. Expenditures'!$F191/'A. Revenue'!$D$30), ('B. Expenditures'!$G191/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E191/'A. Revenue'!$C$30), ('B. Expenditures'!$F191/'A. Revenue'!$D$30), ('B. Expenditures'!$G191/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E191/'A. Revenue'!$C$30), ('B. Expenditures'!$F191/'A. Revenue'!$D$30), ('B. Expenditures'!$G191/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E191/'A. Revenue'!$C$30), ('B. Expenditures'!$F191/'A. Revenue'!$D$30), ('B. Expenditures'!$G191/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC191=Sheet1!$B$2,'B. Expenditures'!K191,IF('B. Expenditures'!$AC191=Sheet1!$B$4,'B. Expenditures'!W191,IF($AC191=Sheet1!$B$3,'B. Expenditures'!Q191,\"\")))","v":""},{"$f":"IF($AC191=Sheet1!$B$2,'B. Expenditures'!L191,IF('B. Expenditures'!$AC191=Sheet1!$B$4,'B. Expenditures'!X191,IF($AC191=Sheet1!$B$3,'B. Expenditures'!R191,\"\")))","v":""},{"$f":"IF($AC191=Sheet1!$B$2,'B. Expenditures'!M191,IF('B. Expenditures'!$AC191=Sheet1!$B$4,'B. Expenditures'!Y191,IF($AC191=Sheet1!$B$3,'B. Expenditures'!S191,\"\")))","v":""},{"$f":"IF($AC191=Sheet1!$B$2,'B. Expenditures'!N191,IF('B. Expenditures'!$AC191=Sheet1!$B$4,'B. Expenditures'!Z191,IF($AC191=Sheet1!$B$3,'B. Expenditures'!T191,\"\")))","v":""},{"$f":"IF($AC191=Sheet1!$B$2,'B. Expenditures'!O191,IF('B. Expenditures'!$AC191=Sheet1!$B$4,'B. Expenditures'!AA191,IF($AC191=Sheet1!$B$3,'B. Expenditures'!U191,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I192)*K192, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E192/'A. Revenue'!$C$30), ('B. Expenditures'!$F192/'A. Revenue'!$D$30), ('B. Expenditures'!$G192/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E192/'A. Revenue'!$C$30), ('B. Expenditures'!$F192/'A. Revenue'!$D$30), ('B. Expenditures'!$G192/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E192/'A. Revenue'!$C$30), ('B. Expenditures'!$F192/'A. Revenue'!$D$30), ('B. Expenditures'!$G192/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E192/'A. Revenue'!$C$30), ('B. Expenditures'!$F192/'A. Revenue'!$D$30), ('B. Expenditures'!$G192/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E192/'A. Revenue'!$C$30), ('B. Expenditures'!$F192/'A. Revenue'!$D$30), ('B. Expenditures'!$G192/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC192=Sheet1!$B$2,'B. Expenditures'!K192,IF('B. Expenditures'!$AC192=Sheet1!$B$4,'B. Expenditures'!W192,IF($AC192=Sheet1!$B$3,'B. Expenditures'!Q192,\"\")))","v":""},{"$f":"IF($AC192=Sheet1!$B$2,'B. Expenditures'!L192,IF('B. Expenditures'!$AC192=Sheet1!$B$4,'B. Expenditures'!X192,IF($AC192=Sheet1!$B$3,'B. Expenditures'!R192,\"\")))","v":""},{"$f":"IF($AC192=Sheet1!$B$2,'B. Expenditures'!M192,IF('B. Expenditures'!$AC192=Sheet1!$B$4,'B. Expenditures'!Y192,IF($AC192=Sheet1!$B$3,'B. Expenditures'!S192,\"\")))","v":""},{"$f":"IF($AC192=Sheet1!$B$2,'B. Expenditures'!N192,IF('B. Expenditures'!$AC192=Sheet1!$B$4,'B. Expenditures'!Z192,IF($AC192=Sheet1!$B$3,'B. Expenditures'!T192,\"\")))","v":""},{"$f":"IF($AC192=Sheet1!$B$2,'B. Expenditures'!O192,IF('B. Expenditures'!$AC192=Sheet1!$B$4,'B. Expenditures'!AA192,IF($AC192=Sheet1!$B$3,'B. Expenditures'!U192,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I193)*K193, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E193/'A. Revenue'!$C$30), ('B. Expenditures'!$F193/'A. Revenue'!$D$30), ('B. Expenditures'!$G193/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E193/'A. Revenue'!$C$30), ('B. Expenditures'!$F193/'A. Revenue'!$D$30), ('B. Expenditures'!$G193/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E193/'A. Revenue'!$C$30), ('B. Expenditures'!$F193/'A. Revenue'!$D$30), ('B. Expenditures'!$G193/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E193/'A. Revenue'!$C$30), ('B. Expenditures'!$F193/'A. Revenue'!$D$30), ('B. Expenditures'!$G193/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E193/'A. Revenue'!$C$30), ('B. Expenditures'!$F193/'A. Revenue'!$D$30), ('B. Expenditures'!$G193/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC193=Sheet1!$B$2,'B. Expenditures'!K193,IF('B. Expenditures'!$AC193=Sheet1!$B$4,'B. Expenditures'!W193,IF($AC193=Sheet1!$B$3,'B. Expenditures'!Q193,\"\")))","v":""},{"$f":"IF($AC193=Sheet1!$B$2,'B. Expenditures'!L193,IF('B. Expenditures'!$AC193=Sheet1!$B$4,'B. Expenditures'!X193,IF($AC193=Sheet1!$B$3,'B. Expenditures'!R193,\"\")))","v":""},{"$f":"IF($AC193=Sheet1!$B$2,'B. Expenditures'!M193,IF('B. Expenditures'!$AC193=Sheet1!$B$4,'B. Expenditures'!Y193,IF($AC193=Sheet1!$B$3,'B. Expenditures'!S193,\"\")))","v":""},{"$f":"IF($AC193=Sheet1!$B$2,'B. Expenditures'!N193,IF('B. Expenditures'!$AC193=Sheet1!$B$4,'B. Expenditures'!Z193,IF($AC193=Sheet1!$B$3,'B. Expenditures'!T193,\"\")))","v":""},{"$f":"IF($AC193=Sheet1!$B$2,'B. Expenditures'!O193,IF('B. Expenditures'!$AC193=Sheet1!$B$4,'B. Expenditures'!AA193,IF($AC193=Sheet1!$B$3,'B. Expenditures'!U193,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I194)*K194, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E194/'A. Revenue'!$C$30), ('B. Expenditures'!$F194/'A. Revenue'!$D$30), ('B. Expenditures'!$G194/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E194/'A. Revenue'!$C$30), ('B. Expenditures'!$F194/'A. Revenue'!$D$30), ('B. Expenditures'!$G194/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E194/'A. Revenue'!$C$30), ('B. Expenditures'!$F194/'A. Revenue'!$D$30), ('B. Expenditures'!$G194/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E194/'A. Revenue'!$C$30), ('B. Expenditures'!$F194/'A. Revenue'!$D$30), ('B. Expenditures'!$G194/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E194/'A. Revenue'!$C$30), ('B. Expenditures'!$F194/'A. Revenue'!$D$30), ('B. Expenditures'!$G194/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC194=Sheet1!$B$2,'B. Expenditures'!K194,IF('B. Expenditures'!$AC194=Sheet1!$B$4,'B. Expenditures'!W194,IF($AC194=Sheet1!$B$3,'B. Expenditures'!Q194,\"\")))","v":""},{"$f":"IF($AC194=Sheet1!$B$2,'B. Expenditures'!L194,IF('B. Expenditures'!$AC194=Sheet1!$B$4,'B. Expenditures'!X194,IF($AC194=Sheet1!$B$3,'B. Expenditures'!R194,\"\")))","v":""},{"$f":"IF($AC194=Sheet1!$B$2,'B. Expenditures'!M194,IF('B. Expenditures'!$AC194=Sheet1!$B$4,'B. Expenditures'!Y194,IF($AC194=Sheet1!$B$3,'B. Expenditures'!S194,\"\")))","v":""},{"$f":"IF($AC194=Sheet1!$B$2,'B. Expenditures'!N194,IF('B. Expenditures'!$AC194=Sheet1!$B$4,'B. Expenditures'!Z194,IF($AC194=Sheet1!$B$3,'B. Expenditures'!T194,\"\")))","v":""},{"$f":"IF($AC194=Sheet1!$B$2,'B. Expenditures'!O194,IF('B. Expenditures'!$AC194=Sheet1!$B$4,'B. Expenditures'!AA194,IF($AC194=Sheet1!$B$3,'B. Expenditures'!U194,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I195)*K195, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E195/'A. Revenue'!$C$30), ('B. Expenditures'!$F195/'A. Revenue'!$D$30), ('B. Expenditures'!$G195/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E195/'A. Revenue'!$C$30), ('B. Expenditures'!$F195/'A. Revenue'!$D$30), ('B. Expenditures'!$G195/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E195/'A. Revenue'!$C$30), ('B. Expenditures'!$F195/'A. Revenue'!$D$30), ('B. Expenditures'!$G195/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E195/'A. Revenue'!$C$30), ('B. Expenditures'!$F195/'A. Revenue'!$D$30), ('B. Expenditures'!$G195/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E195/'A. Revenue'!$C$30), ('B. Expenditures'!$F195/'A. Revenue'!$D$30), ('B. Expenditures'!$G195/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC195=Sheet1!$B$2,'B. Expenditures'!K195,IF('B. Expenditures'!$AC195=Sheet1!$B$4,'B. Expenditures'!W195,IF($AC195=Sheet1!$B$3,'B. Expenditures'!Q195,\"\")))","v":""},{"$f":"IF($AC195=Sheet1!$B$2,'B. Expenditures'!L195,IF('B. Expenditures'!$AC195=Sheet1!$B$4,'B. Expenditures'!X195,IF($AC195=Sheet1!$B$3,'B. Expenditures'!R195,\"\")))","v":""},{"$f":"IF($AC195=Sheet1!$B$2,'B. Expenditures'!M195,IF('B. Expenditures'!$AC195=Sheet1!$B$4,'B. Expenditures'!Y195,IF($AC195=Sheet1!$B$3,'B. Expenditures'!S195,\"\")))","v":""},{"$f":"IF($AC195=Sheet1!$B$2,'B. Expenditures'!N195,IF('B. Expenditures'!$AC195=Sheet1!$B$4,'B. Expenditures'!Z195,IF($AC195=Sheet1!$B$3,'B. Expenditures'!T195,\"\")))","v":""},{"$f":"IF($AC195=Sheet1!$B$2,'B. Expenditures'!O195,IF('B. Expenditures'!$AC195=Sheet1!$B$4,'B. Expenditures'!AA195,IF($AC195=Sheet1!$B$3,'B. Expenditures'!U195,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I196)*K196, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E196/'A. Revenue'!$C$30), ('B. Expenditures'!$F196/'A. Revenue'!$D$30), ('B. Expenditures'!$G196/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E196/'A. Revenue'!$C$30), ('B. Expenditures'!$F196/'A. Revenue'!$D$30), ('B. Expenditures'!$G196/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E196/'A. Revenue'!$C$30), ('B. Expenditures'!$F196/'A. Revenue'!$D$30), ('B. Expenditures'!$G196/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E196/'A. Revenue'!$C$30), ('B. Expenditures'!$F196/'A. Revenue'!$D$30), ('B. Expenditures'!$G196/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E196/'A. Revenue'!$C$30), ('B. Expenditures'!$F196/'A. Revenue'!$D$30), ('B. Expenditures'!$G196/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC196=Sheet1!$B$2,'B. Expenditures'!K196,IF('B. Expenditures'!$AC196=Sheet1!$B$4,'B. Expenditures'!W196,IF($AC196=Sheet1!$B$3,'B. Expenditures'!Q196,\"\")))","v":""},{"$f":"IF($AC196=Sheet1!$B$2,'B. Expenditures'!L196,IF('B. Expenditures'!$AC196=Sheet1!$B$4,'B. Expenditures'!X196,IF($AC196=Sheet1!$B$3,'B. Expenditures'!R196,\"\")))","v":""},{"$f":"IF($AC196=Sheet1!$B$2,'B. Expenditures'!M196,IF('B. Expenditures'!$AC196=Sheet1!$B$4,'B. Expenditures'!Y196,IF($AC196=Sheet1!$B$3,'B. Expenditures'!S196,\"\")))","v":""},{"$f":"IF($AC196=Sheet1!$B$2,'B. Expenditures'!N196,IF('B. Expenditures'!$AC196=Sheet1!$B$4,'B. Expenditures'!Z196,IF($AC196=Sheet1!$B$3,'B. Expenditures'!T196,\"\")))","v":""},{"$f":"IF($AC196=Sheet1!$B$2,'B. Expenditures'!O196,IF('B. Expenditures'!$AC196=Sheet1!$B$4,'B. Expenditures'!AA196,IF($AC196=Sheet1!$B$3,'B. Expenditures'!U196,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I197)*K197, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E197/'A. Revenue'!$C$30), ('B. Expenditures'!$F197/'A. Revenue'!$D$30), ('B. Expenditures'!$G197/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E197/'A. Revenue'!$C$30), ('B. Expenditures'!$F197/'A. Revenue'!$D$30), ('B. Expenditures'!$G197/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E197/'A. Revenue'!$C$30), ('B. Expenditures'!$F197/'A. Revenue'!$D$30), ('B. Expenditures'!$G197/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E197/'A. Revenue'!$C$30), ('B. Expenditures'!$F197/'A. Revenue'!$D$30), ('B. Expenditures'!$G197/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E197/'A. Revenue'!$C$30), ('B. Expenditures'!$F197/'A. Revenue'!$D$30), ('B. Expenditures'!$G197/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC197=Sheet1!$B$2,'B. Expenditures'!K197,IF('B. Expenditures'!$AC197=Sheet1!$B$4,'B. Expenditures'!W197,IF($AC197=Sheet1!$B$3,'B. Expenditures'!Q197,\"\")))","v":""},{"$f":"IF($AC197=Sheet1!$B$2,'B. Expenditures'!L197,IF('B. Expenditures'!$AC197=Sheet1!$B$4,'B. Expenditures'!X197,IF($AC197=Sheet1!$B$3,'B. Expenditures'!R197,\"\")))","v":""},{"$f":"IF($AC197=Sheet1!$B$2,'B. Expenditures'!M197,IF('B. Expenditures'!$AC197=Sheet1!$B$4,'B. Expenditures'!Y197,IF($AC197=Sheet1!$B$3,'B. Expenditures'!S197,\"\")))","v":""},{"$f":"IF($AC197=Sheet1!$B$2,'B. Expenditures'!N197,IF('B. Expenditures'!$AC197=Sheet1!$B$4,'B. Expenditures'!Z197,IF($AC197=Sheet1!$B$3,'B. Expenditures'!T197,\"\")))","v":""},{"$f":"IF($AC197=Sheet1!$B$2,'B. Expenditures'!O197,IF('B. Expenditures'!$AC197=Sheet1!$B$4,'B. Expenditures'!AA197,IF($AC197=Sheet1!$B$3,'B. Expenditures'!U197,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I198)*K198, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E198/'A. Revenue'!$C$30), ('B. Expenditures'!$F198/'A. Revenue'!$D$30), ('B. Expenditures'!$G198/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E198/'A. Revenue'!$C$30), ('B. Expenditures'!$F198/'A. Revenue'!$D$30), ('B. Expenditures'!$G198/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E198/'A. Revenue'!$C$30), ('B. Expenditures'!$F198/'A. Revenue'!$D$30), ('B. Expenditures'!$G198/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E198/'A. Revenue'!$C$30), ('B. Expenditures'!$F198/'A. Revenue'!$D$30), ('B. Expenditures'!$G198/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E198/'A. Revenue'!$C$30), ('B. Expenditures'!$F198/'A. Revenue'!$D$30), ('B. Expenditures'!$G198/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC198=Sheet1!$B$2,'B. Expenditures'!K198,IF('B. Expenditures'!$AC198=Sheet1!$B$4,'B. Expenditures'!W198,IF($AC198=Sheet1!$B$3,'B. Expenditures'!Q198,\"\")))","v":""},{"$f":"IF($AC198=Sheet1!$B$2,'B. Expenditures'!L198,IF('B. Expenditures'!$AC198=Sheet1!$B$4,'B. Expenditures'!X198,IF($AC198=Sheet1!$B$3,'B. Expenditures'!R198,\"\")))","v":""},{"$f":"IF($AC198=Sheet1!$B$2,'B. Expenditures'!M198,IF('B. Expenditures'!$AC198=Sheet1!$B$4,'B. Expenditures'!Y198,IF($AC198=Sheet1!$B$3,'B. Expenditures'!S198,\"\")))","v":""},{"$f":"IF($AC198=Sheet1!$B$2,'B. Expenditures'!N198,IF('B. Expenditures'!$AC198=Sheet1!$B$4,'B. Expenditures'!Z198,IF($AC198=Sheet1!$B$3,'B. Expenditures'!T198,\"\")))","v":""},{"$f":"IF($AC198=Sheet1!$B$2,'B. Expenditures'!O198,IF('B. Expenditures'!$AC198=Sheet1!$B$4,'B. Expenditures'!AA198,IF($AC198=Sheet1!$B$3,'B. Expenditures'!U198,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I199)*K199, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E199/'A. Revenue'!$C$30), ('B. Expenditures'!$F199/'A. Revenue'!$D$30), ('B. Expenditures'!$G199/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E199/'A. Revenue'!$C$30), ('B. Expenditures'!$F199/'A. Revenue'!$D$30), ('B. Expenditures'!$G199/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E199/'A. Revenue'!$C$30), ('B. Expenditures'!$F199/'A. Revenue'!$D$30), ('B. Expenditures'!$G199/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E199/'A. Revenue'!$C$30), ('B. Expenditures'!$F199/'A. Revenue'!$D$30), ('B. Expenditures'!$G199/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E199/'A. Revenue'!$C$30), ('B. Expenditures'!$F199/'A. Revenue'!$D$30), ('B. Expenditures'!$G199/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC199=Sheet1!$B$2,'B. Expenditures'!K199,IF('B. Expenditures'!$AC199=Sheet1!$B$4,'B. Expenditures'!W199,IF($AC199=Sheet1!$B$3,'B. Expenditures'!Q199,\"\")))","v":""},{"$f":"IF($AC199=Sheet1!$B$2,'B. Expenditures'!L199,IF('B. Expenditures'!$AC199=Sheet1!$B$4,'B. Expenditures'!X199,IF($AC199=Sheet1!$B$3,'B. Expenditures'!R199,\"\")))","v":""},{"$f":"IF($AC199=Sheet1!$B$2,'B. Expenditures'!M199,IF('B. Expenditures'!$AC199=Sheet1!$B$4,'B. Expenditures'!Y199,IF($AC199=Sheet1!$B$3,'B. Expenditures'!S199,\"\")))","v":""},{"$f":"IF($AC199=Sheet1!$B$2,'B. Expenditures'!N199,IF('B. Expenditures'!$AC199=Sheet1!$B$4,'B. Expenditures'!Z199,IF($AC199=Sheet1!$B$3,'B. Expenditures'!T199,\"\")))","v":""},{"$f":"IF($AC199=Sheet1!$B$2,'B. Expenditures'!O199,IF('B. Expenditures'!$AC199=Sheet1!$B$4,'B. Expenditures'!AA199,IF($AC199=Sheet1!$B$3,'B. Expenditures'!U199,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I200)*K200, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E200/'A. Revenue'!$C$30), ('B. Expenditures'!$F200/'A. Revenue'!$D$30), ('B. Expenditures'!$G200/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E200/'A. Revenue'!$C$30), ('B. Expenditures'!$F200/'A. Revenue'!$D$30), ('B. Expenditures'!$G200/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E200/'A. Revenue'!$C$30), ('B. Expenditures'!$F200/'A. Revenue'!$D$30), ('B. Expenditures'!$G200/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E200/'A. Revenue'!$C$30), ('B. Expenditures'!$F200/'A. Revenue'!$D$30), ('B. Expenditures'!$G200/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E200/'A. Revenue'!$C$30), ('B. Expenditures'!$F200/'A. Revenue'!$D$30), ('B. Expenditures'!$G200/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC200=Sheet1!$B$2,'B. Expenditures'!K200,IF('B. Expenditures'!$AC200=Sheet1!$B$4,'B. Expenditures'!W200,IF($AC200=Sheet1!$B$3,'B. Expenditures'!Q200,\"\")))","v":""},{"$f":"IF($AC200=Sheet1!$B$2,'B. Expenditures'!L200,IF('B. Expenditures'!$AC200=Sheet1!$B$4,'B. Expenditures'!X200,IF($AC200=Sheet1!$B$3,'B. Expenditures'!R200,\"\")))","v":""},{"$f":"IF($AC200=Sheet1!$B$2,'B. Expenditures'!M200,IF('B. Expenditures'!$AC200=Sheet1!$B$4,'B. Expenditures'!Y200,IF($AC200=Sheet1!$B$3,'B. Expenditures'!S200,\"\")))","v":""},{"$f":"IF($AC200=Sheet1!$B$2,'B. Expenditures'!N200,IF('B. Expenditures'!$AC200=Sheet1!$B$4,'B. Expenditures'!Z200,IF($AC200=Sheet1!$B$3,'B. Expenditures'!T200,\"\")))","v":""},{"$f":"IF($AC200=Sheet1!$B$2,'B. Expenditures'!O200,IF('B. Expenditures'!$AC200=Sheet1!$B$4,'B. Expenditures'!AA200,IF($AC200=Sheet1!$B$3,'B. Expenditures'!U200,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I201)*K201, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E201/'A. Revenue'!$C$30), ('B. Expenditures'!$F201/'A. Revenue'!$D$30), ('B. Expenditures'!$G201/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E201/'A. Revenue'!$C$30), ('B. Expenditures'!$F201/'A. Revenue'!$D$30), ('B. Expenditures'!$G201/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E201/'A. Revenue'!$C$30), ('B. Expenditures'!$F201/'A. Revenue'!$D$30), ('B. Expenditures'!$G201/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E201/'A. Revenue'!$C$30), ('B. Expenditures'!$F201/'A. Revenue'!$D$30), ('B. Expenditures'!$G201/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E201/'A. Revenue'!$C$30), ('B. Expenditures'!$F201/'A. Revenue'!$D$30), ('B. Expenditures'!$G201/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC201=Sheet1!$B$2,'B. Expenditures'!K201,IF('B. Expenditures'!$AC201=Sheet1!$B$4,'B. Expenditures'!W201,IF($AC201=Sheet1!$B$3,'B. Expenditures'!Q201,\"\")))","v":""},{"$f":"IF($AC201=Sheet1!$B$2,'B. Expenditures'!L201,IF('B. Expenditures'!$AC201=Sheet1!$B$4,'B. Expenditures'!X201,IF($AC201=Sheet1!$B$3,'B. Expenditures'!R201,\"\")))","v":""},{"$f":"IF($AC201=Sheet1!$B$2,'B. Expenditures'!M201,IF('B. Expenditures'!$AC201=Sheet1!$B$4,'B. Expenditures'!Y201,IF($AC201=Sheet1!$B$3,'B. Expenditures'!S201,\"\")))","v":""},{"$f":"IF($AC201=Sheet1!$B$2,'B. Expenditures'!N201,IF('B. Expenditures'!$AC201=Sheet1!$B$4,'B. Expenditures'!Z201,IF($AC201=Sheet1!$B$3,'B. Expenditures'!T201,\"\")))","v":""},{"$f":"IF($AC201=Sheet1!$B$2,'B. Expenditures'!O201,IF('B. Expenditures'!$AC201=Sheet1!$B$4,'B. Expenditures'!AA201,IF($AC201=Sheet1!$B$3,'B. Expenditures'!U201,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I202)*K202, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E202/'A. Revenue'!$C$30), ('B. Expenditures'!$F202/'A. Revenue'!$D$30), ('B. Expenditures'!$G202/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E202/'A. Revenue'!$C$30), ('B. Expenditures'!$F202/'A. Revenue'!$D$30), ('B. Expenditures'!$G202/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E202/'A. Revenue'!$C$30), ('B. Expenditures'!$F202/'A. Revenue'!$D$30), ('B. Expenditures'!$G202/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E202/'A. Revenue'!$C$30), ('B. Expenditures'!$F202/'A. Revenue'!$D$30), ('B. Expenditures'!$G202/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E202/'A. Revenue'!$C$30), ('B. Expenditures'!$F202/'A. Revenue'!$D$30), ('B. Expenditures'!$G202/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC202=Sheet1!$B$2,'B. Expenditures'!K202,IF('B. Expenditures'!$AC202=Sheet1!$B$4,'B. Expenditures'!W202,IF($AC202=Sheet1!$B$3,'B. Expenditures'!Q202,\"\")))","v":""},{"$f":"IF($AC202=Sheet1!$B$2,'B. Expenditures'!L202,IF('B. Expenditures'!$AC202=Sheet1!$B$4,'B. Expenditures'!X202,IF($AC202=Sheet1!$B$3,'B. Expenditures'!R202,\"\")))","v":""},{"$f":"IF($AC202=Sheet1!$B$2,'B. Expenditures'!M202,IF('B. Expenditures'!$AC202=Sheet1!$B$4,'B. Expenditures'!Y202,IF($AC202=Sheet1!$B$3,'B. Expenditures'!S202,\"\")))","v":""},{"$f":"IF($AC202=Sheet1!$B$2,'B. Expenditures'!N202,IF('B. Expenditures'!$AC202=Sheet1!$B$4,'B. Expenditures'!Z202,IF($AC202=Sheet1!$B$3,'B. Expenditures'!T202,\"\")))","v":""},{"$f":"IF($AC202=Sheet1!$B$2,'B. Expenditures'!O202,IF('B. Expenditures'!$AC202=Sheet1!$B$4,'B. Expenditures'!AA202,IF($AC202=Sheet1!$B$3,'B. Expenditures'!U202,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I203)*K203, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E203/'A. Revenue'!$C$30), ('B. Expenditures'!$F203/'A. Revenue'!$D$30), ('B. Expenditures'!$G203/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E203/'A. Revenue'!$C$30), ('B. Expenditures'!$F203/'A. Revenue'!$D$30), ('B. Expenditures'!$G203/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E203/'A. Revenue'!$C$30), ('B. Expenditures'!$F203/'A. Revenue'!$D$30), ('B. Expenditures'!$G203/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E203/'A. Revenue'!$C$30), ('B. Expenditures'!$F203/'A. Revenue'!$D$30), ('B. Expenditures'!$G203/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E203/'A. Revenue'!$C$30), ('B. Expenditures'!$F203/'A. Revenue'!$D$30), ('B. Expenditures'!$G203/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC203=Sheet1!$B$2,'B. Expenditures'!K203,IF('B. Expenditures'!$AC203=Sheet1!$B$4,'B. Expenditures'!W203,IF($AC203=Sheet1!$B$3,'B. Expenditures'!Q203,\"\")))","v":""},{"$f":"IF($AC203=Sheet1!$B$2,'B. Expenditures'!L203,IF('B. Expenditures'!$AC203=Sheet1!$B$4,'B. Expenditures'!X203,IF($AC203=Sheet1!$B$3,'B. Expenditures'!R203,\"\")))","v":""},{"$f":"IF($AC203=Sheet1!$B$2,'B. Expenditures'!M203,IF('B. Expenditures'!$AC203=Sheet1!$B$4,'B. Expenditures'!Y203,IF($AC203=Sheet1!$B$3,'B. Expenditures'!S203,\"\")))","v":""},{"$f":"IF($AC203=Sheet1!$B$2,'B. Expenditures'!N203,IF('B. Expenditures'!$AC203=Sheet1!$B$4,'B. Expenditures'!Z203,IF($AC203=Sheet1!$B$3,'B. Expenditures'!T203,\"\")))","v":""},{"$f":"IF($AC203=Sheet1!$B$2,'B. Expenditures'!O203,IF('B. Expenditures'!$AC203=Sheet1!$B$4,'B. Expenditures'!AA203,IF($AC203=Sheet1!$B$3,'B. Expenditures'!U203,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I204)*K204, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E204/'A. Revenue'!$C$30), ('B. Expenditures'!$F204/'A. Revenue'!$D$30), ('B. Expenditures'!$G204/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E204/'A. Revenue'!$C$30), ('B. Expenditures'!$F204/'A. Revenue'!$D$30), ('B. Expenditures'!$G204/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E204/'A. Revenue'!$C$30), ('B. Expenditures'!$F204/'A. Revenue'!$D$30), ('B. Expenditures'!$G204/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E204/'A. Revenue'!$C$30), ('B. Expenditures'!$F204/'A. Revenue'!$D$30), ('B. Expenditures'!$G204/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E204/'A. Revenue'!$C$30), ('B. Expenditures'!$F204/'A. Revenue'!$D$30), ('B. Expenditures'!$G204/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC204=Sheet1!$B$2,'B. Expenditures'!K204,IF('B. Expenditures'!$AC204=Sheet1!$B$4,'B. Expenditures'!W204,IF($AC204=Sheet1!$B$3,'B. Expenditures'!Q204,\"\")))","v":""},{"$f":"IF($AC204=Sheet1!$B$2,'B. Expenditures'!L204,IF('B. Expenditures'!$AC204=Sheet1!$B$4,'B. Expenditures'!X204,IF($AC204=Sheet1!$B$3,'B. Expenditures'!R204,\"\")))","v":""},{"$f":"IF($AC204=Sheet1!$B$2,'B. Expenditures'!M204,IF('B. Expenditures'!$AC204=Sheet1!$B$4,'B. Expenditures'!Y204,IF($AC204=Sheet1!$B$3,'B. Expenditures'!S204,\"\")))","v":""},{"$f":"IF($AC204=Sheet1!$B$2,'B. Expenditures'!N204,IF('B. Expenditures'!$AC204=Sheet1!$B$4,'B. Expenditures'!Z204,IF($AC204=Sheet1!$B$3,'B. Expenditures'!T204,\"\")))","v":""},{"$f":"IF($AC204=Sheet1!$B$2,'B. Expenditures'!O204,IF('B. Expenditures'!$AC204=Sheet1!$B$4,'B. Expenditures'!AA204,IF($AC204=Sheet1!$B$3,'B. Expenditures'!U204,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I205)*K205, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E205/'A. Revenue'!$C$30), ('B. Expenditures'!$F205/'A. Revenue'!$D$30), ('B. Expenditures'!$G205/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E205/'A. Revenue'!$C$30), ('B. Expenditures'!$F205/'A. Revenue'!$D$30), ('B. Expenditures'!$G205/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E205/'A. Revenue'!$C$30), ('B. Expenditures'!$F205/'A. Revenue'!$D$30), ('B. Expenditures'!$G205/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E205/'A. Revenue'!$C$30), ('B. Expenditures'!$F205/'A. Revenue'!$D$30), ('B. Expenditures'!$G205/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E205/'A. Revenue'!$C$30), ('B. Expenditures'!$F205/'A. Revenue'!$D$30), ('B. Expenditures'!$G205/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC205=Sheet1!$B$2,'B. Expenditures'!K205,IF('B. Expenditures'!$AC205=Sheet1!$B$4,'B. Expenditures'!W205,IF($AC205=Sheet1!$B$3,'B. Expenditures'!Q205,\"\")))","v":""},{"$f":"IF($AC205=Sheet1!$B$2,'B. Expenditures'!L205,IF('B. Expenditures'!$AC205=Sheet1!$B$4,'B. Expenditures'!X205,IF($AC205=Sheet1!$B$3,'B. Expenditures'!R205,\"\")))","v":""},{"$f":"IF($AC205=Sheet1!$B$2,'B. Expenditures'!M205,IF('B. Expenditures'!$AC205=Sheet1!$B$4,'B. Expenditures'!Y205,IF($AC205=Sheet1!$B$3,'B. Expenditures'!S205,\"\")))","v":""},{"$f":"IF($AC205=Sheet1!$B$2,'B. Expenditures'!N205,IF('B. Expenditures'!$AC205=Sheet1!$B$4,'B. Expenditures'!Z205,IF($AC205=Sheet1!$B$3,'B. Expenditures'!T205,\"\")))","v":""},{"$f":"IF($AC205=Sheet1!$B$2,'B. Expenditures'!O205,IF('B. Expenditures'!$AC205=Sheet1!$B$4,'B. Expenditures'!AA205,IF($AC205=Sheet1!$B$3,'B. Expenditures'!U205,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I206)*K206, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E206/'A. Revenue'!$C$30), ('B. Expenditures'!$F206/'A. Revenue'!$D$30), ('B. Expenditures'!$G206/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E206/'A. Revenue'!$C$30), ('B. Expenditures'!$F206/'A. Revenue'!$D$30), ('B. Expenditures'!$G206/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E206/'A. Revenue'!$C$30), ('B. Expenditures'!$F206/'A. Revenue'!$D$30), ('B. Expenditures'!$G206/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E206/'A. Revenue'!$C$30), ('B. Expenditures'!$F206/'A. Revenue'!$D$30), ('B. Expenditures'!$G206/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E206/'A. Revenue'!$C$30), ('B. Expenditures'!$F206/'A. Revenue'!$D$30), ('B. Expenditures'!$G206/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC206=Sheet1!$B$2,'B. Expenditures'!K206,IF('B. Expenditures'!$AC206=Sheet1!$B$4,'B. Expenditures'!W206,IF($AC206=Sheet1!$B$3,'B. Expenditures'!Q206,\"\")))","v":""},{"$f":"IF($AC206=Sheet1!$B$2,'B. Expenditures'!L206,IF('B. Expenditures'!$AC206=Sheet1!$B$4,'B. Expenditures'!X206,IF($AC206=Sheet1!$B$3,'B. Expenditures'!R206,\"\")))","v":""},{"$f":"IF($AC206=Sheet1!$B$2,'B. Expenditures'!M206,IF('B. Expenditures'!$AC206=Sheet1!$B$4,'B. Expenditures'!Y206,IF($AC206=Sheet1!$B$3,'B. Expenditures'!S206,\"\")))","v":""},{"$f":"IF($AC206=Sheet1!$B$2,'B. Expenditures'!N206,IF('B. Expenditures'!$AC206=Sheet1!$B$4,'B. Expenditures'!Z206,IF($AC206=Sheet1!$B$3,'B. Expenditures'!T206,\"\")))","v":""},{"$f":"IF($AC206=Sheet1!$B$2,'B. Expenditures'!O206,IF('B. Expenditures'!$AC206=Sheet1!$B$4,'B. Expenditures'!AA206,IF($AC206=Sheet1!$B$3,'B. Expenditures'!U206,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I207)*K207, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E207/'A. Revenue'!$C$30), ('B. Expenditures'!$F207/'A. Revenue'!$D$30), ('B. Expenditures'!$G207/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E207/'A. Revenue'!$C$30), ('B. Expenditures'!$F207/'A. Revenue'!$D$30), ('B. Expenditures'!$G207/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E207/'A. Revenue'!$C$30), ('B. Expenditures'!$F207/'A. Revenue'!$D$30), ('B. Expenditures'!$G207/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E207/'A. Revenue'!$C$30), ('B. Expenditures'!$F207/'A. Revenue'!$D$30), ('B. Expenditures'!$G207/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E207/'A. Revenue'!$C$30), ('B. Expenditures'!$F207/'A. Revenue'!$D$30), ('B. Expenditures'!$G207/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC207=Sheet1!$B$2,'B. Expenditures'!K207,IF('B. Expenditures'!$AC207=Sheet1!$B$4,'B. Expenditures'!W207,IF($AC207=Sheet1!$B$3,'B. Expenditures'!Q207,\"\")))","v":""},{"$f":"IF($AC207=Sheet1!$B$2,'B. Expenditures'!L207,IF('B. Expenditures'!$AC207=Sheet1!$B$4,'B. Expenditures'!X207,IF($AC207=Sheet1!$B$3,'B. Expenditures'!R207,\"\")))","v":""},{"$f":"IF($AC207=Sheet1!$B$2,'B. Expenditures'!M207,IF('B. Expenditures'!$AC207=Sheet1!$B$4,'B. Expenditures'!Y207,IF($AC207=Sheet1!$B$3,'B. Expenditures'!S207,\"\")))","v":""},{"$f":"IF($AC207=Sheet1!$B$2,'B. Expenditures'!N207,IF('B. Expenditures'!$AC207=Sheet1!$B$4,'B. Expenditures'!Z207,IF($AC207=Sheet1!$B$3,'B. Expenditures'!T207,\"\")))","v":""},{"$f":"IF($AC207=Sheet1!$B$2,'B. Expenditures'!O207,IF('B. Expenditures'!$AC207=Sheet1!$B$4,'B. Expenditures'!AA207,IF($AC207=Sheet1!$B$3,'B. Expenditures'!U207,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I208)*K208, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E208/'A. Revenue'!$C$30), ('B. Expenditures'!$F208/'A. Revenue'!$D$30), ('B. Expenditures'!$G208/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E208/'A. Revenue'!$C$30), ('B. Expenditures'!$F208/'A. Revenue'!$D$30), ('B. Expenditures'!$G208/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E208/'A. Revenue'!$C$30), ('B. Expenditures'!$F208/'A. Revenue'!$D$30), ('B. Expenditures'!$G208/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E208/'A. Revenue'!$C$30), ('B. Expenditures'!$F208/'A. Revenue'!$D$30), ('B. Expenditures'!$G208/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E208/'A. Revenue'!$C$30), ('B. Expenditures'!$F208/'A. Revenue'!$D$30), ('B. Expenditures'!$G208/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC208=Sheet1!$B$2,'B. Expenditures'!K208,IF('B. Expenditures'!$AC208=Sheet1!$B$4,'B. Expenditures'!W208,IF($AC208=Sheet1!$B$3,'B. Expenditures'!Q208,\"\")))","v":""},{"$f":"IF($AC208=Sheet1!$B$2,'B. Expenditures'!L208,IF('B. Expenditures'!$AC208=Sheet1!$B$4,'B. Expenditures'!X208,IF($AC208=Sheet1!$B$3,'B. Expenditures'!R208,\"\")))","v":""},{"$f":"IF($AC208=Sheet1!$B$2,'B. Expenditures'!M208,IF('B. Expenditures'!$AC208=Sheet1!$B$4,'B. Expenditures'!Y208,IF($AC208=Sheet1!$B$3,'B. Expenditures'!S208,\"\")))","v":""},{"$f":"IF($AC208=Sheet1!$B$2,'B. Expenditures'!N208,IF('B. Expenditures'!$AC208=Sheet1!$B$4,'B. Expenditures'!Z208,IF($AC208=Sheet1!$B$3,'B. Expenditures'!T208,\"\")))","v":""},{"$f":"IF($AC208=Sheet1!$B$2,'B. Expenditures'!O208,IF('B. Expenditures'!$AC208=Sheet1!$B$4,'B. Expenditures'!AA208,IF($AC208=Sheet1!$B$3,'B. Expenditures'!U208,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I209)*K209, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E209/'A. Revenue'!$C$30), ('B. Expenditures'!$F209/'A. Revenue'!$D$30), ('B. Expenditures'!$G209/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E209/'A. Revenue'!$C$30), ('B. Expenditures'!$F209/'A. Revenue'!$D$30), ('B. Expenditures'!$G209/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E209/'A. Revenue'!$C$30), ('B. Expenditures'!$F209/'A. Revenue'!$D$30), ('B. Expenditures'!$G209/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E209/'A. Revenue'!$C$30), ('B. Expenditures'!$F209/'A. Revenue'!$D$30), ('B. Expenditures'!$G209/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E209/'A. Revenue'!$C$30), ('B. Expenditures'!$F209/'A. Revenue'!$D$30), ('B. Expenditures'!$G209/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC209=Sheet1!$B$2,'B. Expenditures'!K209,IF('B. Expenditures'!$AC209=Sheet1!$B$4,'B. Expenditures'!W209,IF($AC209=Sheet1!$B$3,'B. Expenditures'!Q209,\"\")))","v":""},{"$f":"IF($AC209=Sheet1!$B$2,'B. Expenditures'!L209,IF('B. Expenditures'!$AC209=Sheet1!$B$4,'B. Expenditures'!X209,IF($AC209=Sheet1!$B$3,'B. Expenditures'!R209,\"\")))","v":""},{"$f":"IF($AC209=Sheet1!$B$2,'B. Expenditures'!M209,IF('B. Expenditures'!$AC209=Sheet1!$B$4,'B. Expenditures'!Y209,IF($AC209=Sheet1!$B$3,'B. Expenditures'!S209,\"\")))","v":""},{"$f":"IF($AC209=Sheet1!$B$2,'B. Expenditures'!N209,IF('B. Expenditures'!$AC209=Sheet1!$B$4,'B. Expenditures'!Z209,IF($AC209=Sheet1!$B$3,'B. Expenditures'!T209,\"\")))","v":""},{"$f":"IF($AC209=Sheet1!$B$2,'B. Expenditures'!O209,IF('B. Expenditures'!$AC209=Sheet1!$B$4,'B. Expenditures'!AA209,IF($AC209=Sheet1!$B$3,'B. Expenditures'!U209,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I210)*K210, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E210/'A. Revenue'!$C$30), ('B. Expenditures'!$F210/'A. Revenue'!$D$30), ('B. Expenditures'!$G210/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E210/'A. Revenue'!$C$30), ('B. Expenditures'!$F210/'A. Revenue'!$D$30), ('B. Expenditures'!$G210/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E210/'A. Revenue'!$C$30), ('B. Expenditures'!$F210/'A. Revenue'!$D$30), ('B. Expenditures'!$G210/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E210/'A. Revenue'!$C$30), ('B. Expenditures'!$F210/'A. Revenue'!$D$30), ('B. Expenditures'!$G210/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E210/'A. Revenue'!$C$30), ('B. Expenditures'!$F210/'A. Revenue'!$D$30), ('B. Expenditures'!$G210/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC210=Sheet1!$B$2,'B. Expenditures'!K210,IF('B. Expenditures'!$AC210=Sheet1!$B$4,'B. Expenditures'!W210,IF($AC210=Sheet1!$B$3,'B. Expenditures'!Q210,\"\")))","v":""},{"$f":"IF($AC210=Sheet1!$B$2,'B. Expenditures'!L210,IF('B. Expenditures'!$AC210=Sheet1!$B$4,'B. Expenditures'!X210,IF($AC210=Sheet1!$B$3,'B. Expenditures'!R210,\"\")))","v":""},{"$f":"IF($AC210=Sheet1!$B$2,'B. Expenditures'!M210,IF('B. Expenditures'!$AC210=Sheet1!$B$4,'B. Expenditures'!Y210,IF($AC210=Sheet1!$B$3,'B. Expenditures'!S210,\"\")))","v":""},{"$f":"IF($AC210=Sheet1!$B$2,'B. Expenditures'!N210,IF('B. Expenditures'!$AC210=Sheet1!$B$4,'B. Expenditures'!Z210,IF($AC210=Sheet1!$B$3,'B. Expenditures'!T210,\"\")))","v":""},{"$f":"IF($AC210=Sheet1!$B$2,'B. Expenditures'!O210,IF('B. Expenditures'!$AC210=Sheet1!$B$4,'B. Expenditures'!AA210,IF($AC210=Sheet1!$B$3,'B. Expenditures'!U210,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I211)*K211, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E211/'A. Revenue'!$C$30), ('B. Expenditures'!$F211/'A. Revenue'!$D$30), ('B. Expenditures'!$G211/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E211/'A. Revenue'!$C$30), ('B. Expenditures'!$F211/'A. Revenue'!$D$30), ('B. Expenditures'!$G211/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E211/'A. Revenue'!$C$30), ('B. Expenditures'!$F211/'A. Revenue'!$D$30), ('B. Expenditures'!$G211/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E211/'A. Revenue'!$C$30), ('B. Expenditures'!$F211/'A. Revenue'!$D$30), ('B. Expenditures'!$G211/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E211/'A. Revenue'!$C$30), ('B. Expenditures'!$F211/'A. Revenue'!$D$30), ('B. Expenditures'!$G211/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC211=Sheet1!$B$2,'B. Expenditures'!K211,IF('B. Expenditures'!$AC211=Sheet1!$B$4,'B. Expenditures'!W211,IF($AC211=Sheet1!$B$3,'B. Expenditures'!Q211,\"\")))","v":""},{"$f":"IF($AC211=Sheet1!$B$2,'B. Expenditures'!L211,IF('B. Expenditures'!$AC211=Sheet1!$B$4,'B. Expenditures'!X211,IF($AC211=Sheet1!$B$3,'B. Expenditures'!R211,\"\")))","v":""},{"$f":"IF($AC211=Sheet1!$B$2,'B. Expenditures'!M211,IF('B. Expenditures'!$AC211=Sheet1!$B$4,'B. Expenditures'!Y211,IF($AC211=Sheet1!$B$3,'B. Expenditures'!S211,\"\")))","v":""},{"$f":"IF($AC211=Sheet1!$B$2,'B. Expenditures'!N211,IF('B. Expenditures'!$AC211=Sheet1!$B$4,'B. Expenditures'!Z211,IF($AC211=Sheet1!$B$3,'B. Expenditures'!T211,\"\")))","v":""},{"$f":"IF($AC211=Sheet1!$B$2,'B. Expenditures'!O211,IF('B. Expenditures'!$AC211=Sheet1!$B$4,'B. Expenditures'!AA211,IF($AC211=Sheet1!$B$3,'B. Expenditures'!U211,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I212)*K212, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E212/'A. Revenue'!$C$30), ('B. Expenditures'!$F212/'A. Revenue'!$D$30), ('B. Expenditures'!$G212/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E212/'A. Revenue'!$C$30), ('B. Expenditures'!$F212/'A. Revenue'!$D$30), ('B. Expenditures'!$G212/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E212/'A. Revenue'!$C$30), ('B. Expenditures'!$F212/'A. Revenue'!$D$30), ('B. Expenditures'!$G212/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E212/'A. Revenue'!$C$30), ('B. Expenditures'!$F212/'A. Revenue'!$D$30), ('B. Expenditures'!$G212/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E212/'A. Revenue'!$C$30), ('B. Expenditures'!$F212/'A. Revenue'!$D$30), ('B. Expenditures'!$G212/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC212=Sheet1!$B$2,'B. Expenditures'!K212,IF('B. Expenditures'!$AC212=Sheet1!$B$4,'B. Expenditures'!W212,IF($AC212=Sheet1!$B$3,'B. Expenditures'!Q212,\"\")))","v":""},{"$f":"IF($AC212=Sheet1!$B$2,'B. Expenditures'!L212,IF('B. Expenditures'!$AC212=Sheet1!$B$4,'B. Expenditures'!X212,IF($AC212=Sheet1!$B$3,'B. Expenditures'!R212,\"\")))","v":""},{"$f":"IF($AC212=Sheet1!$B$2,'B. Expenditures'!M212,IF('B. Expenditures'!$AC212=Sheet1!$B$4,'B. Expenditures'!Y212,IF($AC212=Sheet1!$B$3,'B. Expenditures'!S212,\"\")))","v":""},{"$f":"IF($AC212=Sheet1!$B$2,'B. Expenditures'!N212,IF('B. Expenditures'!$AC212=Sheet1!$B$4,'B. Expenditures'!Z212,IF($AC212=Sheet1!$B$3,'B. Expenditures'!T212,\"\")))","v":""},{"$f":"IF($AC212=Sheet1!$B$2,'B. Expenditures'!O212,IF('B. Expenditures'!$AC212=Sheet1!$B$4,'B. Expenditures'!AA212,IF($AC212=Sheet1!$B$3,'B. Expenditures'!U212,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,,-E213,G213), \"\")","v":""},null,"",{"$f":"IFERROR((1+$I213)*K213, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E213/'A. Revenue'!$C$30), ('B. Expenditures'!$F213/'A. Revenue'!$D$30), ('B. Expenditures'!$G213/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E213/'A. Revenue'!$C$30), ('B. Expenditures'!$F213/'A. Revenue'!$D$30), ('B. Expenditures'!$G213/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E213/'A. Revenue'!$C$30), ('B. Expenditures'!$F213/'A. Revenue'!$D$30), ('B. Expenditures'!$G213/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E213/'A. Revenue'!$C$30), ('B. Expenditures'!$F213/'A. Revenue'!$D$30), ('B. Expenditures'!$G213/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E213/'A. Revenue'!$C$30), ('B. Expenditures'!$F213/'A. Revenue'!$D$30), ('B. Expenditures'!$G213/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC213=Sheet1!$B$2,'B. Expenditures'!K213,IF('B. Expenditures'!$AC213=Sheet1!$B$4,'B. Expenditures'!W213,IF($AC213=Sheet1!$B$3,'B. Expenditures'!Q213,\"\")))","v":""},{"$f":"IF($AC213=Sheet1!$B$2,'B. Expenditures'!L213,IF('B. Expenditures'!$AC213=Sheet1!$B$4,'B. Expenditures'!X213,IF($AC213=Sheet1!$B$3,'B. Expenditures'!R213,\"\")))","v":""},{"$f":"IF($AC213=Sheet1!$B$2,'B. Expenditures'!M213,IF('B. Expenditures'!$AC213=Sheet1!$B$4,'B. Expenditures'!Y213,IF($AC213=Sheet1!$B$3,'B. Expenditures'!S213,\"\")))","v":""},{"$f":"IF($AC213=Sheet1!$B$2,'B. Expenditures'!N213,IF('B. Expenditures'!$AC213=Sheet1!$B$4,'B. Expenditures'!Z213,IF($AC213=Sheet1!$B$3,'B. Expenditures'!T213,\"\")))","v":""},{"$f":"IF($AC213=Sheet1!$B$2,'B. Expenditures'!O213,IF('B. Expenditures'!$AC213=Sheet1!$B$4,'B. Expenditures'!AA213,IF($AC213=Sheet1!$B$3,'B. Expenditures'!U213,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I214)*K214, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E214/'A. Revenue'!$C$30), ('B. Expenditures'!$F214/'A. Revenue'!$D$30), ('B. Expenditures'!$G214/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E214/'A. Revenue'!$C$30), ('B. Expenditures'!$F214/'A. Revenue'!$D$30), ('B. Expenditures'!$G214/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E214/'A. Revenue'!$C$30), ('B. Expenditures'!$F214/'A. Revenue'!$D$30), ('B. Expenditures'!$G214/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E214/'A. Revenue'!$C$30), ('B. Expenditures'!$F214/'A. Revenue'!$D$30), ('B. Expenditures'!$G214/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E214/'A. Revenue'!$C$30), ('B. Expenditures'!$F214/'A. Revenue'!$D$30), ('B. Expenditures'!$G214/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC214=Sheet1!$B$2,'B. Expenditures'!K214,IF('B. Expenditures'!$AC214=Sheet1!$B$4,'B. Expenditures'!W214,IF($AC214=Sheet1!$B$3,'B. Expenditures'!Q214,\"\")))","v":""},{"$f":"IF($AC214=Sheet1!$B$2,'B. Expenditures'!L214,IF('B. Expenditures'!$AC214=Sheet1!$B$4,'B. Expenditures'!X214,IF($AC214=Sheet1!$B$3,'B. Expenditures'!R214,\"\")))","v":""},{"$f":"IF($AC214=Sheet1!$B$2,'B. Expenditures'!M214,IF('B. Expenditures'!$AC214=Sheet1!$B$4,'B. Expenditures'!Y214,IF($AC214=Sheet1!$B$3,'B. Expenditures'!S214,\"\")))","v":""},{"$f":"IF($AC214=Sheet1!$B$2,'B. Expenditures'!N214,IF('B. Expenditures'!$AC214=Sheet1!$B$4,'B. Expenditures'!Z214,IF($AC214=Sheet1!$B$3,'B. Expenditures'!T214,\"\")))","v":""},{"$f":"IF($AC214=Sheet1!$B$2,'B. Expenditures'!O214,IF('B. Expenditures'!$AC214=Sheet1!$B$4,'B. Expenditures'!AA214,IF($AC214=Sheet1!$B$3,'B. Expenditures'!U214,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I215)*K215, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E215/'A. Revenue'!$C$30), ('B. Expenditures'!$F215/'A. Revenue'!$D$30), ('B. Expenditures'!$G215/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E215/'A. Revenue'!$C$30), ('B. Expenditures'!$F215/'A. Revenue'!$D$30), ('B. Expenditures'!$G215/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E215/'A. Revenue'!$C$30), ('B. Expenditures'!$F215/'A. Revenue'!$D$30), ('B. Expenditures'!$G215/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E215/'A. Revenue'!$C$30), ('B. Expenditures'!$F215/'A. Revenue'!$D$30), ('B. Expenditures'!$G215/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E215/'A. Revenue'!$C$30), ('B. Expenditures'!$F215/'A. Revenue'!$D$30), ('B. Expenditures'!$G215/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC215=Sheet1!$B$2,'B. Expenditures'!K215,IF('B. Expenditures'!$AC215=Sheet1!$B$4,'B. Expenditures'!W215,IF($AC215=Sheet1!$B$3,'B. Expenditures'!Q215,\"\")))","v":""},{"$f":"IF($AC215=Sheet1!$B$2,'B. Expenditures'!L215,IF('B. Expenditures'!$AC215=Sheet1!$B$4,'B. Expenditures'!X215,IF($AC215=Sheet1!$B$3,'B. Expenditures'!R215,\"\")))","v":""},{"$f":"IF($AC215=Sheet1!$B$2,'B. Expenditures'!M215,IF('B. Expenditures'!$AC215=Sheet1!$B$4,'B. Expenditures'!Y215,IF($AC215=Sheet1!$B$3,'B. Expenditures'!S215,\"\")))","v":""},{"$f":"IF($AC215=Sheet1!$B$2,'B. Expenditures'!N215,IF('B. Expenditures'!$AC215=Sheet1!$B$4,'B. Expenditures'!Z215,IF($AC215=Sheet1!$B$3,'B. Expenditures'!T215,\"\")))","v":""},{"$f":"IF($AC215=Sheet1!$B$2,'B. Expenditures'!O215,IF('B. Expenditures'!$AC215=Sheet1!$B$4,'B. Expenditures'!AA215,IF($AC215=Sheet1!$B$3,'B. Expenditures'!U215,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I216)*K216, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E216/'A. Revenue'!$C$30), ('B. Expenditures'!$F216/'A. Revenue'!$D$30), ('B. Expenditures'!$G216/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E216/'A. Revenue'!$C$30), ('B. Expenditures'!$F216/'A. Revenue'!$D$30), ('B. Expenditures'!$G216/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E216/'A. Revenue'!$C$30), ('B. Expenditures'!$F216/'A. Revenue'!$D$30), ('B. Expenditures'!$G216/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E216/'A. Revenue'!$C$30), ('B. Expenditures'!$F216/'A. Revenue'!$D$30), ('B. Expenditures'!$G216/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E216/'A. Revenue'!$C$30), ('B. Expenditures'!$F216/'A. Revenue'!$D$30), ('B. Expenditures'!$G216/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC216=Sheet1!$B$2,'B. Expenditures'!K216,IF('B. Expenditures'!$AC216=Sheet1!$B$4,'B. Expenditures'!W216,IF($AC216=Sheet1!$B$3,'B. Expenditures'!Q216,\"\")))","v":""},{"$f":"IF($AC216=Sheet1!$B$2,'B. Expenditures'!L216,IF('B. Expenditures'!$AC216=Sheet1!$B$4,'B. Expenditures'!X216,IF($AC216=Sheet1!$B$3,'B. Expenditures'!R216,\"\")))","v":""},{"$f":"IF($AC216=Sheet1!$B$2,'B. Expenditures'!M216,IF('B. Expenditures'!$AC216=Sheet1!$B$4,'B. Expenditures'!Y216,IF($AC216=Sheet1!$B$3,'B. Expenditures'!S216,\"\")))","v":""},{"$f":"IF($AC216=Sheet1!$B$2,'B. Expenditures'!N216,IF('B. Expenditures'!$AC216=Sheet1!$B$4,'B. Expenditures'!Z216,IF($AC216=Sheet1!$B$3,'B. Expenditures'!T216,\"\")))","v":""},{"$f":"IF($AC216=Sheet1!$B$2,'B. Expenditures'!O216,IF('B. Expenditures'!$AC216=Sheet1!$B$4,'B. Expenditures'!AA216,IF($AC216=Sheet1!$B$3,'B. Expenditures'!U216,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I217)*K217, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E217/'A. Revenue'!$C$30), ('B. Expenditures'!$F217/'A. Revenue'!$D$30), ('B. Expenditures'!$G217/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E217/'A. Revenue'!$C$30), ('B. Expenditures'!$F217/'A. Revenue'!$D$30), ('B. Expenditures'!$G217/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E217/'A. Revenue'!$C$30), ('B. Expenditures'!$F217/'A. Revenue'!$D$30), ('B. Expenditures'!$G217/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E217/'A. Revenue'!$C$30), ('B. Expenditures'!$F217/'A. Revenue'!$D$30), ('B. Expenditures'!$G217/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E217/'A. Revenue'!$C$30), ('B. Expenditures'!$F217/'A. Revenue'!$D$30), ('B. Expenditures'!$G217/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC217=Sheet1!$B$2,'B. Expenditures'!K217,IF('B. Expenditures'!$AC217=Sheet1!$B$4,'B. Expenditures'!W217,IF($AC217=Sheet1!$B$3,'B. Expenditures'!Q217,\"\")))","v":""},{"$f":"IF($AC217=Sheet1!$B$2,'B. Expenditures'!L217,IF('B. Expenditures'!$AC217=Sheet1!$B$4,'B. Expenditures'!X217,IF($AC217=Sheet1!$B$3,'B. Expenditures'!R217,\"\")))","v":""},{"$f":"IF($AC217=Sheet1!$B$2,'B. Expenditures'!M217,IF('B. Expenditures'!$AC217=Sheet1!$B$4,'B. Expenditures'!Y217,IF($AC217=Sheet1!$B$3,'B. Expenditures'!S217,\"\")))","v":""},{"$f":"IF($AC217=Sheet1!$B$2,'B. Expenditures'!N217,IF('B. Expenditures'!$AC217=Sheet1!$B$4,'B. Expenditures'!Z217,IF($AC217=Sheet1!$B$3,'B. Expenditures'!T217,\"\")))","v":""},{"$f":"IF($AC217=Sheet1!$B$2,'B. Expenditures'!O217,IF('B. Expenditures'!$AC217=Sheet1!$B$4,'B. Expenditures'!AA217,IF($AC217=Sheet1!$B$3,'B. Expenditures'!U217,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I218)*K218, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E218/'A. Revenue'!$C$30), ('B. Expenditures'!$F218/'A. Revenue'!$D$30), ('B. Expenditures'!$G218/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E218/'A. Revenue'!$C$30), ('B. Expenditures'!$F218/'A. Revenue'!$D$30), ('B. Expenditures'!$G218/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E218/'A. Revenue'!$C$30), ('B. Expenditures'!$F218/'A. Revenue'!$D$30), ('B. Expenditures'!$G218/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E218/'A. Revenue'!$C$30), ('B. Expenditures'!$F218/'A. Revenue'!$D$30), ('B. Expenditures'!$G218/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E218/'A. Revenue'!$C$30), ('B. Expenditures'!$F218/'A. Revenue'!$D$30), ('B. Expenditures'!$G218/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC218=Sheet1!$B$2,'B. Expenditures'!K218,IF('B. Expenditures'!$AC218=Sheet1!$B$4,'B. Expenditures'!W218,IF($AC218=Sheet1!$B$3,'B. Expenditures'!Q218,\"\")))","v":""},{"$f":"IF($AC218=Sheet1!$B$2,'B. Expenditures'!L218,IF('B. Expenditures'!$AC218=Sheet1!$B$4,'B. Expenditures'!X218,IF($AC218=Sheet1!$B$3,'B. Expenditures'!R218,\"\")))","v":""},{"$f":"IF($AC218=Sheet1!$B$2,'B. Expenditures'!M218,IF('B. Expenditures'!$AC218=Sheet1!$B$4,'B. Expenditures'!Y218,IF($AC218=Sheet1!$B$3,'B. Expenditures'!S218,\"\")))","v":""},{"$f":"IF($AC218=Sheet1!$B$2,'B. Expenditures'!N218,IF('B. Expenditures'!$AC218=Sheet1!$B$4,'B. Expenditures'!Z218,IF($AC218=Sheet1!$B$3,'B. Expenditures'!T218,\"\")))","v":""},{"$f":"IF($AC218=Sheet1!$B$2,'B. Expenditures'!O218,IF('B. Expenditures'!$AC218=Sheet1!$B$4,'B. Expenditures'!AA218,IF($AC218=Sheet1!$B$3,'B. Expenditures'!U218,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I219)*K219, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E219/'A. Revenue'!$C$30), ('B. Expenditures'!$F219/'A. Revenue'!$D$30), ('B. Expenditures'!$G219/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E219/'A. Revenue'!$C$30), ('B. Expenditures'!$F219/'A. Revenue'!$D$30), ('B. Expenditures'!$G219/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E219/'A. Revenue'!$C$30), ('B. Expenditures'!$F219/'A. Revenue'!$D$30), ('B. Expenditures'!$G219/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E219/'A. Revenue'!$C$30), ('B. Expenditures'!$F219/'A. Revenue'!$D$30), ('B. Expenditures'!$G219/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E219/'A. Revenue'!$C$30), ('B. Expenditures'!$F219/'A. Revenue'!$D$30), ('B. Expenditures'!$G219/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC219=Sheet1!$B$2,'B. Expenditures'!K219,IF('B. Expenditures'!$AC219=Sheet1!$B$4,'B. Expenditures'!W219,IF($AC219=Sheet1!$B$3,'B. Expenditures'!Q219,\"\")))","v":""},{"$f":"IF($AC219=Sheet1!$B$2,'B. Expenditures'!L219,IF('B. Expenditures'!$AC219=Sheet1!$B$4,'B. Expenditures'!X219,IF($AC219=Sheet1!$B$3,'B. Expenditures'!R219,\"\")))","v":""},{"$f":"IF($AC219=Sheet1!$B$2,'B. Expenditures'!M219,IF('B. Expenditures'!$AC219=Sheet1!$B$4,'B. Expenditures'!Y219,IF($AC219=Sheet1!$B$3,'B. Expenditures'!S219,\"\")))","v":""},{"$f":"IF($AC219=Sheet1!$B$2,'B. Expenditures'!N219,IF('B. Expenditures'!$AC219=Sheet1!$B$4,'B. Expenditures'!Z219,IF($AC219=Sheet1!$B$3,'B. Expenditures'!T219,\"\")))","v":""},{"$f":"IF($AC219=Sheet1!$B$2,'B. Expenditures'!O219,IF('B. Expenditures'!$AC219=Sheet1!$B$4,'B. Expenditures'!AA219,IF($AC219=Sheet1!$B$3,'B. Expenditures'!U219,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I220)*K220, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E220/'A. Revenue'!$C$30), ('B. Expenditures'!$F220/'A. Revenue'!$D$30), ('B. Expenditures'!$G220/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E220/'A. Revenue'!$C$30), ('B. Expenditures'!$F220/'A. Revenue'!$D$30), ('B. Expenditures'!$G220/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E220/'A. Revenue'!$C$30), ('B. Expenditures'!$F220/'A. Revenue'!$D$30), ('B. Expenditures'!$G220/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E220/'A. Revenue'!$C$30), ('B. Expenditures'!$F220/'A. Revenue'!$D$30), ('B. Expenditures'!$G220/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E220/'A. Revenue'!$C$30), ('B. Expenditures'!$F220/'A. Revenue'!$D$30), ('B. Expenditures'!$G220/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC220=Sheet1!$B$2,'B. Expenditures'!K220,IF('B. Expenditures'!$AC220=Sheet1!$B$4,'B. Expenditures'!W220,IF($AC220=Sheet1!$B$3,'B. Expenditures'!Q220,\"\")))","v":""},{"$f":"IF($AC220=Sheet1!$B$2,'B. Expenditures'!L220,IF('B. Expenditures'!$AC220=Sheet1!$B$4,'B. Expenditures'!X220,IF($AC220=Sheet1!$B$3,'B. Expenditures'!R220,\"\")))","v":""},{"$f":"IF($AC220=Sheet1!$B$2,'B. Expenditures'!M220,IF('B. Expenditures'!$AC220=Sheet1!$B$4,'B. Expenditures'!Y220,IF($AC220=Sheet1!$B$3,'B. Expenditures'!S220,\"\")))","v":""},{"$f":"IF($AC220=Sheet1!$B$2,'B. Expenditures'!N220,IF('B. Expenditures'!$AC220=Sheet1!$B$4,'B. Expenditures'!Z220,IF($AC220=Sheet1!$B$3,'B. Expenditures'!T220,\"\")))","v":""},{"$f":"IF($AC220=Sheet1!$B$2,'B. Expenditures'!O220,IF('B. Expenditures'!$AC220=Sheet1!$B$4,'B. Expenditures'!AA220,IF($AC220=Sheet1!$B$3,'B. Expenditures'!U220,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR((1+$I221)*G221, \"\")","v":""},{"$f":"IFERROR((1+$I221)*K221, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E221/'A. Revenue'!$C$30), ('B. Expenditures'!$F221/'A. Revenue'!$D$30), ('B. Expenditures'!$G221/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E221/'A. Revenue'!$C$30), ('B. Expenditures'!$F221/'A. Revenue'!$D$30), ('B. Expenditures'!$G221/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E221/'A. Revenue'!$C$30), ('B. Expenditures'!$F221/'A. Revenue'!$D$30), ('B. Expenditures'!$G221/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E221/'A. Revenue'!$C$30), ('B. Expenditures'!$F221/'A. Revenue'!$D$30), ('B. Expenditures'!$G221/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E221/'A. Revenue'!$C$30), ('B. Expenditures'!$F221/'A. Revenue'!$D$30), ('B. Expenditures'!$G221/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC221=Sheet1!$B$2,'B. Expenditures'!K221,IF('B. Expenditures'!$AC221=Sheet1!$B$4,'B. Expenditures'!W221,IF($AC221=Sheet1!$B$3,'B. Expenditures'!Q221,\"\")))","v":""},{"$f":"IF($AC221=Sheet1!$B$2,'B. Expenditures'!L221,IF('B. Expenditures'!$AC221=Sheet1!$B$4,'B. Expenditures'!X221,IF($AC221=Sheet1!$B$3,'B. Expenditures'!R221,\"\")))","v":""},{"$f":"IF($AC221=Sheet1!$B$2,'B. Expenditures'!M221,IF('B. Expenditures'!$AC221=Sheet1!$B$4,'B. Expenditures'!Y221,IF($AC221=Sheet1!$B$3,'B. Expenditures'!S221,\"\")))","v":""},{"$f":"IF($AC221=Sheet1!$B$2,'B. Expenditures'!N221,IF('B. Expenditures'!$AC221=Sheet1!$B$4,'B. Expenditures'!Z221,IF($AC221=Sheet1!$B$3,'B. Expenditures'!T221,\"\")))","v":""},{"$f":"IF($AC221=Sheet1!$B$2,'B. Expenditures'!O221,IF('B. Expenditures'!$AC221=Sheet1!$B$4,'B. Expenditures'!AA221,IF($AC221=Sheet1!$B$3,'B. Expenditures'!U221,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I222)*K222, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E222/'A. Revenue'!$C$30), ('B. Expenditures'!$F222/'A. Revenue'!$D$30), ('B. Expenditures'!$G222/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E222/'A. Revenue'!$C$30), ('B. Expenditures'!$F222/'A. Revenue'!$D$30), ('B. Expenditures'!$G222/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E222/'A. Revenue'!$C$30), ('B. Expenditures'!$F222/'A. Revenue'!$D$30), ('B. Expenditures'!$G222/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E222/'A. Revenue'!$C$30), ('B. Expenditures'!$F222/'A. Revenue'!$D$30), ('B. Expenditures'!$G222/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E222/'A. Revenue'!$C$30), ('B. Expenditures'!$F222/'A. Revenue'!$D$30), ('B. Expenditures'!$G222/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC222=Sheet1!$B$2,'B. Expenditures'!K222,IF('B. Expenditures'!$AC222=Sheet1!$B$4,'B. Expenditures'!W222,IF($AC222=Sheet1!$B$3,'B. Expenditures'!Q222,\"\")))","v":""},{"$f":"IF($AC222=Sheet1!$B$2,'B. Expenditures'!L222,IF('B. Expenditures'!$AC222=Sheet1!$B$4,'B. Expenditures'!X222,IF($AC222=Sheet1!$B$3,'B. Expenditures'!R222,\"\")))","v":""},{"$f":"IF($AC222=Sheet1!$B$2,'B. Expenditures'!M222,IF('B. Expenditures'!$AC222=Sheet1!$B$4,'B. Expenditures'!Y222,IF($AC222=Sheet1!$B$3,'B. Expenditures'!S222,\"\")))","v":""},{"$f":"IF($AC222=Sheet1!$B$2,'B. Expenditures'!N222,IF('B. Expenditures'!$AC222=Sheet1!$B$4,'B. Expenditures'!Z222,IF($AC222=Sheet1!$B$3,'B. Expenditures'!T222,\"\")))","v":""},{"$f":"IF($AC222=Sheet1!$B$2,'B. Expenditures'!O222,IF('B. Expenditures'!$AC222=Sheet1!$B$4,'B. Expenditures'!AA222,IF($AC222=Sheet1!$B$3,'B. Expenditures'!U222,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I223)*K223, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E223/'A. Revenue'!$C$30), ('B. Expenditures'!$F223/'A. Revenue'!$D$30), ('B. Expenditures'!$G223/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E223/'A. Revenue'!$C$30), ('B. Expenditures'!$F223/'A. Revenue'!$D$30), ('B. Expenditures'!$G223/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E223/'A. Revenue'!$C$30), ('B. Expenditures'!$F223/'A. Revenue'!$D$30), ('B. Expenditures'!$G223/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E223/'A. Revenue'!$C$30), ('B. Expenditures'!$F223/'A. Revenue'!$D$30), ('B. Expenditures'!$G223/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E223/'A. Revenue'!$C$30), ('B. Expenditures'!$F223/'A. Revenue'!$D$30), ('B. Expenditures'!$G223/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC223=Sheet1!$B$2,'B. Expenditures'!K223,IF('B. Expenditures'!$AC223=Sheet1!$B$4,'B. Expenditures'!W223,IF($AC223=Sheet1!$B$3,'B. Expenditures'!Q223,\"\")))","v":""},{"$f":"IF($AC223=Sheet1!$B$2,'B. Expenditures'!L223,IF('B. Expenditures'!$AC223=Sheet1!$B$4,'B. Expenditures'!X223,IF($AC223=Sheet1!$B$3,'B. Expenditures'!R223,\"\")))","v":""},{"$f":"IF($AC223=Sheet1!$B$2,'B. Expenditures'!M223,IF('B. Expenditures'!$AC223=Sheet1!$B$4,'B. Expenditures'!Y223,IF($AC223=Sheet1!$B$3,'B. Expenditures'!S223,\"\")))","v":""},{"$f":"IF($AC223=Sheet1!$B$2,'B. Expenditures'!N223,IF('B. Expenditures'!$AC223=Sheet1!$B$4,'B. Expenditures'!Z223,IF($AC223=Sheet1!$B$3,'B. Expenditures'!T223,\"\")))","v":""},{"$f":"IF($AC223=Sheet1!$B$2,'B. Expenditures'!O223,IF('B. Expenditures'!$AC223=Sheet1!$B$4,'B. Expenditures'!AA223,IF($AC223=Sheet1!$B$3,'B. Expenditures'!U223,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I224)*K224, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E224/'A. Revenue'!$C$30), ('B. Expenditures'!$F224/'A. Revenue'!$D$30), ('B. Expenditures'!$G224/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E224/'A. Revenue'!$C$30), ('B. Expenditures'!$F224/'A. Revenue'!$D$30), ('B. Expenditures'!$G224/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E224/'A. Revenue'!$C$30), ('B. Expenditures'!$F224/'A. Revenue'!$D$30), ('B. Expenditures'!$G224/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E224/'A. Revenue'!$C$30), ('B. Expenditures'!$F224/'A. Revenue'!$D$30), ('B. Expenditures'!$G224/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E224/'A. Revenue'!$C$30), ('B. Expenditures'!$F224/'A. Revenue'!$D$30), ('B. Expenditures'!$G224/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC224=Sheet1!$B$2,'B. Expenditures'!K224,IF('B. Expenditures'!$AC224=Sheet1!$B$4,'B. Expenditures'!W224,IF($AC224=Sheet1!$B$3,'B. Expenditures'!Q224,\"\")))","v":""},{"$f":"IF($AC224=Sheet1!$B$2,'B. Expenditures'!L224,IF('B. Expenditures'!$AC224=Sheet1!$B$4,'B. Expenditures'!X224,IF($AC224=Sheet1!$B$3,'B. Expenditures'!R224,\"\")))","v":""},{"$f":"IF($AC224=Sheet1!$B$2,'B. Expenditures'!M224,IF('B. Expenditures'!$AC224=Sheet1!$B$4,'B. Expenditures'!Y224,IF($AC224=Sheet1!$B$3,'B. Expenditures'!S224,\"\")))","v":""},{"$f":"IF($AC224=Sheet1!$B$2,'B. Expenditures'!N224,IF('B. Expenditures'!$AC224=Sheet1!$B$4,'B. Expenditures'!Z224,IF($AC224=Sheet1!$B$3,'B. Expenditures'!T224,\"\")))","v":""},{"$f":"IF($AC224=Sheet1!$B$2,'B. Expenditures'!O224,IF('B. Expenditures'!$AC224=Sheet1!$B$4,'B. Expenditures'!AA224,IF($AC224=Sheet1!$B$3,'B. Expenditures'!U224,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I225)*K225, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E225/'A. Revenue'!$C$30), ('B. Expenditures'!$F225/'A. Revenue'!$D$30), ('B. Expenditures'!$G225/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E225/'A. Revenue'!$C$30), ('B. Expenditures'!$F225/'A. Revenue'!$D$30), ('B. Expenditures'!$G225/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E225/'A. Revenue'!$C$30), ('B. Expenditures'!$F225/'A. Revenue'!$D$30), ('B. Expenditures'!$G225/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E225/'A. Revenue'!$C$30), ('B. Expenditures'!$F225/'A. Revenue'!$D$30), ('B. Expenditures'!$G225/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E225/'A. Revenue'!$C$30), ('B. Expenditures'!$F225/'A. Revenue'!$D$30), ('B. Expenditures'!$G225/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC225=Sheet1!$B$2,'B. Expenditures'!K225,IF('B. Expenditures'!$AC225=Sheet1!$B$4,'B. Expenditures'!W225,IF($AC225=Sheet1!$B$3,'B. Expenditures'!Q225,\"\")))","v":""},{"$f":"IF($AC225=Sheet1!$B$2,'B. Expenditures'!L225,IF('B. Expenditures'!$AC225=Sheet1!$B$4,'B. Expenditures'!X225,IF($AC225=Sheet1!$B$3,'B. Expenditures'!R225,\"\")))","v":""},{"$f":"IF($AC225=Sheet1!$B$2,'B. Expenditures'!M225,IF('B. Expenditures'!$AC225=Sheet1!$B$4,'B. Expenditures'!Y225,IF($AC225=Sheet1!$B$3,'B. Expenditures'!S225,\"\")))","v":""},{"$f":"IF($AC225=Sheet1!$B$2,'B. Expenditures'!N225,IF('B. Expenditures'!$AC225=Sheet1!$B$4,'B. Expenditures'!Z225,IF($AC225=Sheet1!$B$3,'B. Expenditures'!T225,\"\")))","v":""},{"$f":"IF($AC225=Sheet1!$B$2,'B. Expenditures'!O225,IF('B. Expenditures'!$AC225=Sheet1!$B$4,'B. Expenditures'!AA225,IF($AC225=Sheet1!$B$3,'B. Expenditures'!U225,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I226)*K226, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E226/'A. Revenue'!$C$30), ('B. Expenditures'!$F226/'A. Revenue'!$D$30), ('B. Expenditures'!$G226/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E226/'A. Revenue'!$C$30), ('B. Expenditures'!$F226/'A. Revenue'!$D$30), ('B. Expenditures'!$G226/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E226/'A. Revenue'!$C$30), ('B. Expenditures'!$F226/'A. Revenue'!$D$30), ('B. Expenditures'!$G226/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E226/'A. Revenue'!$C$30), ('B. Expenditures'!$F226/'A. Revenue'!$D$30), ('B. Expenditures'!$G226/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E226/'A. Revenue'!$C$30), ('B. Expenditures'!$F226/'A. Revenue'!$D$30), ('B. Expenditures'!$G226/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC226=Sheet1!$B$2,'B. Expenditures'!K226,IF('B. Expenditures'!$AC226=Sheet1!$B$4,'B. Expenditures'!W226,IF($AC226=Sheet1!$B$3,'B. Expenditures'!Q226,\"\")))","v":""},{"$f":"IF($AC226=Sheet1!$B$2,'B. Expenditures'!L226,IF('B. Expenditures'!$AC226=Sheet1!$B$4,'B. Expenditures'!X226,IF($AC226=Sheet1!$B$3,'B. Expenditures'!R226,\"\")))","v":""},{"$f":"IF($AC226=Sheet1!$B$2,'B. Expenditures'!M226,IF('B. Expenditures'!$AC226=Sheet1!$B$4,'B. Expenditures'!Y226,IF($AC226=Sheet1!$B$3,'B. Expenditures'!S226,\"\")))","v":""},{"$f":"IF($AC226=Sheet1!$B$2,'B. Expenditures'!N226,IF('B. Expenditures'!$AC226=Sheet1!$B$4,'B. Expenditures'!Z226,IF($AC226=Sheet1!$B$3,'B. Expenditures'!T226,\"\")))","v":""},{"$f":"IF($AC226=Sheet1!$B$2,'B. Expenditures'!O226,IF('B. Expenditures'!$AC226=Sheet1!$B$4,'B. Expenditures'!AA226,IF($AC226=Sheet1!$B$3,'B. Expenditures'!U226,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I227)*K227, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E227/'A. Revenue'!$C$30), ('B. Expenditures'!$F227/'A. Revenue'!$D$30), ('B. Expenditures'!$G227/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E227/'A. Revenue'!$C$30), ('B. Expenditures'!$F227/'A. Revenue'!$D$30), ('B. Expenditures'!$G227/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E227/'A. Revenue'!$C$30), ('B. Expenditures'!$F227/'A. Revenue'!$D$30), ('B. Expenditures'!$G227/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E227/'A. Revenue'!$C$30), ('B. Expenditures'!$F227/'A. Revenue'!$D$30), ('B. Expenditures'!$G227/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E227/'A. Revenue'!$C$30), ('B. Expenditures'!$F227/'A. Revenue'!$D$30), ('B. Expenditures'!$G227/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC227=Sheet1!$B$2,'B. Expenditures'!K227,IF('B. Expenditures'!$AC227=Sheet1!$B$4,'B. Expenditures'!W227,IF($AC227=Sheet1!$B$3,'B. Expenditures'!Q227,\"\")))","v":""},{"$f":"IF($AC227=Sheet1!$B$2,'B. Expenditures'!L227,IF('B. Expenditures'!$AC227=Sheet1!$B$4,'B. Expenditures'!X227,IF($AC227=Sheet1!$B$3,'B. Expenditures'!R227,\"\")))","v":""},{"$f":"IF($AC227=Sheet1!$B$2,'B. Expenditures'!M227,IF('B. Expenditures'!$AC227=Sheet1!$B$4,'B. Expenditures'!Y227,IF($AC227=Sheet1!$B$3,'B. Expenditures'!S227,\"\")))","v":""},{"$f":"IF($AC227=Sheet1!$B$2,'B. Expenditures'!N227,IF('B. Expenditures'!$AC227=Sheet1!$B$4,'B. Expenditures'!Z227,IF($AC227=Sheet1!$B$3,'B. Expenditures'!T227,\"\")))","v":""},{"$f":"IF($AC227=Sheet1!$B$2,'B. Expenditures'!O227,IF('B. Expenditures'!$AC227=Sheet1!$B$4,'B. Expenditures'!AA227,IF($AC227=Sheet1!$B$3,'B. Expenditures'!U227,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I228)*K228, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E228/'A. Revenue'!$C$30), ('B. Expenditures'!$F228/'A. Revenue'!$D$30), ('B. Expenditures'!$G228/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E228/'A. Revenue'!$C$30), ('B. Expenditures'!$F228/'A. Revenue'!$D$30), ('B. Expenditures'!$G228/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E228/'A. Revenue'!$C$30), ('B. Expenditures'!$F228/'A. Revenue'!$D$30), ('B. Expenditures'!$G228/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E228/'A. Revenue'!$C$30), ('B. Expenditures'!$F228/'A. Revenue'!$D$30), ('B. Expenditures'!$G228/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E228/'A. Revenue'!$C$30), ('B. Expenditures'!$F228/'A. Revenue'!$D$30), ('B. Expenditures'!$G228/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC228=Sheet1!$B$2,'B. Expenditures'!K228,IF('B. Expenditures'!$AC228=Sheet1!$B$4,'B. Expenditures'!W228,IF($AC228=Sheet1!$B$3,'B. Expenditures'!Q228,\"\")))","v":""},{"$f":"IF($AC228=Sheet1!$B$2,'B. Expenditures'!L228,IF('B. Expenditures'!$AC228=Sheet1!$B$4,'B. Expenditures'!X228,IF($AC228=Sheet1!$B$3,'B. Expenditures'!R228,\"\")))","v":""},{"$f":"IF($AC228=Sheet1!$B$2,'B. Expenditures'!M228,IF('B. Expenditures'!$AC228=Sheet1!$B$4,'B. Expenditures'!Y228,IF($AC228=Sheet1!$B$3,'B. Expenditures'!S228,\"\")))","v":""},{"$f":"IF($AC228=Sheet1!$B$2,'B. Expenditures'!N228,IF('B. Expenditures'!$AC228=Sheet1!$B$4,'B. Expenditures'!Z228,IF($AC228=Sheet1!$B$3,'B. Expenditures'!T228,\"\")))","v":""},{"$f":"IF($AC228=Sheet1!$B$2,'B. Expenditures'!O228,IF('B. Expenditures'!$AC228=Sheet1!$B$4,'B. Expenditures'!AA228,IF($AC228=Sheet1!$B$3,'B. Expenditures'!U228,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I229)*K229, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E229/'A. Revenue'!$C$30), ('B. Expenditures'!$F229/'A. Revenue'!$D$30), ('B. Expenditures'!$G229/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E229/'A. Revenue'!$C$30), ('B. Expenditures'!$F229/'A. Revenue'!$D$30), ('B. Expenditures'!$G229/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E229/'A. Revenue'!$C$30), ('B. Expenditures'!$F229/'A. Revenue'!$D$30), ('B. Expenditures'!$G229/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E229/'A. Revenue'!$C$30), ('B. Expenditures'!$F229/'A. Revenue'!$D$30), ('B. Expenditures'!$G229/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E229/'A. Revenue'!$C$30), ('B. Expenditures'!$F229/'A. Revenue'!$D$30), ('B. Expenditures'!$G229/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC229=Sheet1!$B$2,'B. Expenditures'!K229,IF('B. Expenditures'!$AC229=Sheet1!$B$4,'B. Expenditures'!W229,IF($AC229=Sheet1!$B$3,'B. Expenditures'!Q229,\"\")))","v":""},{"$f":"IF($AC229=Sheet1!$B$2,'B. Expenditures'!L229,IF('B. Expenditures'!$AC229=Sheet1!$B$4,'B. Expenditures'!X229,IF($AC229=Sheet1!$B$3,'B. Expenditures'!R229,\"\")))","v":""},{"$f":"IF($AC229=Sheet1!$B$2,'B. Expenditures'!M229,IF('B. Expenditures'!$AC229=Sheet1!$B$4,'B. Expenditures'!Y229,IF($AC229=Sheet1!$B$3,'B. Expenditures'!S229,\"\")))","v":""},{"$f":"IF($AC229=Sheet1!$B$2,'B. Expenditures'!N229,IF('B. Expenditures'!$AC229=Sheet1!$B$4,'B. Expenditures'!Z229,IF($AC229=Sheet1!$B$3,'B. Expenditures'!T229,\"\")))","v":""},{"$f":"IF($AC229=Sheet1!$B$2,'B. Expenditures'!O229,IF('B. Expenditures'!$AC229=Sheet1!$B$4,'B. Expenditures'!AA229,IF($AC229=Sheet1!$B$3,'B. Expenditures'!U229,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I230)*K230, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E230/'A. Revenue'!$C$30), ('B. Expenditures'!$F230/'A. Revenue'!$D$30), ('B. Expenditures'!$G230/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E230/'A. Revenue'!$C$30), ('B. Expenditures'!$F230/'A. Revenue'!$D$30), ('B. Expenditures'!$G230/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E230/'A. Revenue'!$C$30), ('B. Expenditures'!$F230/'A. Revenue'!$D$30), ('B. Expenditures'!$G230/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E230/'A. Revenue'!$C$30), ('B. Expenditures'!$F230/'A. Revenue'!$D$30), ('B. Expenditures'!$G230/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E230/'A. Revenue'!$C$30), ('B. Expenditures'!$F230/'A. Revenue'!$D$30), ('B. Expenditures'!$G230/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC230=Sheet1!$B$2,'B. Expenditures'!K230,IF('B. Expenditures'!$AC230=Sheet1!$B$4,'B. Expenditures'!W230,IF($AC230=Sheet1!$B$3,'B. Expenditures'!Q230,\"\")))","v":""},{"$f":"IF($AC230=Sheet1!$B$2,'B. Expenditures'!L230,IF('B. Expenditures'!$AC230=Sheet1!$B$4,'B. Expenditures'!X230,IF($AC230=Sheet1!$B$3,'B. Expenditures'!R230,\"\")))","v":""},{"$f":"IF($AC230=Sheet1!$B$2,'B. Expenditures'!M230,IF('B. Expenditures'!$AC230=Sheet1!$B$4,'B. Expenditures'!Y230,IF($AC230=Sheet1!$B$3,'B. Expenditures'!S230,\"\")))","v":""},{"$f":"IF($AC230=Sheet1!$B$2,'B. Expenditures'!N230,IF('B. Expenditures'!$AC230=Sheet1!$B$4,'B. Expenditures'!Z230,IF($AC230=Sheet1!$B$3,'B. Expenditures'!T230,\"\")))","v":""},{"$f":"IF($AC230=Sheet1!$B$2,'B. Expenditures'!O230,IF('B. Expenditures'!$AC230=Sheet1!$B$4,'B. Expenditures'!AA230,IF($AC230=Sheet1!$B$3,'B. Expenditures'!U230,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I231)*K231, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E231/'A. Revenue'!$C$30), ('B. Expenditures'!$F231/'A. Revenue'!$D$30), ('B. Expenditures'!$G231/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E231/'A. Revenue'!$C$30), ('B. Expenditures'!$F231/'A. Revenue'!$D$30), ('B. Expenditures'!$G231/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E231/'A. Revenue'!$C$30), ('B. Expenditures'!$F231/'A. Revenue'!$D$30), ('B. Expenditures'!$G231/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E231/'A. Revenue'!$C$30), ('B. Expenditures'!$F231/'A. Revenue'!$D$30), ('B. Expenditures'!$G231/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E231/'A. Revenue'!$C$30), ('B. Expenditures'!$F231/'A. Revenue'!$D$30), ('B. Expenditures'!$G231/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC231=Sheet1!$B$2,'B. Expenditures'!K231,IF('B. Expenditures'!$AC231=Sheet1!$B$4,'B. Expenditures'!W231,IF($AC231=Sheet1!$B$3,'B. Expenditures'!Q231,\"\")))","v":""},{"$f":"IF($AC231=Sheet1!$B$2,'B. Expenditures'!L231,IF('B. Expenditures'!$AC231=Sheet1!$B$4,'B. Expenditures'!X231,IF($AC231=Sheet1!$B$3,'B. Expenditures'!R231,\"\")))","v":""},{"$f":"IF($AC231=Sheet1!$B$2,'B. Expenditures'!M231,IF('B. Expenditures'!$AC231=Sheet1!$B$4,'B. Expenditures'!Y231,IF($AC231=Sheet1!$B$3,'B. Expenditures'!S231,\"\")))","v":""},{"$f":"IF($AC231=Sheet1!$B$2,'B. Expenditures'!N231,IF('B. Expenditures'!$AC231=Sheet1!$B$4,'B. Expenditures'!Z231,IF($AC231=Sheet1!$B$3,'B. Expenditures'!T231,\"\")))","v":""},{"$f":"IF($AC231=Sheet1!$B$2,'B. Expenditures'!O231,IF('B. Expenditures'!$AC231=Sheet1!$B$4,'B. Expenditures'!AA231,IF($AC231=Sheet1!$B$3,'B. Expenditures'!U231,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I232)*K232, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E232/'A. Revenue'!$C$30), ('B. Expenditures'!$F232/'A. Revenue'!$D$30), ('B. Expenditures'!$G232/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E232/'A. Revenue'!$C$30), ('B. Expenditures'!$F232/'A. Revenue'!$D$30), ('B. Expenditures'!$G232/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E232/'A. Revenue'!$C$30), ('B. Expenditures'!$F232/'A. Revenue'!$D$30), ('B. Expenditures'!$G232/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E232/'A. Revenue'!$C$30), ('B. Expenditures'!$F232/'A. Revenue'!$D$30), ('B. Expenditures'!$G232/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E232/'A. Revenue'!$C$30), ('B. Expenditures'!$F232/'A. Revenue'!$D$30), ('B. Expenditures'!$G232/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC232=Sheet1!$B$2,'B. Expenditures'!K232,IF('B. Expenditures'!$AC232=Sheet1!$B$4,'B. Expenditures'!W232,IF($AC232=Sheet1!$B$3,'B. Expenditures'!Q232,\"\")))","v":""},{"$f":"IF($AC232=Sheet1!$B$2,'B. Expenditures'!L232,IF('B. Expenditures'!$AC232=Sheet1!$B$4,'B. Expenditures'!X232,IF($AC232=Sheet1!$B$3,'B. Expenditures'!R232,\"\")))","v":""},{"$f":"IF($AC232=Sheet1!$B$2,'B. Expenditures'!M232,IF('B. Expenditures'!$AC232=Sheet1!$B$4,'B. Expenditures'!Y232,IF($AC232=Sheet1!$B$3,'B. Expenditures'!S232,\"\")))","v":""},{"$f":"IF($AC232=Sheet1!$B$2,'B. Expenditures'!N232,IF('B. Expenditures'!$AC232=Sheet1!$B$4,'B. Expenditures'!Z232,IF($AC232=Sheet1!$B$3,'B. Expenditures'!T232,\"\")))","v":""},{"$f":"IF($AC232=Sheet1!$B$2,'B. Expenditures'!O232,IF('B. Expenditures'!$AC232=Sheet1!$B$4,'B. Expenditures'!AA232,IF($AC232=Sheet1!$B$3,'B. Expenditures'!U232,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I233)*K233, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E233/'A. Revenue'!$C$30), ('B. Expenditures'!$F233/'A. Revenue'!$D$30), ('B. Expenditures'!$G233/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E233/'A. Revenue'!$C$30), ('B. Expenditures'!$F233/'A. Revenue'!$D$30), ('B. Expenditures'!$G233/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E233/'A. Revenue'!$C$30), ('B. Expenditures'!$F233/'A. Revenue'!$D$30), ('B. Expenditures'!$G233/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E233/'A. Revenue'!$C$30), ('B. Expenditures'!$F233/'A. Revenue'!$D$30), ('B. Expenditures'!$G233/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E233/'A. Revenue'!$C$30), ('B. Expenditures'!$F233/'A. Revenue'!$D$30), ('B. Expenditures'!$G233/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC233=Sheet1!$B$2,'B. Expenditures'!K233,IF('B. Expenditures'!$AC233=Sheet1!$B$4,'B. Expenditures'!W233,IF($AC233=Sheet1!$B$3,'B. Expenditures'!Q233,\"\")))","v":""},{"$f":"IF($AC233=Sheet1!$B$2,'B. Expenditures'!L233,IF('B. Expenditures'!$AC233=Sheet1!$B$4,'B. Expenditures'!X233,IF($AC233=Sheet1!$B$3,'B. Expenditures'!R233,\"\")))","v":""},{"$f":"IF($AC233=Sheet1!$B$2,'B. Expenditures'!M233,IF('B. Expenditures'!$AC233=Sheet1!$B$4,'B. Expenditures'!Y233,IF($AC233=Sheet1!$B$3,'B. Expenditures'!S233,\"\")))","v":""},{"$f":"IF($AC233=Sheet1!$B$2,'B. Expenditures'!N233,IF('B. Expenditures'!$AC233=Sheet1!$B$4,'B. Expenditures'!Z233,IF($AC233=Sheet1!$B$3,'B. Expenditures'!T233,\"\")))","v":""},{"$f":"IF($AC233=Sheet1!$B$2,'B. Expenditures'!O233,IF('B. Expenditures'!$AC233=Sheet1!$B$4,'B. Expenditures'!AA233,IF($AC233=Sheet1!$B$3,'B. Expenditures'!U233,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I234)*K234, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E234/'A. Revenue'!$C$30), ('B. Expenditures'!$F234/'A. Revenue'!$D$30), ('B. Expenditures'!$G234/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E234/'A. Revenue'!$C$30), ('B. Expenditures'!$F234/'A. Revenue'!$D$30), ('B. Expenditures'!$G234/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E234/'A. Revenue'!$C$30), ('B. Expenditures'!$F234/'A. Revenue'!$D$30), ('B. Expenditures'!$G234/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E234/'A. Revenue'!$C$30), ('B. Expenditures'!$F234/'A. Revenue'!$D$30), ('B. Expenditures'!$G234/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E234/'A. Revenue'!$C$30), ('B. Expenditures'!$F234/'A. Revenue'!$D$30), ('B. Expenditures'!$G234/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC234=Sheet1!$B$2,'B. Expenditures'!K234,IF('B. Expenditures'!$AC234=Sheet1!$B$4,'B. Expenditures'!W234,IF($AC234=Sheet1!$B$3,'B. Expenditures'!Q234,\"\")))","v":""},{"$f":"IF($AC234=Sheet1!$B$2,'B. Expenditures'!L234,IF('B. Expenditures'!$AC234=Sheet1!$B$4,'B. Expenditures'!X234,IF($AC234=Sheet1!$B$3,'B. Expenditures'!R234,\"\")))","v":""},{"$f":"IF($AC234=Sheet1!$B$2,'B. Expenditures'!M234,IF('B. Expenditures'!$AC234=Sheet1!$B$4,'B. Expenditures'!Y234,IF($AC234=Sheet1!$B$3,'B. Expenditures'!S234,\"\")))","v":""},{"$f":"IF($AC234=Sheet1!$B$2,'B. Expenditures'!N234,IF('B. Expenditures'!$AC234=Sheet1!$B$4,'B. Expenditures'!Z234,IF($AC234=Sheet1!$B$3,'B. Expenditures'!T234,\"\")))","v":""},{"$f":"IF($AC234=Sheet1!$B$2,'B. Expenditures'!O234,IF('B. Expenditures'!$AC234=Sheet1!$B$4,'B. Expenditures'!AA234,IF($AC234=Sheet1!$B$3,'B. Expenditures'!U234,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I235)*K235, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E235/'A. Revenue'!$C$30), ('B. Expenditures'!$F235/'A. Revenue'!$D$30), ('B. Expenditures'!$G235/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E235/'A. Revenue'!$C$30), ('B. Expenditures'!$F235/'A. Revenue'!$D$30), ('B. Expenditures'!$G235/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E235/'A. Revenue'!$C$30), ('B. Expenditures'!$F235/'A. Revenue'!$D$30), ('B. Expenditures'!$G235/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E235/'A. Revenue'!$C$30), ('B. Expenditures'!$F235/'A. Revenue'!$D$30), ('B. Expenditures'!$G235/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E235/'A. Revenue'!$C$30), ('B. Expenditures'!$F235/'A. Revenue'!$D$30), ('B. Expenditures'!$G235/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC235=Sheet1!$B$2,'B. Expenditures'!K235,IF('B. Expenditures'!$AC235=Sheet1!$B$4,'B. Expenditures'!W235,IF($AC235=Sheet1!$B$3,'B. Expenditures'!Q235,\"\")))","v":""},{"$f":"IF($AC235=Sheet1!$B$2,'B. Expenditures'!L235,IF('B. Expenditures'!$AC235=Sheet1!$B$4,'B. Expenditures'!X235,IF($AC235=Sheet1!$B$3,'B. Expenditures'!R235,\"\")))","v":""},{"$f":"IF($AC235=Sheet1!$B$2,'B. Expenditures'!M235,IF('B. Expenditures'!$AC235=Sheet1!$B$4,'B. Expenditures'!Y235,IF($AC235=Sheet1!$B$3,'B. Expenditures'!S235,\"\")))","v":""},{"$f":"IF($AC235=Sheet1!$B$2,'B. Expenditures'!N235,IF('B. Expenditures'!$AC235=Sheet1!$B$4,'B. Expenditures'!Z235,IF($AC235=Sheet1!$B$3,'B. Expenditures'!T235,\"\")))","v":""},{"$f":"IF($AC235=Sheet1!$B$2,'B. Expenditures'!O235,IF('B. Expenditures'!$AC235=Sheet1!$B$4,'B. Expenditures'!AA235,IF($AC235=Sheet1!$B$3,'B. Expenditures'!U235,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I236)*K236, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E236/'A. Revenue'!$C$30), ('B. Expenditures'!$F236/'A. Revenue'!$D$30), ('B. Expenditures'!$G236/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E236/'A. Revenue'!$C$30), ('B. Expenditures'!$F236/'A. Revenue'!$D$30), ('B. Expenditures'!$G236/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E236/'A. Revenue'!$C$30), ('B. Expenditures'!$F236/'A. Revenue'!$D$30), ('B. Expenditures'!$G236/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E236/'A. Revenue'!$C$30), ('B. Expenditures'!$F236/'A. Revenue'!$D$30), ('B. Expenditures'!$G236/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E236/'A. Revenue'!$C$30), ('B. Expenditures'!$F236/'A. Revenue'!$D$30), ('B. Expenditures'!$G236/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC236=Sheet1!$B$2,'B. Expenditures'!K236,IF('B. Expenditures'!$AC236=Sheet1!$B$4,'B. Expenditures'!W236,IF($AC236=Sheet1!$B$3,'B. Expenditures'!Q236,\"\")))","v":""},{"$f":"IF($AC236=Sheet1!$B$2,'B. Expenditures'!L236,IF('B. Expenditures'!$AC236=Sheet1!$B$4,'B. Expenditures'!X236,IF($AC236=Sheet1!$B$3,'B. Expenditures'!R236,\"\")))","v":""},{"$f":"IF($AC236=Sheet1!$B$2,'B. Expenditures'!M236,IF('B. Expenditures'!$AC236=Sheet1!$B$4,'B. Expenditures'!Y236,IF($AC236=Sheet1!$B$3,'B. Expenditures'!S236,\"\")))","v":""},{"$f":"IF($AC236=Sheet1!$B$2,'B. Expenditures'!N236,IF('B. Expenditures'!$AC236=Sheet1!$B$4,'B. Expenditures'!Z236,IF($AC236=Sheet1!$B$3,'B. Expenditures'!T236,\"\")))","v":""},{"$f":"IF($AC236=Sheet1!$B$2,'B. Expenditures'!O236,IF('B. Expenditures'!$AC236=Sheet1!$B$4,'B. Expenditures'!AA236,IF($AC236=Sheet1!$B$3,'B. Expenditures'!U236,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I237)*K237, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E237/'A. Revenue'!$C$30), ('B. Expenditures'!$F237/'A. Revenue'!$D$30), ('B. Expenditures'!$G237/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E237/'A. Revenue'!$C$30), ('B. Expenditures'!$F237/'A. Revenue'!$D$30), ('B. Expenditures'!$G237/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E237/'A. Revenue'!$C$30), ('B. Expenditures'!$F237/'A. Revenue'!$D$30), ('B. Expenditures'!$G237/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E237/'A. Revenue'!$C$30), ('B. Expenditures'!$F237/'A. Revenue'!$D$30), ('B. Expenditures'!$G237/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E237/'A. Revenue'!$C$30), ('B. Expenditures'!$F237/'A. Revenue'!$D$30), ('B. Expenditures'!$G237/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC237=Sheet1!$B$2,'B. Expenditures'!K237,IF('B. Expenditures'!$AC237=Sheet1!$B$4,'B. Expenditures'!W237,IF($AC237=Sheet1!$B$3,'B. Expenditures'!Q237,\"\")))","v":""},{"$f":"IF($AC237=Sheet1!$B$2,'B. Expenditures'!L237,IF('B. Expenditures'!$AC237=Sheet1!$B$4,'B. Expenditures'!X237,IF($AC237=Sheet1!$B$3,'B. Expenditures'!R237,\"\")))","v":""},{"$f":"IF($AC237=Sheet1!$B$2,'B. Expenditures'!M237,IF('B. Expenditures'!$AC237=Sheet1!$B$4,'B. Expenditures'!Y237,IF($AC237=Sheet1!$B$3,'B. Expenditures'!S237,\"\")))","v":""},{"$f":"IF($AC237=Sheet1!$B$2,'B. Expenditures'!N237,IF('B. Expenditures'!$AC237=Sheet1!$B$4,'B. Expenditures'!Z237,IF($AC237=Sheet1!$B$3,'B. Expenditures'!T237,\"\")))","v":""},{"$f":"IF($AC237=Sheet1!$B$2,'B. Expenditures'!O237,IF('B. Expenditures'!$AC237=Sheet1!$B$4,'B. Expenditures'!AA237,IF($AC237=Sheet1!$B$3,'B. Expenditures'!U237,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I238)*K238, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E238/'A. Revenue'!$C$30), ('B. Expenditures'!$F238/'A. Revenue'!$D$30), ('B. Expenditures'!$G238/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E238/'A. Revenue'!$C$30), ('B. Expenditures'!$F238/'A. Revenue'!$D$30), ('B. Expenditures'!$G238/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E238/'A. Revenue'!$C$30), ('B. Expenditures'!$F238/'A. Revenue'!$D$30), ('B. Expenditures'!$G238/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E238/'A. Revenue'!$C$30), ('B. Expenditures'!$F238/'A. Revenue'!$D$30), ('B. Expenditures'!$G238/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E238/'A. Revenue'!$C$30), ('B. Expenditures'!$F238/'A. Revenue'!$D$30), ('B. Expenditures'!$G238/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC238=Sheet1!$B$2,'B. Expenditures'!K238,IF('B. Expenditures'!$AC238=Sheet1!$B$4,'B. Expenditures'!W238,IF($AC238=Sheet1!$B$3,'B. Expenditures'!Q238,\"\")))","v":""},{"$f":"IF($AC238=Sheet1!$B$2,'B. Expenditures'!L238,IF('B. Expenditures'!$AC238=Sheet1!$B$4,'B. Expenditures'!X238,IF($AC238=Sheet1!$B$3,'B. Expenditures'!R238,\"\")))","v":""},{"$f":"IF($AC238=Sheet1!$B$2,'B. Expenditures'!M238,IF('B. Expenditures'!$AC238=Sheet1!$B$4,'B. Expenditures'!Y238,IF($AC238=Sheet1!$B$3,'B. Expenditures'!S238,\"\")))","v":""},{"$f":"IF($AC238=Sheet1!$B$2,'B. Expenditures'!N238,IF('B. Expenditures'!$AC238=Sheet1!$B$4,'B. Expenditures'!Z238,IF($AC238=Sheet1!$B$3,'B. Expenditures'!T238,\"\")))","v":""},{"$f":"IF($AC238=Sheet1!$B$2,'B. Expenditures'!O238,IF('B. Expenditures'!$AC238=Sheet1!$B$4,'B. Expenditures'!AA238,IF($AC238=Sheet1!$B$3,'B. Expenditures'!U238,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I239)*K239, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E239/'A. Revenue'!$C$30), ('B. Expenditures'!$F239/'A. Revenue'!$D$30), ('B. Expenditures'!$G239/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E239/'A. Revenue'!$C$30), ('B. Expenditures'!$F239/'A. Revenue'!$D$30), ('B. Expenditures'!$G239/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E239/'A. Revenue'!$C$30), ('B. Expenditures'!$F239/'A. Revenue'!$D$30), ('B. Expenditures'!$G239/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E239/'A. Revenue'!$C$30), ('B. Expenditures'!$F239/'A. Revenue'!$D$30), ('B. Expenditures'!$G239/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E239/'A. Revenue'!$C$30), ('B. Expenditures'!$F239/'A. Revenue'!$D$30), ('B. Expenditures'!$G239/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC239=Sheet1!$B$2,'B. Expenditures'!K239,IF('B. Expenditures'!$AC239=Sheet1!$B$4,'B. Expenditures'!W239,IF($AC239=Sheet1!$B$3,'B. Expenditures'!Q239,\"\")))","v":""},{"$f":"IF($AC239=Sheet1!$B$2,'B. Expenditures'!L239,IF('B. Expenditures'!$AC239=Sheet1!$B$4,'B. Expenditures'!X239,IF($AC239=Sheet1!$B$3,'B. Expenditures'!R239,\"\")))","v":""},{"$f":"IF($AC239=Sheet1!$B$2,'B. Expenditures'!M239,IF('B. Expenditures'!$AC239=Sheet1!$B$4,'B. Expenditures'!Y239,IF($AC239=Sheet1!$B$3,'B. Expenditures'!S239,\"\")))","v":""},{"$f":"IF($AC239=Sheet1!$B$2,'B. Expenditures'!N239,IF('B. Expenditures'!$AC239=Sheet1!$B$4,'B. Expenditures'!Z239,IF($AC239=Sheet1!$B$3,'B. Expenditures'!T239,\"\")))","v":""},{"$f":"IF($AC239=Sheet1!$B$2,'B. Expenditures'!O239,IF('B. Expenditures'!$AC239=Sheet1!$B$4,'B. Expenditures'!AA239,IF($AC239=Sheet1!$B$3,'B. Expenditures'!U239,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I240)*K240, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E240/'A. Revenue'!$C$30), ('B. Expenditures'!$F240/'A. Revenue'!$D$30), ('B. Expenditures'!$G240/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E240/'A. Revenue'!$C$30), ('B. Expenditures'!$F240/'A. Revenue'!$D$30), ('B. Expenditures'!$G240/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E240/'A. Revenue'!$C$30), ('B. Expenditures'!$F240/'A. Revenue'!$D$30), ('B. Expenditures'!$G240/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E240/'A. Revenue'!$C$30), ('B. Expenditures'!$F240/'A. Revenue'!$D$30), ('B. Expenditures'!$G240/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E240/'A. Revenue'!$C$30), ('B. Expenditures'!$F240/'A. Revenue'!$D$30), ('B. Expenditures'!$G240/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC240=Sheet1!$B$2,'B. Expenditures'!K240,IF('B. Expenditures'!$AC240=Sheet1!$B$4,'B. Expenditures'!W240,IF($AC240=Sheet1!$B$3,'B. Expenditures'!Q240,\"\")))","v":""},{"$f":"IF($AC240=Sheet1!$B$2,'B. Expenditures'!L240,IF('B. Expenditures'!$AC240=Sheet1!$B$4,'B. Expenditures'!X240,IF($AC240=Sheet1!$B$3,'B. Expenditures'!R240,\"\")))","v":""},{"$f":"IF($AC240=Sheet1!$B$2,'B. Expenditures'!M240,IF('B. Expenditures'!$AC240=Sheet1!$B$4,'B. Expenditures'!Y240,IF($AC240=Sheet1!$B$3,'B. Expenditures'!S240,\"\")))","v":""},{"$f":"IF($AC240=Sheet1!$B$2,'B. Expenditures'!N240,IF('B. Expenditures'!$AC240=Sheet1!$B$4,'B. Expenditures'!Z240,IF($AC240=Sheet1!$B$3,'B. Expenditures'!T240,\"\")))","v":""},{"$f":"IF($AC240=Sheet1!$B$2,'B. Expenditures'!O240,IF('B. Expenditures'!$AC240=Sheet1!$B$4,'B. Expenditures'!AA240,IF($AC240=Sheet1!$B$3,'B. Expenditures'!U240,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I241)*K241, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E241/'A. Revenue'!$C$30), ('B. Expenditures'!$F241/'A. Revenue'!$D$30), ('B. Expenditures'!$G241/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E241/'A. Revenue'!$C$30), ('B. Expenditures'!$F241/'A. Revenue'!$D$30), ('B. Expenditures'!$G241/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E241/'A. Revenue'!$C$30), ('B. Expenditures'!$F241/'A. Revenue'!$D$30), ('B. Expenditures'!$G241/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E241/'A. Revenue'!$C$30), ('B. Expenditures'!$F241/'A. Revenue'!$D$30), ('B. Expenditures'!$G241/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E241/'A. Revenue'!$C$30), ('B. Expenditures'!$F241/'A. Revenue'!$D$30), ('B. Expenditures'!$G241/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC241=Sheet1!$B$2,'B. Expenditures'!K241,IF('B. Expenditures'!$AC241=Sheet1!$B$4,'B. Expenditures'!W241,IF($AC241=Sheet1!$B$3,'B. Expenditures'!Q241,\"\")))","v":""},{"$f":"IF($AC241=Sheet1!$B$2,'B. Expenditures'!L241,IF('B. Expenditures'!$AC241=Sheet1!$B$4,'B. Expenditures'!X241,IF($AC241=Sheet1!$B$3,'B. Expenditures'!R241,\"\")))","v":""},{"$f":"IF($AC241=Sheet1!$B$2,'B. Expenditures'!M241,IF('B. Expenditures'!$AC241=Sheet1!$B$4,'B. Expenditures'!Y241,IF($AC241=Sheet1!$B$3,'B. Expenditures'!S241,\"\")))","v":""},{"$f":"IF($AC241=Sheet1!$B$2,'B. Expenditures'!N241,IF('B. Expenditures'!$AC241=Sheet1!$B$4,'B. Expenditures'!Z241,IF($AC241=Sheet1!$B$3,'B. Expenditures'!T241,\"\")))","v":""},{"$f":"IF($AC241=Sheet1!$B$2,'B. Expenditures'!O241,IF('B. Expenditures'!$AC241=Sheet1!$B$4,'B. Expenditures'!AA241,IF($AC241=Sheet1!$B$3,'B. Expenditures'!U241,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I242)*K242, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E242/'A. Revenue'!$C$30), ('B. Expenditures'!$F242/'A. Revenue'!$D$30), ('B. Expenditures'!$G242/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E242/'A. Revenue'!$C$30), ('B. Expenditures'!$F242/'A. Revenue'!$D$30), ('B. Expenditures'!$G242/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E242/'A. Revenue'!$C$30), ('B. Expenditures'!$F242/'A. Revenue'!$D$30), ('B. Expenditures'!$G242/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E242/'A. Revenue'!$C$30), ('B. Expenditures'!$F242/'A. Revenue'!$D$30), ('B. Expenditures'!$G242/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E242/'A. Revenue'!$C$30), ('B. Expenditures'!$F242/'A. Revenue'!$D$30), ('B. Expenditures'!$G242/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC242=Sheet1!$B$2,'B. Expenditures'!K242,IF('B. Expenditures'!$AC242=Sheet1!$B$4,'B. Expenditures'!W242,IF($AC242=Sheet1!$B$3,'B. Expenditures'!Q242,\"\")))","v":""},{"$f":"IF($AC242=Sheet1!$B$2,'B. Expenditures'!L242,IF('B. Expenditures'!$AC242=Sheet1!$B$4,'B. Expenditures'!X242,IF($AC242=Sheet1!$B$3,'B. Expenditures'!R242,\"\")))","v":""},{"$f":"IF($AC242=Sheet1!$B$2,'B. Expenditures'!M242,IF('B. Expenditures'!$AC242=Sheet1!$B$4,'B. Expenditures'!Y242,IF($AC242=Sheet1!$B$3,'B. Expenditures'!S242,\"\")))","v":""},{"$f":"IF($AC242=Sheet1!$B$2,'B. Expenditures'!N242,IF('B. Expenditures'!$AC242=Sheet1!$B$4,'B. Expenditures'!Z242,IF($AC242=Sheet1!$B$3,'B. Expenditures'!T242,\"\")))","v":""},{"$f":"IF($AC242=Sheet1!$B$2,'B. Expenditures'!O242,IF('B. Expenditures'!$AC242=Sheet1!$B$4,'B. Expenditures'!AA242,IF($AC242=Sheet1!$B$3,'B. Expenditures'!U242,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I243)*K243, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E243/'A. Revenue'!$C$30), ('B. Expenditures'!$F243/'A. Revenue'!$D$30), ('B. Expenditures'!$G243/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E243/'A. Revenue'!$C$30), ('B. Expenditures'!$F243/'A. Revenue'!$D$30), ('B. Expenditures'!$G243/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E243/'A. Revenue'!$C$30), ('B. Expenditures'!$F243/'A. Revenue'!$D$30), ('B. Expenditures'!$G243/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E243/'A. Revenue'!$C$30), ('B. Expenditures'!$F243/'A. Revenue'!$D$30), ('B. Expenditures'!$G243/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E243/'A. Revenue'!$C$30), ('B. Expenditures'!$F243/'A. Revenue'!$D$30), ('B. Expenditures'!$G243/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC243=Sheet1!$B$2,'B. Expenditures'!K243,IF('B. Expenditures'!$AC243=Sheet1!$B$4,'B. Expenditures'!W243,IF($AC243=Sheet1!$B$3,'B. Expenditures'!Q243,\"\")))","v":""},{"$f":"IF($AC243=Sheet1!$B$2,'B. Expenditures'!L243,IF('B. Expenditures'!$AC243=Sheet1!$B$4,'B. Expenditures'!X243,IF($AC243=Sheet1!$B$3,'B. Expenditures'!R243,\"\")))","v":""},{"$f":"IF($AC243=Sheet1!$B$2,'B. Expenditures'!M243,IF('B. Expenditures'!$AC243=Sheet1!$B$4,'B. Expenditures'!Y243,IF($AC243=Sheet1!$B$3,'B. Expenditures'!S243,\"\")))","v":""},{"$f":"IF($AC243=Sheet1!$B$2,'B. Expenditures'!N243,IF('B. Expenditures'!$AC243=Sheet1!$B$4,'B. Expenditures'!Z243,IF($AC243=Sheet1!$B$3,'B. Expenditures'!T243,\"\")))","v":""},{"$f":"IF($AC243=Sheet1!$B$2,'B. Expenditures'!O243,IF('B. Expenditures'!$AC243=Sheet1!$B$4,'B. Expenditures'!AA243,IF($AC243=Sheet1!$B$3,'B. Expenditures'!U243,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I244)*K244, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E244/'A. Revenue'!$C$30), ('B. Expenditures'!$F244/'A. Revenue'!$D$30), ('B. Expenditures'!$G244/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E244/'A. Revenue'!$C$30), ('B. Expenditures'!$F244/'A. Revenue'!$D$30), ('B. Expenditures'!$G244/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E244/'A. Revenue'!$C$30), ('B. Expenditures'!$F244/'A. Revenue'!$D$30), ('B. Expenditures'!$G244/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E244/'A. Revenue'!$C$30), ('B. Expenditures'!$F244/'A. Revenue'!$D$30), ('B. Expenditures'!$G244/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E244/'A. Revenue'!$C$30), ('B. Expenditures'!$F244/'A. Revenue'!$D$30), ('B. Expenditures'!$G244/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC244=Sheet1!$B$2,'B. Expenditures'!K244,IF('B. Expenditures'!$AC244=Sheet1!$B$4,'B. Expenditures'!W244,IF($AC244=Sheet1!$B$3,'B. Expenditures'!Q244,\"\")))","v":""},{"$f":"IF($AC244=Sheet1!$B$2,'B. Expenditures'!L244,IF('B. Expenditures'!$AC244=Sheet1!$B$4,'B. Expenditures'!X244,IF($AC244=Sheet1!$B$3,'B. Expenditures'!R244,\"\")))","v":""},{"$f":"IF($AC244=Sheet1!$B$2,'B. Expenditures'!M244,IF('B. Expenditures'!$AC244=Sheet1!$B$4,'B. Expenditures'!Y244,IF($AC244=Sheet1!$B$3,'B. Expenditures'!S244,\"\")))","v":""},{"$f":"IF($AC244=Sheet1!$B$2,'B. Expenditures'!N244,IF('B. Expenditures'!$AC244=Sheet1!$B$4,'B. Expenditures'!Z244,IF($AC244=Sheet1!$B$3,'B. Expenditures'!T244,\"\")))","v":""},{"$f":"IF($AC244=Sheet1!$B$2,'B. Expenditures'!O244,IF('B. Expenditures'!$AC244=Sheet1!$B$4,'B. Expenditures'!AA244,IF($AC244=Sheet1!$B$3,'B. Expenditures'!U244,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I245)*K245, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E245/'A. Revenue'!$C$30), ('B. Expenditures'!$F245/'A. Revenue'!$D$30), ('B. Expenditures'!$G245/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E245/'A. Revenue'!$C$30), ('B. Expenditures'!$F245/'A. Revenue'!$D$30), ('B. Expenditures'!$G245/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E245/'A. Revenue'!$C$30), ('B. Expenditures'!$F245/'A. Revenue'!$D$30), ('B. Expenditures'!$G245/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E245/'A. Revenue'!$C$30), ('B. Expenditures'!$F245/'A. Revenue'!$D$30), ('B. Expenditures'!$G245/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E245/'A. Revenue'!$C$30), ('B. Expenditures'!$F245/'A. Revenue'!$D$30), ('B. Expenditures'!$G245/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC245=Sheet1!$B$2,'B. Expenditures'!K245,IF('B. Expenditures'!$AC245=Sheet1!$B$4,'B. Expenditures'!W245,IF($AC245=Sheet1!$B$3,'B. Expenditures'!Q245,\"\")))","v":""},{"$f":"IF($AC245=Sheet1!$B$2,'B. Expenditures'!L245,IF('B. Expenditures'!$AC245=Sheet1!$B$4,'B. Expenditures'!X245,IF($AC245=Sheet1!$B$3,'B. Expenditures'!R245,\"\")))","v":""},{"$f":"IF($AC245=Sheet1!$B$2,'B. Expenditures'!M245,IF('B. Expenditures'!$AC245=Sheet1!$B$4,'B. Expenditures'!Y245,IF($AC245=Sheet1!$B$3,'B. Expenditures'!S245,\"\")))","v":""},{"$f":"IF($AC245=Sheet1!$B$2,'B. Expenditures'!N245,IF('B. Expenditures'!$AC245=Sheet1!$B$4,'B. Expenditures'!Z245,IF($AC245=Sheet1!$B$3,'B. Expenditures'!T245,\"\")))","v":""},{"$f":"IF($AC245=Sheet1!$B$2,'B. Expenditures'!O245,IF('B. Expenditures'!$AC245=Sheet1!$B$4,'B. Expenditures'!AA245,IF($AC245=Sheet1!$B$3,'B. Expenditures'!U245,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I246)*K246, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E246/'A. Revenue'!$C$30), ('B. Expenditures'!$F246/'A. Revenue'!$D$30), ('B. Expenditures'!$G246/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E246/'A. Revenue'!$C$30), ('B. Expenditures'!$F246/'A. Revenue'!$D$30), ('B. Expenditures'!$G246/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E246/'A. Revenue'!$C$30), ('B. Expenditures'!$F246/'A. Revenue'!$D$30), ('B. Expenditures'!$G246/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E246/'A. Revenue'!$C$30), ('B. Expenditures'!$F246/'A. Revenue'!$D$30), ('B. Expenditures'!$G246/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E246/'A. Revenue'!$C$30), ('B. Expenditures'!$F246/'A. Revenue'!$D$30), ('B. Expenditures'!$G246/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC246=Sheet1!$B$2,'B. Expenditures'!K246,IF('B. Expenditures'!$AC246=Sheet1!$B$4,'B. Expenditures'!W246,IF($AC246=Sheet1!$B$3,'B. Expenditures'!Q246,\"\")))","v":""},{"$f":"IF($AC246=Sheet1!$B$2,'B. Expenditures'!L246,IF('B. Expenditures'!$AC246=Sheet1!$B$4,'B. Expenditures'!X246,IF($AC246=Sheet1!$B$3,'B. Expenditures'!R246,\"\")))","v":""},{"$f":"IF($AC246=Sheet1!$B$2,'B. Expenditures'!M246,IF('B. Expenditures'!$AC246=Sheet1!$B$4,'B. Expenditures'!Y246,IF($AC246=Sheet1!$B$3,'B. Expenditures'!S246,\"\")))","v":""},{"$f":"IF($AC246=Sheet1!$B$2,'B. Expenditures'!N246,IF('B. Expenditures'!$AC246=Sheet1!$B$4,'B. Expenditures'!Z246,IF($AC246=Sheet1!$B$3,'B. Expenditures'!T246,\"\")))","v":""},{"$f":"IF($AC246=Sheet1!$B$2,'B. Expenditures'!O246,IF('B. Expenditures'!$AC246=Sheet1!$B$4,'B. Expenditures'!AA246,IF($AC246=Sheet1!$B$3,'B. Expenditures'!U246,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I247)*K247, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E247/'A. Revenue'!$C$30), ('B. Expenditures'!$F247/'A. Revenue'!$D$30), ('B. Expenditures'!$G247/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E247/'A. Revenue'!$C$30), ('B. Expenditures'!$F247/'A. Revenue'!$D$30), ('B. Expenditures'!$G247/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E247/'A. Revenue'!$C$30), ('B. Expenditures'!$F247/'A. Revenue'!$D$30), ('B. Expenditures'!$G247/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E247/'A. Revenue'!$C$30), ('B. Expenditures'!$F247/'A. Revenue'!$D$30), ('B. Expenditures'!$G247/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E247/'A. Revenue'!$C$30), ('B. Expenditures'!$F247/'A. Revenue'!$D$30), ('B. Expenditures'!$G247/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC247=Sheet1!$B$2,'B. Expenditures'!K247,IF('B. Expenditures'!$AC247=Sheet1!$B$4,'B. Expenditures'!W247,IF($AC247=Sheet1!$B$3,'B. Expenditures'!Q247,\"\")))","v":""},{"$f":"IF($AC247=Sheet1!$B$2,'B. Expenditures'!L247,IF('B. Expenditures'!$AC247=Sheet1!$B$4,'B. Expenditures'!X247,IF($AC247=Sheet1!$B$3,'B. Expenditures'!R247,\"\")))","v":""},{"$f":"IF($AC247=Sheet1!$B$2,'B. Expenditures'!M247,IF('B. Expenditures'!$AC247=Sheet1!$B$4,'B. Expenditures'!Y247,IF($AC247=Sheet1!$B$3,'B. Expenditures'!S247,\"\")))","v":""},{"$f":"IF($AC247=Sheet1!$B$2,'B. Expenditures'!N247,IF('B. Expenditures'!$AC247=Sheet1!$B$4,'B. Expenditures'!Z247,IF($AC247=Sheet1!$B$3,'B. Expenditures'!T247,\"\")))","v":""},{"$f":"IF($AC247=Sheet1!$B$2,'B. Expenditures'!O247,IF('B. Expenditures'!$AC247=Sheet1!$B$4,'B. Expenditures'!AA247,IF($AC247=Sheet1!$B$3,'B. Expenditures'!U247,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I248)*K248, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E248/'A. Revenue'!$C$30), ('B. Expenditures'!$F248/'A. Revenue'!$D$30), ('B. Expenditures'!$G248/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E248/'A. Revenue'!$C$30), ('B. Expenditures'!$F248/'A. Revenue'!$D$30), ('B. Expenditures'!$G248/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E248/'A. Revenue'!$C$30), ('B. Expenditures'!$F248/'A. Revenue'!$D$30), ('B. Expenditures'!$G248/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E248/'A. Revenue'!$C$30), ('B. Expenditures'!$F248/'A. Revenue'!$D$30), ('B. Expenditures'!$G248/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E248/'A. Revenue'!$C$30), ('B. Expenditures'!$F248/'A. Revenue'!$D$30), ('B. Expenditures'!$G248/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC248=Sheet1!$B$2,'B. Expenditures'!K248,IF('B. Expenditures'!$AC248=Sheet1!$B$4,'B. Expenditures'!W248,IF($AC248=Sheet1!$B$3,'B. Expenditures'!Q248,\"\")))","v":""},{"$f":"IF($AC248=Sheet1!$B$2,'B. Expenditures'!L248,IF('B. Expenditures'!$AC248=Sheet1!$B$4,'B. Expenditures'!X248,IF($AC248=Sheet1!$B$3,'B. Expenditures'!R248,\"\")))","v":""},{"$f":"IF($AC248=Sheet1!$B$2,'B. Expenditures'!M248,IF('B. Expenditures'!$AC248=Sheet1!$B$4,'B. Expenditures'!Y248,IF($AC248=Sheet1!$B$3,'B. Expenditures'!S248,\"\")))","v":""},{"$f":"IF($AC248=Sheet1!$B$2,'B. Expenditures'!N248,IF('B. Expenditures'!$AC248=Sheet1!$B$4,'B. Expenditures'!Z248,IF($AC248=Sheet1!$B$3,'B. Expenditures'!T248,\"\")))","v":""},{"$f":"IF($AC248=Sheet1!$B$2,'B. Expenditures'!O248,IF('B. Expenditures'!$AC248=Sheet1!$B$4,'B. Expenditures'!AA248,IF($AC248=Sheet1!$B$3,'B. Expenditures'!U248,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I249)*K249, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E249/'A. Revenue'!$C$30), ('B. Expenditures'!$F249/'A. Revenue'!$D$30), ('B. Expenditures'!$G249/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E249/'A. Revenue'!$C$30), ('B. Expenditures'!$F249/'A. Revenue'!$D$30), ('B. Expenditures'!$G249/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E249/'A. Revenue'!$C$30), ('B. Expenditures'!$F249/'A. Revenue'!$D$30), ('B. Expenditures'!$G249/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E249/'A. Revenue'!$C$30), ('B. Expenditures'!$F249/'A. Revenue'!$D$30), ('B. Expenditures'!$G249/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E249/'A. Revenue'!$C$30), ('B. Expenditures'!$F249/'A. Revenue'!$D$30), ('B. Expenditures'!$G249/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC249=Sheet1!$B$2,'B. Expenditures'!K249,IF('B. Expenditures'!$AC249=Sheet1!$B$4,'B. Expenditures'!W249,IF($AC249=Sheet1!$B$3,'B. Expenditures'!Q249,\"\")))","v":""},{"$f":"IF($AC249=Sheet1!$B$2,'B. Expenditures'!L249,IF('B. Expenditures'!$AC249=Sheet1!$B$4,'B. Expenditures'!X249,IF($AC249=Sheet1!$B$3,'B. Expenditures'!R249,\"\")))","v":""},{"$f":"IF($AC249=Sheet1!$B$2,'B. Expenditures'!M249,IF('B. Expenditures'!$AC249=Sheet1!$B$4,'B. Expenditures'!Y249,IF($AC249=Sheet1!$B$3,'B. Expenditures'!S249,\"\")))","v":""},{"$f":"IF($AC249=Sheet1!$B$2,'B. Expenditures'!N249,IF('B. Expenditures'!$AC249=Sheet1!$B$4,'B. Expenditures'!Z249,IF($AC249=Sheet1!$B$3,'B. Expenditures'!T249,\"\")))","v":""},{"$f":"IF($AC249=Sheet1!$B$2,'B. Expenditures'!O249,IF('B. Expenditures'!$AC249=Sheet1!$B$4,'B. Expenditures'!AA249,IF($AC249=Sheet1!$B$3,'B. Expenditures'!U249,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I250)*K250, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E250/'A. Revenue'!$C$30), ('B. Expenditures'!$F250/'A. Revenue'!$D$30), ('B. Expenditures'!$G250/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E250/'A. Revenue'!$C$30), ('B. Expenditures'!$F250/'A. Revenue'!$D$30), ('B. Expenditures'!$G250/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E250/'A. Revenue'!$C$30), ('B. Expenditures'!$F250/'A. Revenue'!$D$30), ('B. Expenditures'!$G250/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E250/'A. Revenue'!$C$30), ('B. Expenditures'!$F250/'A. Revenue'!$D$30), ('B. Expenditures'!$G250/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E250/'A. Revenue'!$C$30), ('B. Expenditures'!$F250/'A. Revenue'!$D$30), ('B. Expenditures'!$G250/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC250=Sheet1!$B$2,'B. Expenditures'!K250,IF('B. Expenditures'!$AC250=Sheet1!$B$4,'B. Expenditures'!W250,IF($AC250=Sheet1!$B$3,'B. Expenditures'!Q250,\"\")))","v":""},{"$f":"IF($AC250=Sheet1!$B$2,'B. Expenditures'!L250,IF('B. Expenditures'!$AC250=Sheet1!$B$4,'B. Expenditures'!X250,IF($AC250=Sheet1!$B$3,'B. Expenditures'!R250,\"\")))","v":""},{"$f":"IF($AC250=Sheet1!$B$2,'B. Expenditures'!M250,IF('B. Expenditures'!$AC250=Sheet1!$B$4,'B. Expenditures'!Y250,IF($AC250=Sheet1!$B$3,'B. Expenditures'!S250,\"\")))","v":""},{"$f":"IF($AC250=Sheet1!$B$2,'B. Expenditures'!N250,IF('B. Expenditures'!$AC250=Sheet1!$B$4,'B. Expenditures'!Z250,IF($AC250=Sheet1!$B$3,'B. Expenditures'!T250,\"\")))","v":""},{"$f":"IF($AC250=Sheet1!$B$2,'B. Expenditures'!O250,IF('B. Expenditures'!$AC250=Sheet1!$B$4,'B. Expenditures'!AA250,IF($AC250=Sheet1!$B$3,'B. Expenditures'!U250,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I251)*K251, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E251/'A. Revenue'!$C$30), ('B. Expenditures'!$F251/'A. Revenue'!$D$30), ('B. Expenditures'!$G251/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E251/'A. Revenue'!$C$30), ('B. Expenditures'!$F251/'A. Revenue'!$D$30), ('B. Expenditures'!$G251/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E251/'A. Revenue'!$C$30), ('B. Expenditures'!$F251/'A. Revenue'!$D$30), ('B. Expenditures'!$G251/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E251/'A. Revenue'!$C$30), ('B. Expenditures'!$F251/'A. Revenue'!$D$30), ('B. Expenditures'!$G251/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E251/'A. Revenue'!$C$30), ('B. Expenditures'!$F251/'A. Revenue'!$D$30), ('B. Expenditures'!$G251/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC251=Sheet1!$B$2,'B. Expenditures'!K251,IF('B. Expenditures'!$AC251=Sheet1!$B$4,'B. Expenditures'!W251,IF($AC251=Sheet1!$B$3,'B. Expenditures'!Q251,\"\")))","v":""},{"$f":"IF($AC251=Sheet1!$B$2,'B. Expenditures'!L251,IF('B. Expenditures'!$AC251=Sheet1!$B$4,'B. Expenditures'!X251,IF($AC251=Sheet1!$B$3,'B. Expenditures'!R251,\"\")))","v":""},{"$f":"IF($AC251=Sheet1!$B$2,'B. Expenditures'!M251,IF('B. Expenditures'!$AC251=Sheet1!$B$4,'B. Expenditures'!Y251,IF($AC251=Sheet1!$B$3,'B. Expenditures'!S251,\"\")))","v":""},{"$f":"IF($AC251=Sheet1!$B$2,'B. Expenditures'!N251,IF('B. Expenditures'!$AC251=Sheet1!$B$4,'B. Expenditures'!Z251,IF($AC251=Sheet1!$B$3,'B. Expenditures'!T251,\"\")))","v":""},{"$f":"IF($AC251=Sheet1!$B$2,'B. Expenditures'!O251,IF('B. Expenditures'!$AC251=Sheet1!$B$4,'B. Expenditures'!AA251,IF($AC251=Sheet1!$B$3,'B. Expenditures'!U251,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I252)*K252, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E252/'A. Revenue'!$C$30), ('B. Expenditures'!$F252/'A. Revenue'!$D$30), ('B. Expenditures'!$G252/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E252/'A. Revenue'!$C$30), ('B. Expenditures'!$F252/'A. Revenue'!$D$30), ('B. Expenditures'!$G252/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E252/'A. Revenue'!$C$30), ('B. Expenditures'!$F252/'A. Revenue'!$D$30), ('B. Expenditures'!$G252/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E252/'A. Revenue'!$C$30), ('B. Expenditures'!$F252/'A. Revenue'!$D$30), ('B. Expenditures'!$G252/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E252/'A. Revenue'!$C$30), ('B. Expenditures'!$F252/'A. Revenue'!$D$30), ('B. Expenditures'!$G252/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC252=Sheet1!$B$2,'B. Expenditures'!K252,IF('B. Expenditures'!$AC252=Sheet1!$B$4,'B. Expenditures'!W252,IF($AC252=Sheet1!$B$3,'B. Expenditures'!Q252,\"\")))","v":""},{"$f":"IF($AC252=Sheet1!$B$2,'B. Expenditures'!L252,IF('B. Expenditures'!$AC252=Sheet1!$B$4,'B. Expenditures'!X252,IF($AC252=Sheet1!$B$3,'B. Expenditures'!R252,\"\")))","v":""},{"$f":"IF($AC252=Sheet1!$B$2,'B. Expenditures'!M252,IF('B. Expenditures'!$AC252=Sheet1!$B$4,'B. Expenditures'!Y252,IF($AC252=Sheet1!$B$3,'B. Expenditures'!S252,\"\")))","v":""},{"$f":"IF($AC252=Sheet1!$B$2,'B. Expenditures'!N252,IF('B. Expenditures'!$AC252=Sheet1!$B$4,'B. Expenditures'!Z252,IF($AC252=Sheet1!$B$3,'B. Expenditures'!T252,\"\")))","v":""},{"$f":"IF($AC252=Sheet1!$B$2,'B. Expenditures'!O252,IF('B. Expenditures'!$AC252=Sheet1!$B$4,'B. Expenditures'!AA252,IF($AC252=Sheet1!$B$3,'B. Expenditures'!U252,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I253)*K253, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E253/'A. Revenue'!$C$30), ('B. Expenditures'!$F253/'A. Revenue'!$D$30), ('B. Expenditures'!$G253/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E253/'A. Revenue'!$C$30), ('B. Expenditures'!$F253/'A. Revenue'!$D$30), ('B. Expenditures'!$G253/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E253/'A. Revenue'!$C$30), ('B. Expenditures'!$F253/'A. Revenue'!$D$30), ('B. Expenditures'!$G253/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E253/'A. Revenue'!$C$30), ('B. Expenditures'!$F253/'A. Revenue'!$D$30), ('B. Expenditures'!$G253/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E253/'A. Revenue'!$C$30), ('B. Expenditures'!$F253/'A. Revenue'!$D$30), ('B. Expenditures'!$G253/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC253=Sheet1!$B$2,'B. Expenditures'!K253,IF('B. Expenditures'!$AC253=Sheet1!$B$4,'B. Expenditures'!W253,IF($AC253=Sheet1!$B$3,'B. Expenditures'!Q253,\"\")))","v":""},{"$f":"IF($AC253=Sheet1!$B$2,'B. Expenditures'!L253,IF('B. Expenditures'!$AC253=Sheet1!$B$4,'B. Expenditures'!X253,IF($AC253=Sheet1!$B$3,'B. Expenditures'!R253,\"\")))","v":""},{"$f":"IF($AC253=Sheet1!$B$2,'B. Expenditures'!M253,IF('B. Expenditures'!$AC253=Sheet1!$B$4,'B. Expenditures'!Y253,IF($AC253=Sheet1!$B$3,'B. Expenditures'!S253,\"\")))","v":""},{"$f":"IF($AC253=Sheet1!$B$2,'B. Expenditures'!N253,IF('B. Expenditures'!$AC253=Sheet1!$B$4,'B. Expenditures'!Z253,IF($AC253=Sheet1!$B$3,'B. Expenditures'!T253,\"\")))","v":""},{"$f":"IF($AC253=Sheet1!$B$2,'B. Expenditures'!O253,IF('B. Expenditures'!$AC253=Sheet1!$B$4,'B. Expenditures'!AA253,IF($AC253=Sheet1!$B$3,'B. Expenditures'!U253,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I254)*K254, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E254/'A. Revenue'!$C$30), ('B. Expenditures'!$F254/'A. Revenue'!$D$30), ('B. Expenditures'!$G254/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E254/'A. Revenue'!$C$30), ('B. Expenditures'!$F254/'A. Revenue'!$D$30), ('B. Expenditures'!$G254/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E254/'A. Revenue'!$C$30), ('B. Expenditures'!$F254/'A. Revenue'!$D$30), ('B. Expenditures'!$G254/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E254/'A. Revenue'!$C$30), ('B. Expenditures'!$F254/'A. Revenue'!$D$30), ('B. Expenditures'!$G254/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E254/'A. Revenue'!$C$30), ('B. Expenditures'!$F254/'A. Revenue'!$D$30), ('B. Expenditures'!$G254/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC254=Sheet1!$B$2,'B. Expenditures'!K254,IF('B. Expenditures'!$AC254=Sheet1!$B$4,'B. Expenditures'!W254,IF($AC254=Sheet1!$B$3,'B. Expenditures'!Q254,\"\")))","v":""},{"$f":"IF($AC254=Sheet1!$B$2,'B. Expenditures'!L254,IF('B. Expenditures'!$AC254=Sheet1!$B$4,'B. Expenditures'!X254,IF($AC254=Sheet1!$B$3,'B. Expenditures'!R254,\"\")))","v":""},{"$f":"IF($AC254=Sheet1!$B$2,'B. Expenditures'!M254,IF('B. Expenditures'!$AC254=Sheet1!$B$4,'B. Expenditures'!Y254,IF($AC254=Sheet1!$B$3,'B. Expenditures'!S254,\"\")))","v":""},{"$f":"IF($AC254=Sheet1!$B$2,'B. Expenditures'!N254,IF('B. Expenditures'!$AC254=Sheet1!$B$4,'B. Expenditures'!Z254,IF($AC254=Sheet1!$B$3,'B. Expenditures'!T254,\"\")))","v":""},{"$f":"IF($AC254=Sheet1!$B$2,'B. Expenditures'!O254,IF('B. Expenditures'!$AC254=Sheet1!$B$4,'B. Expenditures'!AA254,IF($AC254=Sheet1!$B$3,'B. Expenditures'!U254,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I255)*K255, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E255/'A. Revenue'!$C$30), ('B. Expenditures'!$F255/'A. Revenue'!$D$30), ('B. Expenditures'!$G255/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E255/'A. Revenue'!$C$30), ('B. Expenditures'!$F255/'A. Revenue'!$D$30), ('B. Expenditures'!$G255/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E255/'A. Revenue'!$C$30), ('B. Expenditures'!$F255/'A. Revenue'!$D$30), ('B. Expenditures'!$G255/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E255/'A. Revenue'!$C$30), ('B. Expenditures'!$F255/'A. Revenue'!$D$30), ('B. Expenditures'!$G255/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E255/'A. Revenue'!$C$30), ('B. Expenditures'!$F255/'A. Revenue'!$D$30), ('B. Expenditures'!$G255/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC255=Sheet1!$B$2,'B. Expenditures'!K255,IF('B. Expenditures'!$AC255=Sheet1!$B$4,'B. Expenditures'!W255,IF($AC255=Sheet1!$B$3,'B. Expenditures'!Q255,\"\")))","v":""},{"$f":"IF($AC255=Sheet1!$B$2,'B. Expenditures'!L255,IF('B. Expenditures'!$AC255=Sheet1!$B$4,'B. Expenditures'!X255,IF($AC255=Sheet1!$B$3,'B. Expenditures'!R255,\"\")))","v":""},{"$f":"IF($AC255=Sheet1!$B$2,'B. Expenditures'!M255,IF('B. Expenditures'!$AC255=Sheet1!$B$4,'B. Expenditures'!Y255,IF($AC255=Sheet1!$B$3,'B. Expenditures'!S255,\"\")))","v":""},{"$f":"IF($AC255=Sheet1!$B$2,'B. Expenditures'!N255,IF('B. Expenditures'!$AC255=Sheet1!$B$4,'B. Expenditures'!Z255,IF($AC255=Sheet1!$B$3,'B. Expenditures'!T255,\"\")))","v":""},{"$f":"IF($AC255=Sheet1!$B$2,'B. Expenditures'!O255,IF('B. Expenditures'!$AC255=Sheet1!$B$4,'B. Expenditures'!AA255,IF($AC255=Sheet1!$B$3,'B. Expenditures'!U255,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I256)*K256, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E256/'A. Revenue'!$C$30), ('B. Expenditures'!$F256/'A. Revenue'!$D$30), ('B. Expenditures'!$G256/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E256/'A. Revenue'!$C$30), ('B. Expenditures'!$F256/'A. Revenue'!$D$30), ('B. Expenditures'!$G256/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E256/'A. Revenue'!$C$30), ('B. Expenditures'!$F256/'A. Revenue'!$D$30), ('B. Expenditures'!$G256/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E256/'A. Revenue'!$C$30), ('B. Expenditures'!$F256/'A. Revenue'!$D$30), ('B. Expenditures'!$G256/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E256/'A. Revenue'!$C$30), ('B. Expenditures'!$F256/'A. Revenue'!$D$30), ('B. Expenditures'!$G256/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC256=Sheet1!$B$2,'B. Expenditures'!K256,IF('B. Expenditures'!$AC256=Sheet1!$B$4,'B. Expenditures'!W256,IF($AC256=Sheet1!$B$3,'B. Expenditures'!Q256,\"\")))","v":""},{"$f":"IF($AC256=Sheet1!$B$2,'B. Expenditures'!L256,IF('B. Expenditures'!$AC256=Sheet1!$B$4,'B. Expenditures'!X256,IF($AC256=Sheet1!$B$3,'B. Expenditures'!R256,\"\")))","v":""},{"$f":"IF($AC256=Sheet1!$B$2,'B. Expenditures'!M256,IF('B. Expenditures'!$AC256=Sheet1!$B$4,'B. Expenditures'!Y256,IF($AC256=Sheet1!$B$3,'B. Expenditures'!S256,\"\")))","v":""},{"$f":"IF($AC256=Sheet1!$B$2,'B. Expenditures'!N256,IF('B. Expenditures'!$AC256=Sheet1!$B$4,'B. Expenditures'!Z256,IF($AC256=Sheet1!$B$3,'B. Expenditures'!T256,\"\")))","v":""},{"$f":"IF($AC256=Sheet1!$B$2,'B. Expenditures'!O256,IF('B. Expenditures'!$AC256=Sheet1!$B$4,'B. Expenditures'!AA256,IF($AC256=Sheet1!$B$3,'B. Expenditures'!U256,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I257)*K257, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E257/'A. Revenue'!$C$30), ('B. Expenditures'!$F257/'A. Revenue'!$D$30), ('B. Expenditures'!$G257/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E257/'A. Revenue'!$C$30), ('B. Expenditures'!$F257/'A. Revenue'!$D$30), ('B. Expenditures'!$G257/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E257/'A. Revenue'!$C$30), ('B. Expenditures'!$F257/'A. Revenue'!$D$30), ('B. Expenditures'!$G257/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E257/'A. Revenue'!$C$30), ('B. Expenditures'!$F257/'A. Revenue'!$D$30), ('B. Expenditures'!$G257/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E257/'A. Revenue'!$C$30), ('B. Expenditures'!$F257/'A. Revenue'!$D$30), ('B. Expenditures'!$G257/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC257=Sheet1!$B$2,'B. Expenditures'!K257,IF('B. Expenditures'!$AC257=Sheet1!$B$4,'B. Expenditures'!W257,IF($AC257=Sheet1!$B$3,'B. Expenditures'!Q257,\"\")))","v":""},{"$f":"IF($AC257=Sheet1!$B$2,'B. Expenditures'!L257,IF('B. Expenditures'!$AC257=Sheet1!$B$4,'B. Expenditures'!X257,IF($AC257=Sheet1!$B$3,'B. Expenditures'!R257,\"\")))","v":""},{"$f":"IF($AC257=Sheet1!$B$2,'B. Expenditures'!M257,IF('B. Expenditures'!$AC257=Sheet1!$B$4,'B. Expenditures'!Y257,IF($AC257=Sheet1!$B$3,'B. Expenditures'!S257,\"\")))","v":""},{"$f":"IF($AC257=Sheet1!$B$2,'B. Expenditures'!N257,IF('B. Expenditures'!$AC257=Sheet1!$B$4,'B. Expenditures'!Z257,IF($AC257=Sheet1!$B$3,'B. Expenditures'!T257,\"\")))","v":""},{"$f":"IF($AC257=Sheet1!$B$2,'B. Expenditures'!O257,IF('B. Expenditures'!$AC257=Sheet1!$B$4,'B. Expenditures'!AA257,IF($AC257=Sheet1!$B$3,'B. Expenditures'!U257,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I258)*K258, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E258/'A. Revenue'!$C$30), ('B. Expenditures'!$F258/'A. Revenue'!$D$30), ('B. Expenditures'!$G258/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E258/'A. Revenue'!$C$30), ('B. Expenditures'!$F258/'A. Revenue'!$D$30), ('B. Expenditures'!$G258/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E258/'A. Revenue'!$C$30), ('B. Expenditures'!$F258/'A. Revenue'!$D$30), ('B. Expenditures'!$G258/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E258/'A. Revenue'!$C$30), ('B. Expenditures'!$F258/'A. Revenue'!$D$30), ('B. Expenditures'!$G258/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E258/'A. Revenue'!$C$30), ('B. Expenditures'!$F258/'A. Revenue'!$D$30), ('B. Expenditures'!$G258/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC258=Sheet1!$B$2,'B. Expenditures'!K258,IF('B. Expenditures'!$AC258=Sheet1!$B$4,'B. Expenditures'!W258,IF($AC258=Sheet1!$B$3,'B. Expenditures'!Q258,\"\")))","v":""},{"$f":"IF($AC258=Sheet1!$B$2,'B. Expenditures'!L258,IF('B. Expenditures'!$AC258=Sheet1!$B$4,'B. Expenditures'!X258,IF($AC258=Sheet1!$B$3,'B. Expenditures'!R258,\"\")))","v":""},{"$f":"IF($AC258=Sheet1!$B$2,'B. Expenditures'!M258,IF('B. Expenditures'!$AC258=Sheet1!$B$4,'B. Expenditures'!Y258,IF($AC258=Sheet1!$B$3,'B. Expenditures'!S258,\"\")))","v":""},{"$f":"IF($AC258=Sheet1!$B$2,'B. Expenditures'!N258,IF('B. Expenditures'!$AC258=Sheet1!$B$4,'B. Expenditures'!Z258,IF($AC258=Sheet1!$B$3,'B. Expenditures'!T258,\"\")))","v":""},{"$f":"IF($AC258=Sheet1!$B$2,'B. Expenditures'!O258,IF('B. Expenditures'!$AC258=Sheet1!$B$4,'B. Expenditures'!AA258,IF($AC258=Sheet1!$B$3,'B. Expenditures'!U258,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I259)*K259, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E259/'A. Revenue'!$C$30), ('B. Expenditures'!$F259/'A. Revenue'!$D$30), ('B. Expenditures'!$G259/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E259/'A. Revenue'!$C$30), ('B. Expenditures'!$F259/'A. Revenue'!$D$30), ('B. Expenditures'!$G259/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E259/'A. Revenue'!$C$30), ('B. Expenditures'!$F259/'A. Revenue'!$D$30), ('B. Expenditures'!$G259/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E259/'A. Revenue'!$C$30), ('B. Expenditures'!$F259/'A. Revenue'!$D$30), ('B. Expenditures'!$G259/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E259/'A. Revenue'!$C$30), ('B. Expenditures'!$F259/'A. Revenue'!$D$30), ('B. Expenditures'!$G259/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC259=Sheet1!$B$2,'B. Expenditures'!K259,IF('B. Expenditures'!$AC259=Sheet1!$B$4,'B. Expenditures'!W259,IF($AC259=Sheet1!$B$3,'B. Expenditures'!Q259,\"\")))","v":""},{"$f":"IF($AC259=Sheet1!$B$2,'B. Expenditures'!L259,IF('B. Expenditures'!$AC259=Sheet1!$B$4,'B. Expenditures'!X259,IF($AC259=Sheet1!$B$3,'B. Expenditures'!R259,\"\")))","v":""},{"$f":"IF($AC259=Sheet1!$B$2,'B. Expenditures'!M259,IF('B. Expenditures'!$AC259=Sheet1!$B$4,'B. Expenditures'!Y259,IF($AC259=Sheet1!$B$3,'B. Expenditures'!S259,\"\")))","v":""},{"$f":"IF($AC259=Sheet1!$B$2,'B. Expenditures'!N259,IF('B. Expenditures'!$AC259=Sheet1!$B$4,'B. Expenditures'!Z259,IF($AC259=Sheet1!$B$3,'B. Expenditures'!T259,\"\")))","v":""},{"$f":"IF($AC259=Sheet1!$B$2,'B. Expenditures'!O259,IF('B. Expenditures'!$AC259=Sheet1!$B$4,'B. Expenditures'!AA259,IF($AC259=Sheet1!$B$3,'B. Expenditures'!U259,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I260)*K260, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E260/'A. Revenue'!$C$30), ('B. Expenditures'!$F260/'A. Revenue'!$D$30), ('B. Expenditures'!$G260/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E260/'A. Revenue'!$C$30), ('B. Expenditures'!$F260/'A. Revenue'!$D$30), ('B. Expenditures'!$G260/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E260/'A. Revenue'!$C$30), ('B. Expenditures'!$F260/'A. Revenue'!$D$30), ('B. Expenditures'!$G260/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E260/'A. Revenue'!$C$30), ('B. Expenditures'!$F260/'A. Revenue'!$D$30), ('B. Expenditures'!$G260/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E260/'A. Revenue'!$C$30), ('B. Expenditures'!$F260/'A. Revenue'!$D$30), ('B. Expenditures'!$G260/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC260=Sheet1!$B$2,'B. Expenditures'!K260,IF('B. Expenditures'!$AC260=Sheet1!$B$4,'B. Expenditures'!W260,IF($AC260=Sheet1!$B$3,'B. Expenditures'!Q260,\"\")))","v":""},{"$f":"IF($AC260=Sheet1!$B$2,'B. Expenditures'!L260,IF('B. Expenditures'!$AC260=Sheet1!$B$4,'B. Expenditures'!X260,IF($AC260=Sheet1!$B$3,'B. Expenditures'!R260,\"\")))","v":""},{"$f":"IF($AC260=Sheet1!$B$2,'B. Expenditures'!M260,IF('B. Expenditures'!$AC260=Sheet1!$B$4,'B. Expenditures'!Y260,IF($AC260=Sheet1!$B$3,'B. Expenditures'!S260,\"\")))","v":""},{"$f":"IF($AC260=Sheet1!$B$2,'B. Expenditures'!N260,IF('B. Expenditures'!$AC260=Sheet1!$B$4,'B. Expenditures'!Z260,IF($AC260=Sheet1!$B$3,'B. Expenditures'!T260,\"\")))","v":""},{"$f":"IF($AC260=Sheet1!$B$2,'B. Expenditures'!O260,IF('B. Expenditures'!$AC260=Sheet1!$B$4,'B. Expenditures'!AA260,IF($AC260=Sheet1!$B$3,'B. Expenditures'!U260,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I261)*K261, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E261/'A. Revenue'!$C$30), ('B. Expenditures'!$F261/'A. Revenue'!$D$30), ('B. Expenditures'!$G261/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E261/'A. Revenue'!$C$30), ('B. Expenditures'!$F261/'A. Revenue'!$D$30), ('B. Expenditures'!$G261/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E261/'A. Revenue'!$C$30), ('B. Expenditures'!$F261/'A. Revenue'!$D$30), ('B. Expenditures'!$G261/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E261/'A. Revenue'!$C$30), ('B. Expenditures'!$F261/'A. Revenue'!$D$30), ('B. Expenditures'!$G261/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E261/'A. Revenue'!$C$30), ('B. Expenditures'!$F261/'A. Revenue'!$D$30), ('B. Expenditures'!$G261/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC261=Sheet1!$B$2,'B. Expenditures'!K261,IF('B. Expenditures'!$AC261=Sheet1!$B$4,'B. Expenditures'!W261,IF($AC261=Sheet1!$B$3,'B. Expenditures'!Q261,\"\")))","v":""},{"$f":"IF($AC261=Sheet1!$B$2,'B. Expenditures'!L261,IF('B. Expenditures'!$AC261=Sheet1!$B$4,'B. Expenditures'!X261,IF($AC261=Sheet1!$B$3,'B. Expenditures'!R261,\"\")))","v":""},{"$f":"IF($AC261=Sheet1!$B$2,'B. Expenditures'!M261,IF('B. Expenditures'!$AC261=Sheet1!$B$4,'B. Expenditures'!Y261,IF($AC261=Sheet1!$B$3,'B. Expenditures'!S261,\"\")))","v":""},{"$f":"IF($AC261=Sheet1!$B$2,'B. Expenditures'!N261,IF('B. Expenditures'!$AC261=Sheet1!$B$4,'B. Expenditures'!Z261,IF($AC261=Sheet1!$B$3,'B. Expenditures'!T261,\"\")))","v":""},{"$f":"IF($AC261=Sheet1!$B$2,'B. Expenditures'!O261,IF('B. Expenditures'!$AC261=Sheet1!$B$4,'B. Expenditures'!AA261,IF($AC261=Sheet1!$B$3,'B. Expenditures'!U261,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I262)*K262, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E262/'A. Revenue'!$C$30), ('B. Expenditures'!$F262/'A. Revenue'!$D$30), ('B. Expenditures'!$G262/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E262/'A. Revenue'!$C$30), ('B. Expenditures'!$F262/'A. Revenue'!$D$30), ('B. Expenditures'!$G262/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E262/'A. Revenue'!$C$30), ('B. Expenditures'!$F262/'A. Revenue'!$D$30), ('B. Expenditures'!$G262/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E262/'A. Revenue'!$C$30), ('B. Expenditures'!$F262/'A. Revenue'!$D$30), ('B. Expenditures'!$G262/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E262/'A. Revenue'!$C$30), ('B. Expenditures'!$F262/'A. Revenue'!$D$30), ('B. Expenditures'!$G262/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC262=Sheet1!$B$2,'B. Expenditures'!K262,IF('B. Expenditures'!$AC262=Sheet1!$B$4,'B. Expenditures'!W262,IF($AC262=Sheet1!$B$3,'B. Expenditures'!Q262,\"\")))","v":""},{"$f":"IF($AC262=Sheet1!$B$2,'B. Expenditures'!L262,IF('B. Expenditures'!$AC262=Sheet1!$B$4,'B. Expenditures'!X262,IF($AC262=Sheet1!$B$3,'B. Expenditures'!R262,\"\")))","v":""},{"$f":"IF($AC262=Sheet1!$B$2,'B. Expenditures'!M262,IF('B. Expenditures'!$AC262=Sheet1!$B$4,'B. Expenditures'!Y262,IF($AC262=Sheet1!$B$3,'B. Expenditures'!S262,\"\")))","v":""},{"$f":"IF($AC262=Sheet1!$B$2,'B. Expenditures'!N262,IF('B. Expenditures'!$AC262=Sheet1!$B$4,'B. Expenditures'!Z262,IF($AC262=Sheet1!$B$3,'B. Expenditures'!T262,\"\")))","v":""},{"$f":"IF($AC262=Sheet1!$B$2,'B. Expenditures'!O262,IF('B. Expenditures'!$AC262=Sheet1!$B$4,'B. Expenditures'!AA262,IF($AC262=Sheet1!$B$3,'B. Expenditures'!U262,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I263)*K263, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E263/'A. Revenue'!$C$30), ('B. Expenditures'!$F263/'A. Revenue'!$D$30), ('B. Expenditures'!$G263/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E263/'A. Revenue'!$C$30), ('B. Expenditures'!$F263/'A. Revenue'!$D$30), ('B. Expenditures'!$G263/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E263/'A. Revenue'!$C$30), ('B. Expenditures'!$F263/'A. Revenue'!$D$30), ('B. Expenditures'!$G263/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E263/'A. Revenue'!$C$30), ('B. Expenditures'!$F263/'A. Revenue'!$D$30), ('B. Expenditures'!$G263/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E263/'A. Revenue'!$C$30), ('B. Expenditures'!$F263/'A. Revenue'!$D$30), ('B. Expenditures'!$G263/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC263=Sheet1!$B$2,'B. Expenditures'!K263,IF('B. Expenditures'!$AC263=Sheet1!$B$4,'B. Expenditures'!W263,IF($AC263=Sheet1!$B$3,'B. Expenditures'!Q263,\"\")))","v":""},{"$f":"IF($AC263=Sheet1!$B$2,'B. Expenditures'!L263,IF('B. Expenditures'!$AC263=Sheet1!$B$4,'B. Expenditures'!X263,IF($AC263=Sheet1!$B$3,'B. Expenditures'!R263,\"\")))","v":""},{"$f":"IF($AC263=Sheet1!$B$2,'B. Expenditures'!M263,IF('B. Expenditures'!$AC263=Sheet1!$B$4,'B. Expenditures'!Y263,IF($AC263=Sheet1!$B$3,'B. Expenditures'!S263,\"\")))","v":""},{"$f":"IF($AC263=Sheet1!$B$2,'B. Expenditures'!N263,IF('B. Expenditures'!$AC263=Sheet1!$B$4,'B. Expenditures'!Z263,IF($AC263=Sheet1!$B$3,'B. Expenditures'!T263,\"\")))","v":""},{"$f":"IF($AC263=Sheet1!$B$2,'B. Expenditures'!O263,IF('B. Expenditures'!$AC263=Sheet1!$B$4,'B. Expenditures'!AA263,IF($AC263=Sheet1!$B$3,'B. Expenditures'!U263,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I264)*K264, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E264/'A. Revenue'!$C$30), ('B. Expenditures'!$F264/'A. Revenue'!$D$30), ('B. Expenditures'!$G264/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E264/'A. Revenue'!$C$30), ('B. Expenditures'!$F264/'A. Revenue'!$D$30), ('B. Expenditures'!$G264/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E264/'A. Revenue'!$C$30), ('B. Expenditures'!$F264/'A. Revenue'!$D$30), ('B. Expenditures'!$G264/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E264/'A. Revenue'!$C$30), ('B. Expenditures'!$F264/'A. Revenue'!$D$30), ('B. Expenditures'!$G264/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E264/'A. Revenue'!$C$30), ('B. Expenditures'!$F264/'A. Revenue'!$D$30), ('B. Expenditures'!$G264/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC264=Sheet1!$B$2,'B. Expenditures'!K264,IF('B. Expenditures'!$AC264=Sheet1!$B$4,'B. Expenditures'!W264,IF($AC264=Sheet1!$B$3,'B. Expenditures'!Q264,\"\")))","v":""},{"$f":"IF($AC264=Sheet1!$B$2,'B. Expenditures'!L264,IF('B. Expenditures'!$AC264=Sheet1!$B$4,'B. Expenditures'!X264,IF($AC264=Sheet1!$B$3,'B. Expenditures'!R264,\"\")))","v":""},{"$f":"IF($AC264=Sheet1!$B$2,'B. Expenditures'!M264,IF('B. Expenditures'!$AC264=Sheet1!$B$4,'B. Expenditures'!Y264,IF($AC264=Sheet1!$B$3,'B. Expenditures'!S264,\"\")))","v":""},{"$f":"IF($AC264=Sheet1!$B$2,'B. Expenditures'!N264,IF('B. Expenditures'!$AC264=Sheet1!$B$4,'B. Expenditures'!Z264,IF($AC264=Sheet1!$B$3,'B. Expenditures'!T264,\"\")))","v":""},{"$f":"IF($AC264=Sheet1!$B$2,'B. Expenditures'!O264,IF('B. Expenditures'!$AC264=Sheet1!$B$4,'B. Expenditures'!AA264,IF($AC264=Sheet1!$B$3,'B. Expenditures'!U264,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I265)*K265, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E265/'A. Revenue'!$C$30), ('B. Expenditures'!$F265/'A. Revenue'!$D$30), ('B. Expenditures'!$G265/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E265/'A. Revenue'!$C$30), ('B. Expenditures'!$F265/'A. Revenue'!$D$30), ('B. Expenditures'!$G265/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E265/'A. Revenue'!$C$30), ('B. Expenditures'!$F265/'A. Revenue'!$D$30), ('B. Expenditures'!$G265/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E265/'A. Revenue'!$C$30), ('B. Expenditures'!$F265/'A. Revenue'!$D$30), ('B. Expenditures'!$G265/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E265/'A. Revenue'!$C$30), ('B. Expenditures'!$F265/'A. Revenue'!$D$30), ('B. Expenditures'!$G265/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC265=Sheet1!$B$2,'B. Expenditures'!K265,IF('B. Expenditures'!$AC265=Sheet1!$B$4,'B. Expenditures'!W265,IF($AC265=Sheet1!$B$3,'B. Expenditures'!Q265,\"\")))","v":""},{"$f":"IF($AC265=Sheet1!$B$2,'B. Expenditures'!L265,IF('B. Expenditures'!$AC265=Sheet1!$B$4,'B. Expenditures'!X265,IF($AC265=Sheet1!$B$3,'B. Expenditures'!R265,\"\")))","v":""},{"$f":"IF($AC265=Sheet1!$B$2,'B. Expenditures'!M265,IF('B. Expenditures'!$AC265=Sheet1!$B$4,'B. Expenditures'!Y265,IF($AC265=Sheet1!$B$3,'B. Expenditures'!S265,\"\")))","v":""},{"$f":"IF($AC265=Sheet1!$B$2,'B. Expenditures'!N265,IF('B. Expenditures'!$AC265=Sheet1!$B$4,'B. Expenditures'!Z265,IF($AC265=Sheet1!$B$3,'B. Expenditures'!T265,\"\")))","v":""},{"$f":"IF($AC265=Sheet1!$B$2,'B. Expenditures'!O265,IF('B. Expenditures'!$AC265=Sheet1!$B$4,'B. Expenditures'!AA265,IF($AC265=Sheet1!$B$3,'B. Expenditures'!U265,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I266)*K266, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E266/'A. Revenue'!$C$30), ('B. Expenditures'!$F266/'A. Revenue'!$D$30), ('B. Expenditures'!$G266/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E266/'A. Revenue'!$C$30), ('B. Expenditures'!$F266/'A. Revenue'!$D$30), ('B. Expenditures'!$G266/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E266/'A. Revenue'!$C$30), ('B. Expenditures'!$F266/'A. Revenue'!$D$30), ('B. Expenditures'!$G266/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E266/'A. Revenue'!$C$30), ('B. Expenditures'!$F266/'A. Revenue'!$D$30), ('B. Expenditures'!$G266/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E266/'A. Revenue'!$C$30), ('B. Expenditures'!$F266/'A. Revenue'!$D$30), ('B. Expenditures'!$G266/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC266=Sheet1!$B$2,'B. Expenditures'!K266,IF('B. Expenditures'!$AC266=Sheet1!$B$4,'B. Expenditures'!W266,IF($AC266=Sheet1!$B$3,'B. Expenditures'!Q266,\"\")))","v":""},{"$f":"IF($AC266=Sheet1!$B$2,'B. Expenditures'!L266,IF('B. Expenditures'!$AC266=Sheet1!$B$4,'B. Expenditures'!X266,IF($AC266=Sheet1!$B$3,'B. Expenditures'!R266,\"\")))","v":""},{"$f":"IF($AC266=Sheet1!$B$2,'B. Expenditures'!M266,IF('B. Expenditures'!$AC266=Sheet1!$B$4,'B. Expenditures'!Y266,IF($AC266=Sheet1!$B$3,'B. Expenditures'!S266,\"\")))","v":""},{"$f":"IF($AC266=Sheet1!$B$2,'B. Expenditures'!N266,IF('B. Expenditures'!$AC266=Sheet1!$B$4,'B. Expenditures'!Z266,IF($AC266=Sheet1!$B$3,'B. Expenditures'!T266,\"\")))","v":""},{"$f":"IF($AC266=Sheet1!$B$2,'B. Expenditures'!O266,IF('B. Expenditures'!$AC266=Sheet1!$B$4,'B. Expenditures'!AA266,IF($AC266=Sheet1!$B$3,'B. Expenditures'!U266,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I267)*K267, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E267/'A. Revenue'!$C$30), ('B. Expenditures'!$F267/'A. Revenue'!$D$30), ('B. Expenditures'!$G267/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E267/'A. Revenue'!$C$30), ('B. Expenditures'!$F267/'A. Revenue'!$D$30), ('B. Expenditures'!$G267/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E267/'A. Revenue'!$C$30), ('B. Expenditures'!$F267/'A. Revenue'!$D$30), ('B. Expenditures'!$G267/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E267/'A. Revenue'!$C$30), ('B. Expenditures'!$F267/'A. Revenue'!$D$30), ('B. Expenditures'!$G267/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E267/'A. Revenue'!$C$30), ('B. Expenditures'!$F267/'A. Revenue'!$D$30), ('B. Expenditures'!$G267/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC267=Sheet1!$B$2,'B. Expenditures'!K267,IF('B. Expenditures'!$AC267=Sheet1!$B$4,'B. Expenditures'!W267,IF($AC267=Sheet1!$B$3,'B. Expenditures'!Q267,\"\")))","v":""},{"$f":"IF($AC267=Sheet1!$B$2,'B. Expenditures'!L267,IF('B. Expenditures'!$AC267=Sheet1!$B$4,'B. Expenditures'!X267,IF($AC267=Sheet1!$B$3,'B. Expenditures'!R267,\"\")))","v":""},{"$f":"IF($AC267=Sheet1!$B$2,'B. Expenditures'!M267,IF('B. Expenditures'!$AC267=Sheet1!$B$4,'B. Expenditures'!Y267,IF($AC267=Sheet1!$B$3,'B. Expenditures'!S267,\"\")))","v":""},{"$f":"IF($AC267=Sheet1!$B$2,'B. Expenditures'!N267,IF('B. Expenditures'!$AC267=Sheet1!$B$4,'B. Expenditures'!Z267,IF($AC267=Sheet1!$B$3,'B. Expenditures'!T267,\"\")))","v":""},{"$f":"IF($AC267=Sheet1!$B$2,'B. Expenditures'!O267,IF('B. Expenditures'!$AC267=Sheet1!$B$4,'B. Expenditures'!AA267,IF($AC267=Sheet1!$B$3,'B. Expenditures'!U267,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I268)*K268, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E268/'A. Revenue'!$C$30), ('B. Expenditures'!$F268/'A. Revenue'!$D$30), ('B. Expenditures'!$G268/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E268/'A. Revenue'!$C$30), ('B. Expenditures'!$F268/'A. Revenue'!$D$30), ('B. Expenditures'!$G268/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E268/'A. Revenue'!$C$30), ('B. Expenditures'!$F268/'A. Revenue'!$D$30), ('B. Expenditures'!$G268/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E268/'A. Revenue'!$C$30), ('B. Expenditures'!$F268/'A. Revenue'!$D$30), ('B. Expenditures'!$G268/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E268/'A. Revenue'!$C$30), ('B. Expenditures'!$F268/'A. Revenue'!$D$30), ('B. Expenditures'!$G268/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC268=Sheet1!$B$2,'B. Expenditures'!K268,IF('B. Expenditures'!$AC268=Sheet1!$B$4,'B. Expenditures'!W268,IF($AC268=Sheet1!$B$3,'B. Expenditures'!Q268,\"\")))","v":""},{"$f":"IF($AC268=Sheet1!$B$2,'B. Expenditures'!L268,IF('B. Expenditures'!$AC268=Sheet1!$B$4,'B. Expenditures'!X268,IF($AC268=Sheet1!$B$3,'B. Expenditures'!R268,\"\")))","v":""},{"$f":"IF($AC268=Sheet1!$B$2,'B. Expenditures'!M268,IF('B. Expenditures'!$AC268=Sheet1!$B$4,'B. Expenditures'!Y268,IF($AC268=Sheet1!$B$3,'B. Expenditures'!S268,\"\")))","v":""},{"$f":"IF($AC268=Sheet1!$B$2,'B. Expenditures'!N268,IF('B. Expenditures'!$AC268=Sheet1!$B$4,'B. Expenditures'!Z268,IF($AC268=Sheet1!$B$3,'B. Expenditures'!T268,\"\")))","v":""},{"$f":"IF($AC268=Sheet1!$B$2,'B. Expenditures'!O268,IF('B. Expenditures'!$AC268=Sheet1!$B$4,'B. Expenditures'!AA268,IF($AC268=Sheet1!$B$3,'B. Expenditures'!U268,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I269)*K269, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E269/'A. Revenue'!$C$30), ('B. Expenditures'!$F269/'A. Revenue'!$D$30), ('B. Expenditures'!$G269/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E269/'A. Revenue'!$C$30), ('B. Expenditures'!$F269/'A. Revenue'!$D$30), ('B. Expenditures'!$G269/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E269/'A. Revenue'!$C$30), ('B. Expenditures'!$F269/'A. Revenue'!$D$30), ('B. Expenditures'!$G269/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E269/'A. Revenue'!$C$30), ('B. Expenditures'!$F269/'A. Revenue'!$D$30), ('B. Expenditures'!$G269/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E269/'A. Revenue'!$C$30), ('B. Expenditures'!$F269/'A. Revenue'!$D$30), ('B. Expenditures'!$G269/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC269=Sheet1!$B$2,'B. Expenditures'!K269,IF('B. Expenditures'!$AC269=Sheet1!$B$4,'B. Expenditures'!W269,IF($AC269=Sheet1!$B$3,'B. Expenditures'!Q269,\"\")))","v":""},{"$f":"IF($AC269=Sheet1!$B$2,'B. Expenditures'!L269,IF('B. Expenditures'!$AC269=Sheet1!$B$4,'B. Expenditures'!X269,IF($AC269=Sheet1!$B$3,'B. Expenditures'!R269,\"\")))","v":""},{"$f":"IF($AC269=Sheet1!$B$2,'B. Expenditures'!M269,IF('B. Expenditures'!$AC269=Sheet1!$B$4,'B. Expenditures'!Y269,IF($AC269=Sheet1!$B$3,'B. Expenditures'!S269,\"\")))","v":""},{"$f":"IF($AC269=Sheet1!$B$2,'B. Expenditures'!N269,IF('B. Expenditures'!$AC269=Sheet1!$B$4,'B. Expenditures'!Z269,IF($AC269=Sheet1!$B$3,'B. Expenditures'!T269,\"\")))","v":""},{"$f":"IF($AC269=Sheet1!$B$2,'B. Expenditures'!O269,IF('B. Expenditures'!$AC269=Sheet1!$B$4,'B. Expenditures'!AA269,IF($AC269=Sheet1!$B$3,'B. Expenditures'!U269,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I270)*K270, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E270/'A. Revenue'!$C$30), ('B. Expenditures'!$F270/'A. Revenue'!$D$30), ('B. Expenditures'!$G270/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E270/'A. Revenue'!$C$30), ('B. Expenditures'!$F270/'A. Revenue'!$D$30), ('B. Expenditures'!$G270/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E270/'A. Revenue'!$C$30), ('B. Expenditures'!$F270/'A. Revenue'!$D$30), ('B. Expenditures'!$G270/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E270/'A. Revenue'!$C$30), ('B. Expenditures'!$F270/'A. Revenue'!$D$30), ('B. Expenditures'!$G270/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E270/'A. Revenue'!$C$30), ('B. Expenditures'!$F270/'A. Revenue'!$D$30), ('B. Expenditures'!$G270/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC270=Sheet1!$B$2,'B. Expenditures'!K270,IF('B. Expenditures'!$AC270=Sheet1!$B$4,'B. Expenditures'!W270,IF($AC270=Sheet1!$B$3,'B. Expenditures'!Q270,\"\")))","v":""},{"$f":"IF($AC270=Sheet1!$B$2,'B. Expenditures'!L270,IF('B. Expenditures'!$AC270=Sheet1!$B$4,'B. Expenditures'!X270,IF($AC270=Sheet1!$B$3,'B. Expenditures'!R270,\"\")))","v":""},{"$f":"IF($AC270=Sheet1!$B$2,'B. Expenditures'!M270,IF('B. Expenditures'!$AC270=Sheet1!$B$4,'B. Expenditures'!Y270,IF($AC270=Sheet1!$B$3,'B. Expenditures'!S270,\"\")))","v":""},{"$f":"IF($AC270=Sheet1!$B$2,'B. Expenditures'!N270,IF('B. Expenditures'!$AC270=Sheet1!$B$4,'B. Expenditures'!Z270,IF($AC270=Sheet1!$B$3,'B. Expenditures'!T270,\"\")))","v":""},{"$f":"IF($AC270=Sheet1!$B$2,'B. Expenditures'!O270,IF('B. Expenditures'!$AC270=Sheet1!$B$4,'B. Expenditures'!AA270,IF($AC270=Sheet1!$B$3,'B. Expenditures'!U270,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I271)*K271, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E271/'A. Revenue'!$C$30), ('B. Expenditures'!$F271/'A. Revenue'!$D$30), ('B. Expenditures'!$G271/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E271/'A. Revenue'!$C$30), ('B. Expenditures'!$F271/'A. Revenue'!$D$30), ('B. Expenditures'!$G271/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E271/'A. Revenue'!$C$30), ('B. Expenditures'!$F271/'A. Revenue'!$D$30), ('B. Expenditures'!$G271/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E271/'A. Revenue'!$C$30), ('B. Expenditures'!$F271/'A. Revenue'!$D$30), ('B. Expenditures'!$G271/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E271/'A. Revenue'!$C$30), ('B. Expenditures'!$F271/'A. Revenue'!$D$30), ('B. Expenditures'!$G271/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC271=Sheet1!$B$2,'B. Expenditures'!K271,IF('B. Expenditures'!$AC271=Sheet1!$B$4,'B. Expenditures'!W271,IF($AC271=Sheet1!$B$3,'B. Expenditures'!Q271,\"\")))","v":""},{"$f":"IF($AC271=Sheet1!$B$2,'B. Expenditures'!L271,IF('B. Expenditures'!$AC271=Sheet1!$B$4,'B. Expenditures'!X271,IF($AC271=Sheet1!$B$3,'B. Expenditures'!R271,\"\")))","v":""},{"$f":"IF($AC271=Sheet1!$B$2,'B. Expenditures'!M271,IF('B. Expenditures'!$AC271=Sheet1!$B$4,'B. Expenditures'!Y271,IF($AC271=Sheet1!$B$3,'B. Expenditures'!S271,\"\")))","v":""},{"$f":"IF($AC271=Sheet1!$B$2,'B. Expenditures'!N271,IF('B. Expenditures'!$AC271=Sheet1!$B$4,'B. Expenditures'!Z271,IF($AC271=Sheet1!$B$3,'B. Expenditures'!T271,\"\")))","v":""},{"$f":"IF($AC271=Sheet1!$B$2,'B. Expenditures'!O271,IF('B. Expenditures'!$AC271=Sheet1!$B$4,'B. Expenditures'!AA271,IF($AC271=Sheet1!$B$3,'B. Expenditures'!U271,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I272)*K272, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E272/'A. Revenue'!$C$30), ('B. Expenditures'!$F272/'A. Revenue'!$D$30), ('B. Expenditures'!$G272/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E272/'A. Revenue'!$C$30), ('B. Expenditures'!$F272/'A. Revenue'!$D$30), ('B. Expenditures'!$G272/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E272/'A. Revenue'!$C$30), ('B. Expenditures'!$F272/'A. Revenue'!$D$30), ('B. Expenditures'!$G272/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E272/'A. Revenue'!$C$30), ('B. Expenditures'!$F272/'A. Revenue'!$D$30), ('B. Expenditures'!$G272/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E272/'A. Revenue'!$C$30), ('B. Expenditures'!$F272/'A. Revenue'!$D$30), ('B. Expenditures'!$G272/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC272=Sheet1!$B$2,'B. Expenditures'!K272,IF('B. Expenditures'!$AC272=Sheet1!$B$4,'B. Expenditures'!W272,IF($AC272=Sheet1!$B$3,'B. Expenditures'!Q272,\"\")))","v":""},{"$f":"IF($AC272=Sheet1!$B$2,'B. Expenditures'!L272,IF('B. Expenditures'!$AC272=Sheet1!$B$4,'B. Expenditures'!X272,IF($AC272=Sheet1!$B$3,'B. Expenditures'!R272,\"\")))","v":""},{"$f":"IF($AC272=Sheet1!$B$2,'B. Expenditures'!M272,IF('B. Expenditures'!$AC272=Sheet1!$B$4,'B. Expenditures'!Y272,IF($AC272=Sheet1!$B$3,'B. Expenditures'!S272,\"\")))","v":""},{"$f":"IF($AC272=Sheet1!$B$2,'B. Expenditures'!N272,IF('B. Expenditures'!$AC272=Sheet1!$B$4,'B. Expenditures'!Z272,IF($AC272=Sheet1!$B$3,'B. Expenditures'!T272,\"\")))","v":""},{"$f":"IF($AC272=Sheet1!$B$2,'B. Expenditures'!O272,IF('B. Expenditures'!$AC272=Sheet1!$B$4,'B. Expenditures'!AA272,IF($AC272=Sheet1!$B$3,'B. Expenditures'!U272,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I273)*K273, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E273/'A. Revenue'!$C$30), ('B. Expenditures'!$F273/'A. Revenue'!$D$30), ('B. Expenditures'!$G273/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E273/'A. Revenue'!$C$30), ('B. Expenditures'!$F273/'A. Revenue'!$D$30), ('B. Expenditures'!$G273/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E273/'A. Revenue'!$C$30), ('B. Expenditures'!$F273/'A. Revenue'!$D$30), ('B. Expenditures'!$G273/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E273/'A. Revenue'!$C$30), ('B. Expenditures'!$F273/'A. Revenue'!$D$30), ('B. Expenditures'!$G273/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E273/'A. Revenue'!$C$30), ('B. Expenditures'!$F273/'A. Revenue'!$D$30), ('B. Expenditures'!$G273/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC273=Sheet1!$B$2,'B. Expenditures'!K273,IF('B. Expenditures'!$AC273=Sheet1!$B$4,'B. Expenditures'!W273,IF($AC273=Sheet1!$B$3,'B. Expenditures'!Q273,\"\")))","v":""},{"$f":"IF($AC273=Sheet1!$B$2,'B. Expenditures'!L273,IF('B. Expenditures'!$AC273=Sheet1!$B$4,'B. Expenditures'!X273,IF($AC273=Sheet1!$B$3,'B. Expenditures'!R273,\"\")))","v":""},{"$f":"IF($AC273=Sheet1!$B$2,'B. Expenditures'!M273,IF('B. Expenditures'!$AC273=Sheet1!$B$4,'B. Expenditures'!Y273,IF($AC273=Sheet1!$B$3,'B. Expenditures'!S273,\"\")))","v":""},{"$f":"IF($AC273=Sheet1!$B$2,'B. Expenditures'!N273,IF('B. Expenditures'!$AC273=Sheet1!$B$4,'B. Expenditures'!Z273,IF($AC273=Sheet1!$B$3,'B. Expenditures'!T273,\"\")))","v":""},{"$f":"IF($AC273=Sheet1!$B$2,'B. Expenditures'!O273,IF('B. Expenditures'!$AC273=Sheet1!$B$4,'B. Expenditures'!AA273,IF($AC273=Sheet1!$B$3,'B. Expenditures'!U273,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I274)*K274, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E274/'A. Revenue'!$C$30), ('B. Expenditures'!$F274/'A. Revenue'!$D$30), ('B. Expenditures'!$G274/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E274/'A. Revenue'!$C$30), ('B. Expenditures'!$F274/'A. Revenue'!$D$30), ('B. Expenditures'!$G274/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E274/'A. Revenue'!$C$30), ('B. Expenditures'!$F274/'A. Revenue'!$D$30), ('B. Expenditures'!$G274/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E274/'A. Revenue'!$C$30), ('B. Expenditures'!$F274/'A. Revenue'!$D$30), ('B. Expenditures'!$G274/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E274/'A. Revenue'!$C$30), ('B. Expenditures'!$F274/'A. Revenue'!$D$30), ('B. Expenditures'!$G274/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC274=Sheet1!$B$2,'B. Expenditures'!K274,IF('B. Expenditures'!$AC274=Sheet1!$B$4,'B. Expenditures'!W274,IF($AC274=Sheet1!$B$3,'B. Expenditures'!Q274,\"\")))","v":""},{"$f":"IF($AC274=Sheet1!$B$2,'B. Expenditures'!L274,IF('B. Expenditures'!$AC274=Sheet1!$B$4,'B. Expenditures'!X274,IF($AC274=Sheet1!$B$3,'B. Expenditures'!R274,\"\")))","v":""},{"$f":"IF($AC274=Sheet1!$B$2,'B. Expenditures'!M274,IF('B. Expenditures'!$AC274=Sheet1!$B$4,'B. Expenditures'!Y274,IF($AC274=Sheet1!$B$3,'B. Expenditures'!S274,\"\")))","v":""},{"$f":"IF($AC274=Sheet1!$B$2,'B. Expenditures'!N274,IF('B. Expenditures'!$AC274=Sheet1!$B$4,'B. Expenditures'!Z274,IF($AC274=Sheet1!$B$3,'B. Expenditures'!T274,\"\")))","v":""},{"$f":"IF($AC274=Sheet1!$B$2,'B. Expenditures'!O274,IF('B. Expenditures'!$AC274=Sheet1!$B$4,'B. Expenditures'!AA274,IF($AC274=Sheet1!$B$3,'B. Expenditures'!U274,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I275)*K275, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E275/'A. Revenue'!$C$30), ('B. Expenditures'!$F275/'A. Revenue'!$D$30), ('B. Expenditures'!$G275/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E275/'A. Revenue'!$C$30), ('B. Expenditures'!$F275/'A. Revenue'!$D$30), ('B. Expenditures'!$G275/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E275/'A. Revenue'!$C$30), ('B. Expenditures'!$F275/'A. Revenue'!$D$30), ('B. Expenditures'!$G275/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E275/'A. Revenue'!$C$30), ('B. Expenditures'!$F275/'A. Revenue'!$D$30), ('B. Expenditures'!$G275/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E275/'A. Revenue'!$C$30), ('B. Expenditures'!$F275/'A. Revenue'!$D$30), ('B. Expenditures'!$G275/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC275=Sheet1!$B$2,'B. Expenditures'!K275,IF('B. Expenditures'!$AC275=Sheet1!$B$4,'B. Expenditures'!W275,IF($AC275=Sheet1!$B$3,'B. Expenditures'!Q275,\"\")))","v":""},{"$f":"IF($AC275=Sheet1!$B$2,'B. Expenditures'!L275,IF('B. Expenditures'!$AC275=Sheet1!$B$4,'B. Expenditures'!X275,IF($AC275=Sheet1!$B$3,'B. Expenditures'!R275,\"\")))","v":""},{"$f":"IF($AC275=Sheet1!$B$2,'B. Expenditures'!M275,IF('B. Expenditures'!$AC275=Sheet1!$B$4,'B. Expenditures'!Y275,IF($AC275=Sheet1!$B$3,'B. Expenditures'!S275,\"\")))","v":""},{"$f":"IF($AC275=Sheet1!$B$2,'B. Expenditures'!N275,IF('B. Expenditures'!$AC275=Sheet1!$B$4,'B. Expenditures'!Z275,IF($AC275=Sheet1!$B$3,'B. Expenditures'!T275,\"\")))","v":""},{"$f":"IF($AC275=Sheet1!$B$2,'B. Expenditures'!O275,IF('B. Expenditures'!$AC275=Sheet1!$B$4,'B. Expenditures'!AA275,IF($AC275=Sheet1!$B$3,'B. Expenditures'!U275,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I276)*K276, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E276/'A. Revenue'!$C$30), ('B. Expenditures'!$F276/'A. Revenue'!$D$30), ('B. Expenditures'!$G276/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E276/'A. Revenue'!$C$30), ('B. Expenditures'!$F276/'A. Revenue'!$D$30), ('B. Expenditures'!$G276/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E276/'A. Revenue'!$C$30), ('B. Expenditures'!$F276/'A. Revenue'!$D$30), ('B. Expenditures'!$G276/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E276/'A. Revenue'!$C$30), ('B. Expenditures'!$F276/'A. Revenue'!$D$30), ('B. Expenditures'!$G276/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E276/'A. Revenue'!$C$30), ('B. Expenditures'!$F276/'A. Revenue'!$D$30), ('B. Expenditures'!$G276/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC276=Sheet1!$B$2,'B. Expenditures'!K276,IF('B. Expenditures'!$AC276=Sheet1!$B$4,'B. Expenditures'!W276,IF($AC276=Sheet1!$B$3,'B. Expenditures'!Q276,\"\")))","v":""},{"$f":"IF($AC276=Sheet1!$B$2,'B. Expenditures'!L276,IF('B. Expenditures'!$AC276=Sheet1!$B$4,'B. Expenditures'!X276,IF($AC276=Sheet1!$B$3,'B. Expenditures'!R276,\"\")))","v":""},{"$f":"IF($AC276=Sheet1!$B$2,'B. Expenditures'!M276,IF('B. Expenditures'!$AC276=Sheet1!$B$4,'B. Expenditures'!Y276,IF($AC276=Sheet1!$B$3,'B. Expenditures'!S276,\"\")))","v":""},{"$f":"IF($AC276=Sheet1!$B$2,'B. Expenditures'!N276,IF('B. Expenditures'!$AC276=Sheet1!$B$4,'B. Expenditures'!Z276,IF($AC276=Sheet1!$B$3,'B. Expenditures'!T276,\"\")))","v":""},{"$f":"IF($AC276=Sheet1!$B$2,'B. Expenditures'!O276,IF('B. Expenditures'!$AC276=Sheet1!$B$4,'B. Expenditures'!AA276,IF($AC276=Sheet1!$B$3,'B. Expenditures'!U276,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,,-E277,G277), \"\")","v":""},null,"",{"$f":"IFERROR((1+$I277)*K277, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E277/'A. Revenue'!$C$30), ('B. Expenditures'!$F277/'A. Revenue'!$D$30), ('B. Expenditures'!$G277/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E277/'A. Revenue'!$C$30), ('B. Expenditures'!$F277/'A. Revenue'!$D$30), ('B. Expenditures'!$G277/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E277/'A. Revenue'!$C$30), ('B. Expenditures'!$F277/'A. Revenue'!$D$30), ('B. Expenditures'!$G277/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E277/'A. Revenue'!$C$30), ('B. Expenditures'!$F277/'A. Revenue'!$D$30), ('B. Expenditures'!$G277/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E277/'A. Revenue'!$C$30), ('B. Expenditures'!$F277/'A. Revenue'!$D$30), ('B. Expenditures'!$G277/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC277=Sheet1!$B$2,'B. Expenditures'!K277,IF('B. Expenditures'!$AC277=Sheet1!$B$4,'B. Expenditures'!W277,IF($AC277=Sheet1!$B$3,'B. Expenditures'!Q277,\"\")))","v":""},{"$f":"IF($AC277=Sheet1!$B$2,'B. Expenditures'!L277,IF('B. Expenditures'!$AC277=Sheet1!$B$4,'B. Expenditures'!X277,IF($AC277=Sheet1!$B$3,'B. Expenditures'!R277,\"\")))","v":""},{"$f":"IF($AC277=Sheet1!$B$2,'B. Expenditures'!M277,IF('B. Expenditures'!$AC277=Sheet1!$B$4,'B. Expenditures'!Y277,IF($AC277=Sheet1!$B$3,'B. Expenditures'!S277,\"\")))","v":""},{"$f":"IF($AC277=Sheet1!$B$2,'B. Expenditures'!N277,IF('B. Expenditures'!$AC277=Sheet1!$B$4,'B. Expenditures'!Z277,IF($AC277=Sheet1!$B$3,'B. Expenditures'!T277,\"\")))","v":""},{"$f":"IF($AC277=Sheet1!$B$2,'B. Expenditures'!O277,IF('B. Expenditures'!$AC277=Sheet1!$B$4,'B. Expenditures'!AA277,IF($AC277=Sheet1!$B$3,'B. Expenditures'!U277,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I278)*K278, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E278/'A. Revenue'!$C$30), ('B. Expenditures'!$F278/'A. Revenue'!$D$30), ('B. Expenditures'!$G278/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E278/'A. Revenue'!$C$30), ('B. Expenditures'!$F278/'A. Revenue'!$D$30), ('B. Expenditures'!$G278/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E278/'A. Revenue'!$C$30), ('B. Expenditures'!$F278/'A. Revenue'!$D$30), ('B. Expenditures'!$G278/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E278/'A. Revenue'!$C$30), ('B. Expenditures'!$F278/'A. Revenue'!$D$30), ('B. Expenditures'!$G278/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E278/'A. Revenue'!$C$30), ('B. Expenditures'!$F278/'A. Revenue'!$D$30), ('B. Expenditures'!$G278/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC278=Sheet1!$B$2,'B. Expenditures'!K278,IF('B. Expenditures'!$AC278=Sheet1!$B$4,'B. Expenditures'!W278,IF($AC278=Sheet1!$B$3,'B. Expenditures'!Q278,\"\")))","v":""},{"$f":"IF($AC278=Sheet1!$B$2,'B. Expenditures'!L278,IF('B. Expenditures'!$AC278=Sheet1!$B$4,'B. Expenditures'!X278,IF($AC278=Sheet1!$B$3,'B. Expenditures'!R278,\"\")))","v":""},{"$f":"IF($AC278=Sheet1!$B$2,'B. Expenditures'!M278,IF('B. Expenditures'!$AC278=Sheet1!$B$4,'B. Expenditures'!Y278,IF($AC278=Sheet1!$B$3,'B. Expenditures'!S278,\"\")))","v":""},{"$f":"IF($AC278=Sheet1!$B$2,'B. Expenditures'!N278,IF('B. Expenditures'!$AC278=Sheet1!$B$4,'B. Expenditures'!Z278,IF($AC278=Sheet1!$B$3,'B. Expenditures'!T278,\"\")))","v":""},{"$f":"IF($AC278=Sheet1!$B$2,'B. Expenditures'!O278,IF('B. Expenditures'!$AC278=Sheet1!$B$4,'B. Expenditures'!AA278,IF($AC278=Sheet1!$B$3,'B. Expenditures'!U278,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I279)*K279, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E279/'A. Revenue'!$C$30), ('B. Expenditures'!$F279/'A. Revenue'!$D$30), ('B. Expenditures'!$G279/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E279/'A. Revenue'!$C$30), ('B. Expenditures'!$F279/'A. Revenue'!$D$30), ('B. Expenditures'!$G279/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E279/'A. Revenue'!$C$30), ('B. Expenditures'!$F279/'A. Revenue'!$D$30), ('B. Expenditures'!$G279/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E279/'A. Revenue'!$C$30), ('B. Expenditures'!$F279/'A. Revenue'!$D$30), ('B. Expenditures'!$G279/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E279/'A. Revenue'!$C$30), ('B. Expenditures'!$F279/'A. Revenue'!$D$30), ('B. Expenditures'!$G279/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC279=Sheet1!$B$2,'B. Expenditures'!K279,IF('B. Expenditures'!$AC279=Sheet1!$B$4,'B. Expenditures'!W279,IF($AC279=Sheet1!$B$3,'B. Expenditures'!Q279,\"\")))","v":""},{"$f":"IF($AC279=Sheet1!$B$2,'B. Expenditures'!L279,IF('B. Expenditures'!$AC279=Sheet1!$B$4,'B. Expenditures'!X279,IF($AC279=Sheet1!$B$3,'B. Expenditures'!R279,\"\")))","v":""},{"$f":"IF($AC279=Sheet1!$B$2,'B. Expenditures'!M279,IF('B. Expenditures'!$AC279=Sheet1!$B$4,'B. Expenditures'!Y279,IF($AC279=Sheet1!$B$3,'B. Expenditures'!S279,\"\")))","v":""},{"$f":"IF($AC279=Sheet1!$B$2,'B. Expenditures'!N279,IF('B. Expenditures'!$AC279=Sheet1!$B$4,'B. Expenditures'!Z279,IF($AC279=Sheet1!$B$3,'B. Expenditures'!T279,\"\")))","v":""},{"$f":"IF($AC279=Sheet1!$B$2,'B. Expenditures'!O279,IF('B. Expenditures'!$AC279=Sheet1!$B$4,'B. Expenditures'!AA279,IF($AC279=Sheet1!$B$3,'B. Expenditures'!U279,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I280)*K280, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E280/'A. Revenue'!$C$30), ('B. Expenditures'!$F280/'A. Revenue'!$D$30), ('B. Expenditures'!$G280/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E280/'A. Revenue'!$C$30), ('B. Expenditures'!$F280/'A. Revenue'!$D$30), ('B. Expenditures'!$G280/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E280/'A. Revenue'!$C$30), ('B. Expenditures'!$F280/'A. Revenue'!$D$30), ('B. Expenditures'!$G280/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E280/'A. Revenue'!$C$30), ('B. Expenditures'!$F280/'A. Revenue'!$D$30), ('B. Expenditures'!$G280/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E280/'A. Revenue'!$C$30), ('B. Expenditures'!$F280/'A. Revenue'!$D$30), ('B. Expenditures'!$G280/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC280=Sheet1!$B$2,'B. Expenditures'!K280,IF('B. Expenditures'!$AC280=Sheet1!$B$4,'B. Expenditures'!W280,IF($AC280=Sheet1!$B$3,'B. Expenditures'!Q280,\"\")))","v":""},{"$f":"IF($AC280=Sheet1!$B$2,'B. Expenditures'!L280,IF('B. Expenditures'!$AC280=Sheet1!$B$4,'B. Expenditures'!X280,IF($AC280=Sheet1!$B$3,'B. Expenditures'!R280,\"\")))","v":""},{"$f":"IF($AC280=Sheet1!$B$2,'B. Expenditures'!M280,IF('B. Expenditures'!$AC280=Sheet1!$B$4,'B. Expenditures'!Y280,IF($AC280=Sheet1!$B$3,'B. Expenditures'!S280,\"\")))","v":""},{"$f":"IF($AC280=Sheet1!$B$2,'B. Expenditures'!N280,IF('B. Expenditures'!$AC280=Sheet1!$B$4,'B. Expenditures'!Z280,IF($AC280=Sheet1!$B$3,'B. Expenditures'!T280,\"\")))","v":""},{"$f":"IF($AC280=Sheet1!$B$2,'B. Expenditures'!O280,IF('B. Expenditures'!$AC280=Sheet1!$B$4,'B. Expenditures'!AA280,IF($AC280=Sheet1!$B$3,'B. Expenditures'!U280,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I281)*K281, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E281/'A. Revenue'!$C$30), ('B. Expenditures'!$F281/'A. Revenue'!$D$30), ('B. Expenditures'!$G281/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E281/'A. Revenue'!$C$30), ('B. Expenditures'!$F281/'A. Revenue'!$D$30), ('B. Expenditures'!$G281/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E281/'A. Revenue'!$C$30), ('B. Expenditures'!$F281/'A. Revenue'!$D$30), ('B. Expenditures'!$G281/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E281/'A. Revenue'!$C$30), ('B. Expenditures'!$F281/'A. Revenue'!$D$30), ('B. Expenditures'!$G281/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E281/'A. Revenue'!$C$30), ('B. Expenditures'!$F281/'A. Revenue'!$D$30), ('B. Expenditures'!$G281/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC281=Sheet1!$B$2,'B. Expenditures'!K281,IF('B. Expenditures'!$AC281=Sheet1!$B$4,'B. Expenditures'!W281,IF($AC281=Sheet1!$B$3,'B. Expenditures'!Q281,\"\")))","v":""},{"$f":"IF($AC281=Sheet1!$B$2,'B. Expenditures'!L281,IF('B. Expenditures'!$AC281=Sheet1!$B$4,'B. Expenditures'!X281,IF($AC281=Sheet1!$B$3,'B. Expenditures'!R281,\"\")))","v":""},{"$f":"IF($AC281=Sheet1!$B$2,'B. Expenditures'!M281,IF('B. Expenditures'!$AC281=Sheet1!$B$4,'B. Expenditures'!Y281,IF($AC281=Sheet1!$B$3,'B. Expenditures'!S281,\"\")))","v":""},{"$f":"IF($AC281=Sheet1!$B$2,'B. Expenditures'!N281,IF('B. Expenditures'!$AC281=Sheet1!$B$4,'B. Expenditures'!Z281,IF($AC281=Sheet1!$B$3,'B. Expenditures'!T281,\"\")))","v":""},{"$f":"IF($AC281=Sheet1!$B$2,'B. Expenditures'!O281,IF('B. Expenditures'!$AC281=Sheet1!$B$4,'B. Expenditures'!AA281,IF($AC281=Sheet1!$B$3,'B. Expenditures'!U281,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I282)*K282, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E282/'A. Revenue'!$C$30), ('B. Expenditures'!$F282/'A. Revenue'!$D$30), ('B. Expenditures'!$G282/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E282/'A. Revenue'!$C$30), ('B. Expenditures'!$F282/'A. Revenue'!$D$30), ('B. Expenditures'!$G282/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E282/'A. Revenue'!$C$30), ('B. Expenditures'!$F282/'A. Revenue'!$D$30), ('B. Expenditures'!$G282/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E282/'A. Revenue'!$C$30), ('B. Expenditures'!$F282/'A. Revenue'!$D$30), ('B. Expenditures'!$G282/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E282/'A. Revenue'!$C$30), ('B. Expenditures'!$F282/'A. Revenue'!$D$30), ('B. Expenditures'!$G282/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC282=Sheet1!$B$2,'B. Expenditures'!K282,IF('B. Expenditures'!$AC282=Sheet1!$B$4,'B. Expenditures'!W282,IF($AC282=Sheet1!$B$3,'B. Expenditures'!Q282,\"\")))","v":""},{"$f":"IF($AC282=Sheet1!$B$2,'B. Expenditures'!L282,IF('B. Expenditures'!$AC282=Sheet1!$B$4,'B. Expenditures'!X282,IF($AC282=Sheet1!$B$3,'B. Expenditures'!R282,\"\")))","v":""},{"$f":"IF($AC282=Sheet1!$B$2,'B. Expenditures'!M282,IF('B. Expenditures'!$AC282=Sheet1!$B$4,'B. Expenditures'!Y282,IF($AC282=Sheet1!$B$3,'B. Expenditures'!S282,\"\")))","v":""},{"$f":"IF($AC282=Sheet1!$B$2,'B. Expenditures'!N282,IF('B. Expenditures'!$AC282=Sheet1!$B$4,'B. Expenditures'!Z282,IF($AC282=Sheet1!$B$3,'B. Expenditures'!T282,\"\")))","v":""},{"$f":"IF($AC282=Sheet1!$B$2,'B. Expenditures'!O282,IF('B. Expenditures'!$AC282=Sheet1!$B$4,'B. Expenditures'!AA282,IF($AC282=Sheet1!$B$3,'B. Expenditures'!U282,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I283)*K283, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E283/'A. Revenue'!$C$30), ('B. Expenditures'!$F283/'A. Revenue'!$D$30), ('B. Expenditures'!$G283/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E283/'A. Revenue'!$C$30), ('B. Expenditures'!$F283/'A. Revenue'!$D$30), ('B. Expenditures'!$G283/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E283/'A. Revenue'!$C$30), ('B. Expenditures'!$F283/'A. Revenue'!$D$30), ('B. Expenditures'!$G283/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E283/'A. Revenue'!$C$30), ('B. Expenditures'!$F283/'A. Revenue'!$D$30), ('B. Expenditures'!$G283/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E283/'A. Revenue'!$C$30), ('B. Expenditures'!$F283/'A. Revenue'!$D$30), ('B. Expenditures'!$G283/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC283=Sheet1!$B$2,'B. Expenditures'!K283,IF('B. Expenditures'!$AC283=Sheet1!$B$4,'B. Expenditures'!W283,IF($AC283=Sheet1!$B$3,'B. Expenditures'!Q283,\"\")))","v":""},{"$f":"IF($AC283=Sheet1!$B$2,'B. Expenditures'!L283,IF('B. Expenditures'!$AC283=Sheet1!$B$4,'B. Expenditures'!X283,IF($AC283=Sheet1!$B$3,'B. Expenditures'!R283,\"\")))","v":""},{"$f":"IF($AC283=Sheet1!$B$2,'B. Expenditures'!M283,IF('B. Expenditures'!$AC283=Sheet1!$B$4,'B. Expenditures'!Y283,IF($AC283=Sheet1!$B$3,'B. Expenditures'!S283,\"\")))","v":""},{"$f":"IF($AC283=Sheet1!$B$2,'B. Expenditures'!N283,IF('B. Expenditures'!$AC283=Sheet1!$B$4,'B. Expenditures'!Z283,IF($AC283=Sheet1!$B$3,'B. Expenditures'!T283,\"\")))","v":""},{"$f":"IF($AC283=Sheet1!$B$2,'B. Expenditures'!O283,IF('B. Expenditures'!$AC283=Sheet1!$B$4,'B. Expenditures'!AA283,IF($AC283=Sheet1!$B$3,'B. Expenditures'!U283,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I284)*K284, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E284/'A. Revenue'!$C$30), ('B. Expenditures'!$F284/'A. Revenue'!$D$30), ('B. Expenditures'!$G284/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E284/'A. Revenue'!$C$30), ('B. Expenditures'!$F284/'A. Revenue'!$D$30), ('B. Expenditures'!$G284/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E284/'A. Revenue'!$C$30), ('B. Expenditures'!$F284/'A. Revenue'!$D$30), ('B. Expenditures'!$G284/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E284/'A. Revenue'!$C$30), ('B. Expenditures'!$F284/'A. Revenue'!$D$30), ('B. Expenditures'!$G284/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E284/'A. Revenue'!$C$30), ('B. Expenditures'!$F284/'A. Revenue'!$D$30), ('B. Expenditures'!$G284/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC284=Sheet1!$B$2,'B. Expenditures'!K284,IF('B. Expenditures'!$AC284=Sheet1!$B$4,'B. Expenditures'!W284,IF($AC284=Sheet1!$B$3,'B. Expenditures'!Q284,\"\")))","v":""},{"$f":"IF($AC284=Sheet1!$B$2,'B. Expenditures'!L284,IF('B. Expenditures'!$AC284=Sheet1!$B$4,'B. Expenditures'!X284,IF($AC284=Sheet1!$B$3,'B. Expenditures'!R284,\"\")))","v":""},{"$f":"IF($AC284=Sheet1!$B$2,'B. Expenditures'!M284,IF('B. Expenditures'!$AC284=Sheet1!$B$4,'B. Expenditures'!Y284,IF($AC284=Sheet1!$B$3,'B. Expenditures'!S284,\"\")))","v":""},{"$f":"IF($AC284=Sheet1!$B$2,'B. Expenditures'!N284,IF('B. Expenditures'!$AC284=Sheet1!$B$4,'B. Expenditures'!Z284,IF($AC284=Sheet1!$B$3,'B. Expenditures'!T284,\"\")))","v":""},{"$f":"IF($AC284=Sheet1!$B$2,'B. Expenditures'!O284,IF('B. Expenditures'!$AC284=Sheet1!$B$4,'B. Expenditures'!AA284,IF($AC284=Sheet1!$B$3,'B. Expenditures'!U284,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR((1+$I285)*G285, \"\")","v":""},{"$f":"IFERROR((1+$I285)*K285, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E285/'A. Revenue'!$C$30), ('B. Expenditures'!$F285/'A. Revenue'!$D$30), ('B. Expenditures'!$G285/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E285/'A. Revenue'!$C$30), ('B. Expenditures'!$F285/'A. Revenue'!$D$30), ('B. Expenditures'!$G285/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E285/'A. Revenue'!$C$30), ('B. Expenditures'!$F285/'A. Revenue'!$D$30), ('B. Expenditures'!$G285/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E285/'A. Revenue'!$C$30), ('B. Expenditures'!$F285/'A. Revenue'!$D$30), ('B. Expenditures'!$G285/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E285/'A. Revenue'!$C$30), ('B. Expenditures'!$F285/'A. Revenue'!$D$30), ('B. Expenditures'!$G285/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC285=Sheet1!$B$2,'B. Expenditures'!K285,IF('B. Expenditures'!$AC285=Sheet1!$B$4,'B. Expenditures'!W285,IF($AC285=Sheet1!$B$3,'B. Expenditures'!Q285,\"\")))","v":""},{"$f":"IF($AC285=Sheet1!$B$2,'B. Expenditures'!L285,IF('B. Expenditures'!$AC285=Sheet1!$B$4,'B. Expenditures'!X285,IF($AC285=Sheet1!$B$3,'B. Expenditures'!R285,\"\")))","v":""},{"$f":"IF($AC285=Sheet1!$B$2,'B. Expenditures'!M285,IF('B. Expenditures'!$AC285=Sheet1!$B$4,'B. Expenditures'!Y285,IF($AC285=Sheet1!$B$3,'B. Expenditures'!S285,\"\")))","v":""},{"$f":"IF($AC285=Sheet1!$B$2,'B. Expenditures'!N285,IF('B. Expenditures'!$AC285=Sheet1!$B$4,'B. Expenditures'!Z285,IF($AC285=Sheet1!$B$3,'B. Expenditures'!T285,\"\")))","v":""},{"$f":"IF($AC285=Sheet1!$B$2,'B. Expenditures'!O285,IF('B. Expenditures'!$AC285=Sheet1!$B$4,'B. Expenditures'!AA285,IF($AC285=Sheet1!$B$3,'B. Expenditures'!U285,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I286)*K286, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E286/'A. Revenue'!$C$30), ('B. Expenditures'!$F286/'A. Revenue'!$D$30), ('B. Expenditures'!$G286/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E286/'A. Revenue'!$C$30), ('B. Expenditures'!$F286/'A. Revenue'!$D$30), ('B. Expenditures'!$G286/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E286/'A. Revenue'!$C$30), ('B. Expenditures'!$F286/'A. Revenue'!$D$30), ('B. Expenditures'!$G286/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E286/'A. Revenue'!$C$30), ('B. Expenditures'!$F286/'A. Revenue'!$D$30), ('B. Expenditures'!$G286/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E286/'A. Revenue'!$C$30), ('B. Expenditures'!$F286/'A. Revenue'!$D$30), ('B. Expenditures'!$G286/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC286=Sheet1!$B$2,'B. Expenditures'!K286,IF('B. Expenditures'!$AC286=Sheet1!$B$4,'B. Expenditures'!W286,IF($AC286=Sheet1!$B$3,'B. Expenditures'!Q286,\"\")))","v":""},{"$f":"IF($AC286=Sheet1!$B$2,'B. Expenditures'!L286,IF('B. Expenditures'!$AC286=Sheet1!$B$4,'B. Expenditures'!X286,IF($AC286=Sheet1!$B$3,'B. Expenditures'!R286,\"\")))","v":""},{"$f":"IF($AC286=Sheet1!$B$2,'B. Expenditures'!M286,IF('B. Expenditures'!$AC286=Sheet1!$B$4,'B. Expenditures'!Y286,IF($AC286=Sheet1!$B$3,'B. Expenditures'!S286,\"\")))","v":""},{"$f":"IF($AC286=Sheet1!$B$2,'B. Expenditures'!N286,IF('B. Expenditures'!$AC286=Sheet1!$B$4,'B. Expenditures'!Z286,IF($AC286=Sheet1!$B$3,'B. Expenditures'!T286,\"\")))","v":""},{"$f":"IF($AC286=Sheet1!$B$2,'B. Expenditures'!O286,IF('B. Expenditures'!$AC286=Sheet1!$B$4,'B. Expenditures'!AA286,IF($AC286=Sheet1!$B$3,'B. Expenditures'!U286,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I287)*K287, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E287/'A. Revenue'!$C$30), ('B. Expenditures'!$F287/'A. Revenue'!$D$30), ('B. Expenditures'!$G287/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E287/'A. Revenue'!$C$30), ('B. Expenditures'!$F287/'A. Revenue'!$D$30), ('B. Expenditures'!$G287/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E287/'A. Revenue'!$C$30), ('B. Expenditures'!$F287/'A. Revenue'!$D$30), ('B. Expenditures'!$G287/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E287/'A. Revenue'!$C$30), ('B. Expenditures'!$F287/'A. Revenue'!$D$30), ('B. Expenditures'!$G287/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E287/'A. Revenue'!$C$30), ('B. Expenditures'!$F287/'A. Revenue'!$D$30), ('B. Expenditures'!$G287/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC287=Sheet1!$B$2,'B. Expenditures'!K287,IF('B. Expenditures'!$AC287=Sheet1!$B$4,'B. Expenditures'!W287,IF($AC287=Sheet1!$B$3,'B. Expenditures'!Q287,\"\")))","v":""},{"$f":"IF($AC287=Sheet1!$B$2,'B. Expenditures'!L287,IF('B. Expenditures'!$AC287=Sheet1!$B$4,'B. Expenditures'!X287,IF($AC287=Sheet1!$B$3,'B. Expenditures'!R287,\"\")))","v":""},{"$f":"IF($AC287=Sheet1!$B$2,'B. Expenditures'!M287,IF('B. Expenditures'!$AC287=Sheet1!$B$4,'B. Expenditures'!Y287,IF($AC287=Sheet1!$B$3,'B. Expenditures'!S287,\"\")))","v":""},{"$f":"IF($AC287=Sheet1!$B$2,'B. Expenditures'!N287,IF('B. Expenditures'!$AC287=Sheet1!$B$4,'B. Expenditures'!Z287,IF($AC287=Sheet1!$B$3,'B. Expenditures'!T287,\"\")))","v":""},{"$f":"IF($AC287=Sheet1!$B$2,'B. Expenditures'!O287,IF('B. Expenditures'!$AC287=Sheet1!$B$4,'B. Expenditures'!AA287,IF($AC287=Sheet1!$B$3,'B. Expenditures'!U287,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I288)*K288, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E288/'A. Revenue'!$C$30), ('B. Expenditures'!$F288/'A. Revenue'!$D$30), ('B. Expenditures'!$G288/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E288/'A. Revenue'!$C$30), ('B. Expenditures'!$F288/'A. Revenue'!$D$30), ('B. Expenditures'!$G288/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E288/'A. Revenue'!$C$30), ('B. Expenditures'!$F288/'A. Revenue'!$D$30), ('B. Expenditures'!$G288/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E288/'A. Revenue'!$C$30), ('B. Expenditures'!$F288/'A. Revenue'!$D$30), ('B. Expenditures'!$G288/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E288/'A. Revenue'!$C$30), ('B. Expenditures'!$F288/'A. Revenue'!$D$30), ('B. Expenditures'!$G288/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC288=Sheet1!$B$2,'B. Expenditures'!K288,IF('B. Expenditures'!$AC288=Sheet1!$B$4,'B. Expenditures'!W288,IF($AC288=Sheet1!$B$3,'B. Expenditures'!Q288,\"\")))","v":""},{"$f":"IF($AC288=Sheet1!$B$2,'B. Expenditures'!L288,IF('B. Expenditures'!$AC288=Sheet1!$B$4,'B. Expenditures'!X288,IF($AC288=Sheet1!$B$3,'B. Expenditures'!R288,\"\")))","v":""},{"$f":"IF($AC288=Sheet1!$B$2,'B. Expenditures'!M288,IF('B. Expenditures'!$AC288=Sheet1!$B$4,'B. Expenditures'!Y288,IF($AC288=Sheet1!$B$3,'B. Expenditures'!S288,\"\")))","v":""},{"$f":"IF($AC288=Sheet1!$B$2,'B. Expenditures'!N288,IF('B. Expenditures'!$AC288=Sheet1!$B$4,'B. Expenditures'!Z288,IF($AC288=Sheet1!$B$3,'B. Expenditures'!T288,\"\")))","v":""},{"$f":"IF($AC288=Sheet1!$B$2,'B. Expenditures'!O288,IF('B. Expenditures'!$AC288=Sheet1!$B$4,'B. Expenditures'!AA288,IF($AC288=Sheet1!$B$3,'B. Expenditures'!U288,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I289)*K289, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E289/'A. Revenue'!$C$30), ('B. Expenditures'!$F289/'A. Revenue'!$D$30), ('B. Expenditures'!$G289/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E289/'A. Revenue'!$C$30), ('B. Expenditures'!$F289/'A. Revenue'!$D$30), ('B. Expenditures'!$G289/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E289/'A. Revenue'!$C$30), ('B. Expenditures'!$F289/'A. Revenue'!$D$30), ('B. Expenditures'!$G289/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E289/'A. Revenue'!$C$30), ('B. Expenditures'!$F289/'A. Revenue'!$D$30), ('B. Expenditures'!$G289/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E289/'A. Revenue'!$C$30), ('B. Expenditures'!$F289/'A. Revenue'!$D$30), ('B. Expenditures'!$G289/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC289=Sheet1!$B$2,'B. Expenditures'!K289,IF('B. Expenditures'!$AC289=Sheet1!$B$4,'B. Expenditures'!W289,IF($AC289=Sheet1!$B$3,'B. Expenditures'!Q289,\"\")))","v":""},{"$f":"IF($AC289=Sheet1!$B$2,'B. Expenditures'!L289,IF('B. Expenditures'!$AC289=Sheet1!$B$4,'B. Expenditures'!X289,IF($AC289=Sheet1!$B$3,'B. Expenditures'!R289,\"\")))","v":""},{"$f":"IF($AC289=Sheet1!$B$2,'B. Expenditures'!M289,IF('B. Expenditures'!$AC289=Sheet1!$B$4,'B. Expenditures'!Y289,IF($AC289=Sheet1!$B$3,'B. Expenditures'!S289,\"\")))","v":""},{"$f":"IF($AC289=Sheet1!$B$2,'B. Expenditures'!N289,IF('B. Expenditures'!$AC289=Sheet1!$B$4,'B. Expenditures'!Z289,IF($AC289=Sheet1!$B$3,'B. Expenditures'!T289,\"\")))","v":""},{"$f":"IF($AC289=Sheet1!$B$2,'B. Expenditures'!O289,IF('B. Expenditures'!$AC289=Sheet1!$B$4,'B. Expenditures'!AA289,IF($AC289=Sheet1!$B$3,'B. Expenditures'!U289,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I290)*K290, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E290/'A. Revenue'!$C$30), ('B. Expenditures'!$F290/'A. Revenue'!$D$30), ('B. Expenditures'!$G290/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E290/'A. Revenue'!$C$30), ('B. Expenditures'!$F290/'A. Revenue'!$D$30), ('B. Expenditures'!$G290/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E290/'A. Revenue'!$C$30), ('B. Expenditures'!$F290/'A. Revenue'!$D$30), ('B. Expenditures'!$G290/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E290/'A. Revenue'!$C$30), ('B. Expenditures'!$F290/'A. Revenue'!$D$30), ('B. Expenditures'!$G290/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E290/'A. Revenue'!$C$30), ('B. Expenditures'!$F290/'A. Revenue'!$D$30), ('B. Expenditures'!$G290/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC290=Sheet1!$B$2,'B. Expenditures'!K290,IF('B. Expenditures'!$AC290=Sheet1!$B$4,'B. Expenditures'!W290,IF($AC290=Sheet1!$B$3,'B. Expenditures'!Q290,\"\")))","v":""},{"$f":"IF($AC290=Sheet1!$B$2,'B. Expenditures'!L290,IF('B. Expenditures'!$AC290=Sheet1!$B$4,'B. Expenditures'!X290,IF($AC290=Sheet1!$B$3,'B. Expenditures'!R290,\"\")))","v":""},{"$f":"IF($AC290=Sheet1!$B$2,'B. Expenditures'!M290,IF('B. Expenditures'!$AC290=Sheet1!$B$4,'B. Expenditures'!Y290,IF($AC290=Sheet1!$B$3,'B. Expenditures'!S290,\"\")))","v":""},{"$f":"IF($AC290=Sheet1!$B$2,'B. Expenditures'!N290,IF('B. Expenditures'!$AC290=Sheet1!$B$4,'B. Expenditures'!Z290,IF($AC290=Sheet1!$B$3,'B. Expenditures'!T290,\"\")))","v":""},{"$f":"IF($AC290=Sheet1!$B$2,'B. Expenditures'!O290,IF('B. Expenditures'!$AC290=Sheet1!$B$4,'B. Expenditures'!AA290,IF($AC290=Sheet1!$B$3,'B. Expenditures'!U290,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I291)*K291, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E291/'A. Revenue'!$C$30), ('B. Expenditures'!$F291/'A. Revenue'!$D$30), ('B. Expenditures'!$G291/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E291/'A. Revenue'!$C$30), ('B. Expenditures'!$F291/'A. Revenue'!$D$30), ('B. Expenditures'!$G291/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E291/'A. Revenue'!$C$30), ('B. Expenditures'!$F291/'A. Revenue'!$D$30), ('B. Expenditures'!$G291/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E291/'A. Revenue'!$C$30), ('B. Expenditures'!$F291/'A. Revenue'!$D$30), ('B. Expenditures'!$G291/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E291/'A. Revenue'!$C$30), ('B. Expenditures'!$F291/'A. Revenue'!$D$30), ('B. Expenditures'!$G291/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC291=Sheet1!$B$2,'B. Expenditures'!K291,IF('B. Expenditures'!$AC291=Sheet1!$B$4,'B. Expenditures'!W291,IF($AC291=Sheet1!$B$3,'B. Expenditures'!Q291,\"\")))","v":""},{"$f":"IF($AC291=Sheet1!$B$2,'B. Expenditures'!L291,IF('B. Expenditures'!$AC291=Sheet1!$B$4,'B. Expenditures'!X291,IF($AC291=Sheet1!$B$3,'B. Expenditures'!R291,\"\")))","v":""},{"$f":"IF($AC291=Sheet1!$B$2,'B. Expenditures'!M291,IF('B. Expenditures'!$AC291=Sheet1!$B$4,'B. Expenditures'!Y291,IF($AC291=Sheet1!$B$3,'B. Expenditures'!S291,\"\")))","v":""},{"$f":"IF($AC291=Sheet1!$B$2,'B. Expenditures'!N291,IF('B. Expenditures'!$AC291=Sheet1!$B$4,'B. Expenditures'!Z291,IF($AC291=Sheet1!$B$3,'B. Expenditures'!T291,\"\")))","v":""},{"$f":"IF($AC291=Sheet1!$B$2,'B. Expenditures'!O291,IF('B. Expenditures'!$AC291=Sheet1!$B$4,'B. Expenditures'!AA291,IF($AC291=Sheet1!$B$3,'B. Expenditures'!U291,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I292)*K292, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E292/'A. Revenue'!$C$30), ('B. Expenditures'!$F292/'A. Revenue'!$D$30), ('B. Expenditures'!$G292/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E292/'A. Revenue'!$C$30), ('B. Expenditures'!$F292/'A. Revenue'!$D$30), ('B. Expenditures'!$G292/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E292/'A. Revenue'!$C$30), ('B. Expenditures'!$F292/'A. Revenue'!$D$30), ('B. Expenditures'!$G292/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E292/'A. Revenue'!$C$30), ('B. Expenditures'!$F292/'A. Revenue'!$D$30), ('B. Expenditures'!$G292/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E292/'A. Revenue'!$C$30), ('B. Expenditures'!$F292/'A. Revenue'!$D$30), ('B. Expenditures'!$G292/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC292=Sheet1!$B$2,'B. Expenditures'!K292,IF('B. Expenditures'!$AC292=Sheet1!$B$4,'B. Expenditures'!W292,IF($AC292=Sheet1!$B$3,'B. Expenditures'!Q292,\"\")))","v":""},{"$f":"IF($AC292=Sheet1!$B$2,'B. Expenditures'!L292,IF('B. Expenditures'!$AC292=Sheet1!$B$4,'B. Expenditures'!X292,IF($AC292=Sheet1!$B$3,'B. Expenditures'!R292,\"\")))","v":""},{"$f":"IF($AC292=Sheet1!$B$2,'B. Expenditures'!M292,IF('B. Expenditures'!$AC292=Sheet1!$B$4,'B. Expenditures'!Y292,IF($AC292=Sheet1!$B$3,'B. Expenditures'!S292,\"\")))","v":""},{"$f":"IF($AC292=Sheet1!$B$2,'B. Expenditures'!N292,IF('B. Expenditures'!$AC292=Sheet1!$B$4,'B. Expenditures'!Z292,IF($AC292=Sheet1!$B$3,'B. Expenditures'!T292,\"\")))","v":""},{"$f":"IF($AC292=Sheet1!$B$2,'B. Expenditures'!O292,IF('B. Expenditures'!$AC292=Sheet1!$B$4,'B. Expenditures'!AA292,IF($AC292=Sheet1!$B$3,'B. Expenditures'!U292,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I293)*K293, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E293/'A. Revenue'!$C$30), ('B. Expenditures'!$F293/'A. Revenue'!$D$30), ('B. Expenditures'!$G293/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E293/'A. Revenue'!$C$30), ('B. Expenditures'!$F293/'A. Revenue'!$D$30), ('B. Expenditures'!$G293/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E293/'A. Revenue'!$C$30), ('B. Expenditures'!$F293/'A. Revenue'!$D$30), ('B. Expenditures'!$G293/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E293/'A. Revenue'!$C$30), ('B. Expenditures'!$F293/'A. Revenue'!$D$30), ('B. Expenditures'!$G293/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E293/'A. Revenue'!$C$30), ('B. Expenditures'!$F293/'A. Revenue'!$D$30), ('B. Expenditures'!$G293/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC293=Sheet1!$B$2,'B. Expenditures'!K293,IF('B. Expenditures'!$AC293=Sheet1!$B$4,'B. Expenditures'!W293,IF($AC293=Sheet1!$B$3,'B. Expenditures'!Q293,\"\")))","v":""},{"$f":"IF($AC293=Sheet1!$B$2,'B. Expenditures'!L293,IF('B. Expenditures'!$AC293=Sheet1!$B$4,'B. Expenditures'!X293,IF($AC293=Sheet1!$B$3,'B. Expenditures'!R293,\"\")))","v":""},{"$f":"IF($AC293=Sheet1!$B$2,'B. Expenditures'!M293,IF('B. Expenditures'!$AC293=Sheet1!$B$4,'B. Expenditures'!Y293,IF($AC293=Sheet1!$B$3,'B. Expenditures'!S293,\"\")))","v":""},{"$f":"IF($AC293=Sheet1!$B$2,'B. Expenditures'!N293,IF('B. Expenditures'!$AC293=Sheet1!$B$4,'B. Expenditures'!Z293,IF($AC293=Sheet1!$B$3,'B. Expenditures'!T293,\"\")))","v":""},{"$f":"IF($AC293=Sheet1!$B$2,'B. Expenditures'!O293,IF('B. Expenditures'!$AC293=Sheet1!$B$4,'B. Expenditures'!AA293,IF($AC293=Sheet1!$B$3,'B. Expenditures'!U293,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I294)*K294, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E294/'A. Revenue'!$C$30), ('B. Expenditures'!$F294/'A. Revenue'!$D$30), ('B. Expenditures'!$G294/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E294/'A. Revenue'!$C$30), ('B. Expenditures'!$F294/'A. Revenue'!$D$30), ('B. Expenditures'!$G294/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E294/'A. Revenue'!$C$30), ('B. Expenditures'!$F294/'A. Revenue'!$D$30), ('B. Expenditures'!$G294/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E294/'A. Revenue'!$C$30), ('B. Expenditures'!$F294/'A. Revenue'!$D$30), ('B. Expenditures'!$G294/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E294/'A. Revenue'!$C$30), ('B. Expenditures'!$F294/'A. Revenue'!$D$30), ('B. Expenditures'!$G294/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC294=Sheet1!$B$2,'B. Expenditures'!K294,IF('B. Expenditures'!$AC294=Sheet1!$B$4,'B. Expenditures'!W294,IF($AC294=Sheet1!$B$3,'B. Expenditures'!Q294,\"\")))","v":""},{"$f":"IF($AC294=Sheet1!$B$2,'B. Expenditures'!L294,IF('B. Expenditures'!$AC294=Sheet1!$B$4,'B. Expenditures'!X294,IF($AC294=Sheet1!$B$3,'B. Expenditures'!R294,\"\")))","v":""},{"$f":"IF($AC294=Sheet1!$B$2,'B. Expenditures'!M294,IF('B. Expenditures'!$AC294=Sheet1!$B$4,'B. Expenditures'!Y294,IF($AC294=Sheet1!$B$3,'B. Expenditures'!S294,\"\")))","v":""},{"$f":"IF($AC294=Sheet1!$B$2,'B. Expenditures'!N294,IF('B. Expenditures'!$AC294=Sheet1!$B$4,'B. Expenditures'!Z294,IF($AC294=Sheet1!$B$3,'B. Expenditures'!T294,\"\")))","v":""},{"$f":"IF($AC294=Sheet1!$B$2,'B. Expenditures'!O294,IF('B. Expenditures'!$AC294=Sheet1!$B$4,'B. Expenditures'!AA294,IF($AC294=Sheet1!$B$3,'B. Expenditures'!U294,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I295)*K295, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E295/'A. Revenue'!$C$30), ('B. Expenditures'!$F295/'A. Revenue'!$D$30), ('B. Expenditures'!$G295/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E295/'A. Revenue'!$C$30), ('B. Expenditures'!$F295/'A. Revenue'!$D$30), ('B. Expenditures'!$G295/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E295/'A. Revenue'!$C$30), ('B. Expenditures'!$F295/'A. Revenue'!$D$30), ('B. Expenditures'!$G295/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E295/'A. Revenue'!$C$30), ('B. Expenditures'!$F295/'A. Revenue'!$D$30), ('B. Expenditures'!$G295/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E295/'A. Revenue'!$C$30), ('B. Expenditures'!$F295/'A. Revenue'!$D$30), ('B. Expenditures'!$G295/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC295=Sheet1!$B$2,'B. Expenditures'!K295,IF('B. Expenditures'!$AC295=Sheet1!$B$4,'B. Expenditures'!W295,IF($AC295=Sheet1!$B$3,'B. Expenditures'!Q295,\"\")))","v":""},{"$f":"IF($AC295=Sheet1!$B$2,'B. Expenditures'!L295,IF('B. Expenditures'!$AC295=Sheet1!$B$4,'B. Expenditures'!X295,IF($AC295=Sheet1!$B$3,'B. Expenditures'!R295,\"\")))","v":""},{"$f":"IF($AC295=Sheet1!$B$2,'B. Expenditures'!M295,IF('B. Expenditures'!$AC295=Sheet1!$B$4,'B. Expenditures'!Y295,IF($AC295=Sheet1!$B$3,'B. Expenditures'!S295,\"\")))","v":""},{"$f":"IF($AC295=Sheet1!$B$2,'B. Expenditures'!N295,IF('B. Expenditures'!$AC295=Sheet1!$B$4,'B. Expenditures'!Z295,IF($AC295=Sheet1!$B$3,'B. Expenditures'!T295,\"\")))","v":""},{"$f":"IF($AC295=Sheet1!$B$2,'B. Expenditures'!O295,IF('B. Expenditures'!$AC295=Sheet1!$B$4,'B. Expenditures'!AA295,IF($AC295=Sheet1!$B$3,'B. Expenditures'!U295,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I296)*K296, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E296/'A. Revenue'!$C$30), ('B. Expenditures'!$F296/'A. Revenue'!$D$30), ('B. Expenditures'!$G296/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E296/'A. Revenue'!$C$30), ('B. Expenditures'!$F296/'A. Revenue'!$D$30), ('B. Expenditures'!$G296/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E296/'A. Revenue'!$C$30), ('B. Expenditures'!$F296/'A. Revenue'!$D$30), ('B. Expenditures'!$G296/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E296/'A. Revenue'!$C$30), ('B. Expenditures'!$F296/'A. Revenue'!$D$30), ('B. Expenditures'!$G296/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E296/'A. Revenue'!$C$30), ('B. Expenditures'!$F296/'A. Revenue'!$D$30), ('B. Expenditures'!$G296/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC296=Sheet1!$B$2,'B. Expenditures'!K296,IF('B. Expenditures'!$AC296=Sheet1!$B$4,'B. Expenditures'!W296,IF($AC296=Sheet1!$B$3,'B. Expenditures'!Q296,\"\")))","v":""},{"$f":"IF($AC296=Sheet1!$B$2,'B. Expenditures'!L296,IF('B. Expenditures'!$AC296=Sheet1!$B$4,'B. Expenditures'!X296,IF($AC296=Sheet1!$B$3,'B. Expenditures'!R296,\"\")))","v":""},{"$f":"IF($AC296=Sheet1!$B$2,'B. Expenditures'!M296,IF('B. Expenditures'!$AC296=Sheet1!$B$4,'B. Expenditures'!Y296,IF($AC296=Sheet1!$B$3,'B. Expenditures'!S296,\"\")))","v":""},{"$f":"IF($AC296=Sheet1!$B$2,'B. Expenditures'!N296,IF('B. Expenditures'!$AC296=Sheet1!$B$4,'B. Expenditures'!Z296,IF($AC296=Sheet1!$B$3,'B. Expenditures'!T296,\"\")))","v":""},{"$f":"IF($AC296=Sheet1!$B$2,'B. Expenditures'!O296,IF('B. Expenditures'!$AC296=Sheet1!$B$4,'B. Expenditures'!AA296,IF($AC296=Sheet1!$B$3,'B. Expenditures'!U296,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I297)*K297, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E297/'A. Revenue'!$C$30), ('B. Expenditures'!$F297/'A. Revenue'!$D$30), ('B. Expenditures'!$G297/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E297/'A. Revenue'!$C$30), ('B. Expenditures'!$F297/'A. Revenue'!$D$30), ('B. Expenditures'!$G297/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E297/'A. Revenue'!$C$30), ('B. Expenditures'!$F297/'A. Revenue'!$D$30), ('B. Expenditures'!$G297/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E297/'A. Revenue'!$C$30), ('B. Expenditures'!$F297/'A. Revenue'!$D$30), ('B. Expenditures'!$G297/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E297/'A. Revenue'!$C$30), ('B. Expenditures'!$F297/'A. Revenue'!$D$30), ('B. Expenditures'!$G297/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC297=Sheet1!$B$2,'B. Expenditures'!K297,IF('B. Expenditures'!$AC297=Sheet1!$B$4,'B. Expenditures'!W297,IF($AC297=Sheet1!$B$3,'B. Expenditures'!Q297,\"\")))","v":""},{"$f":"IF($AC297=Sheet1!$B$2,'B. Expenditures'!L297,IF('B. Expenditures'!$AC297=Sheet1!$B$4,'B. Expenditures'!X297,IF($AC297=Sheet1!$B$3,'B. Expenditures'!R297,\"\")))","v":""},{"$f":"IF($AC297=Sheet1!$B$2,'B. Expenditures'!M297,IF('B. Expenditures'!$AC297=Sheet1!$B$4,'B. Expenditures'!Y297,IF($AC297=Sheet1!$B$3,'B. Expenditures'!S297,\"\")))","v":""},{"$f":"IF($AC297=Sheet1!$B$2,'B. Expenditures'!N297,IF('B. Expenditures'!$AC297=Sheet1!$B$4,'B. Expenditures'!Z297,IF($AC297=Sheet1!$B$3,'B. Expenditures'!T297,\"\")))","v":""},{"$f":"IF($AC297=Sheet1!$B$2,'B. Expenditures'!O297,IF('B. Expenditures'!$AC297=Sheet1!$B$4,'B. Expenditures'!AA297,IF($AC297=Sheet1!$B$3,'B. Expenditures'!U297,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I298)*K298, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E298/'A. Revenue'!$C$30), ('B. Expenditures'!$F298/'A. Revenue'!$D$30), ('B. Expenditures'!$G298/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E298/'A. Revenue'!$C$30), ('B. Expenditures'!$F298/'A. Revenue'!$D$30), ('B. Expenditures'!$G298/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E298/'A. Revenue'!$C$30), ('B. Expenditures'!$F298/'A. Revenue'!$D$30), ('B. Expenditures'!$G298/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E298/'A. Revenue'!$C$30), ('B. Expenditures'!$F298/'A. Revenue'!$D$30), ('B. Expenditures'!$G298/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E298/'A. Revenue'!$C$30), ('B. Expenditures'!$F298/'A. Revenue'!$D$30), ('B. Expenditures'!$G298/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC298=Sheet1!$B$2,'B. Expenditures'!K298,IF('B. Expenditures'!$AC298=Sheet1!$B$4,'B. Expenditures'!W298,IF($AC298=Sheet1!$B$3,'B. Expenditures'!Q298,\"\")))","v":""},{"$f":"IF($AC298=Sheet1!$B$2,'B. Expenditures'!L298,IF('B. Expenditures'!$AC298=Sheet1!$B$4,'B. Expenditures'!X298,IF($AC298=Sheet1!$B$3,'B. Expenditures'!R298,\"\")))","v":""},{"$f":"IF($AC298=Sheet1!$B$2,'B. Expenditures'!M298,IF('B. Expenditures'!$AC298=Sheet1!$B$4,'B. Expenditures'!Y298,IF($AC298=Sheet1!$B$3,'B. Expenditures'!S298,\"\")))","v":""},{"$f":"IF($AC298=Sheet1!$B$2,'B. Expenditures'!N298,IF('B. Expenditures'!$AC298=Sheet1!$B$4,'B. Expenditures'!Z298,IF($AC298=Sheet1!$B$3,'B. Expenditures'!T298,\"\")))","v":""},{"$f":"IF($AC298=Sheet1!$B$2,'B. Expenditures'!O298,IF('B. Expenditures'!$AC298=Sheet1!$B$4,'B. Expenditures'!AA298,IF($AC298=Sheet1!$B$3,'B. Expenditures'!U298,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I299)*K299, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E299/'A. Revenue'!$C$30), ('B. Expenditures'!$F299/'A. Revenue'!$D$30), ('B. Expenditures'!$G299/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E299/'A. Revenue'!$C$30), ('B. Expenditures'!$F299/'A. Revenue'!$D$30), ('B. Expenditures'!$G299/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E299/'A. Revenue'!$C$30), ('B. Expenditures'!$F299/'A. Revenue'!$D$30), ('B. Expenditures'!$G299/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E299/'A. Revenue'!$C$30), ('B. Expenditures'!$F299/'A. Revenue'!$D$30), ('B. Expenditures'!$G299/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E299/'A. Revenue'!$C$30), ('B. Expenditures'!$F299/'A. Revenue'!$D$30), ('B. Expenditures'!$G299/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC299=Sheet1!$B$2,'B. Expenditures'!K299,IF('B. Expenditures'!$AC299=Sheet1!$B$4,'B. Expenditures'!W299,IF($AC299=Sheet1!$B$3,'B. Expenditures'!Q299,\"\")))","v":""},{"$f":"IF($AC299=Sheet1!$B$2,'B. Expenditures'!L299,IF('B. Expenditures'!$AC299=Sheet1!$B$4,'B. Expenditures'!X299,IF($AC299=Sheet1!$B$3,'B. Expenditures'!R299,\"\")))","v":""},{"$f":"IF($AC299=Sheet1!$B$2,'B. Expenditures'!M299,IF('B. Expenditures'!$AC299=Sheet1!$B$4,'B. Expenditures'!Y299,IF($AC299=Sheet1!$B$3,'B. Expenditures'!S299,\"\")))","v":""},{"$f":"IF($AC299=Sheet1!$B$2,'B. Expenditures'!N299,IF('B. Expenditures'!$AC299=Sheet1!$B$4,'B. Expenditures'!Z299,IF($AC299=Sheet1!$B$3,'B. Expenditures'!T299,\"\")))","v":""},{"$f":"IF($AC299=Sheet1!$B$2,'B. Expenditures'!O299,IF('B. Expenditures'!$AC299=Sheet1!$B$4,'B. Expenditures'!AA299,IF($AC299=Sheet1!$B$3,'B. Expenditures'!U299,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I300)*K300, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E300/'A. Revenue'!$C$30), ('B. Expenditures'!$F300/'A. Revenue'!$D$30), ('B. Expenditures'!$G300/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E300/'A. Revenue'!$C$30), ('B. Expenditures'!$F300/'A. Revenue'!$D$30), ('B. Expenditures'!$G300/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E300/'A. Revenue'!$C$30), ('B. Expenditures'!$F300/'A. Revenue'!$D$30), ('B. Expenditures'!$G300/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E300/'A. Revenue'!$C$30), ('B. Expenditures'!$F300/'A. Revenue'!$D$30), ('B. Expenditures'!$G300/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E300/'A. Revenue'!$C$30), ('B. Expenditures'!$F300/'A. Revenue'!$D$30), ('B. Expenditures'!$G300/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC300=Sheet1!$B$2,'B. Expenditures'!K300,IF('B. Expenditures'!$AC300=Sheet1!$B$4,'B. Expenditures'!W300,IF($AC300=Sheet1!$B$3,'B. Expenditures'!Q300,\"\")))","v":""},{"$f":"IF($AC300=Sheet1!$B$2,'B. Expenditures'!L300,IF('B. Expenditures'!$AC300=Sheet1!$B$4,'B. Expenditures'!X300,IF($AC300=Sheet1!$B$3,'B. Expenditures'!R300,\"\")))","v":""},{"$f":"IF($AC300=Sheet1!$B$2,'B. Expenditures'!M300,IF('B. Expenditures'!$AC300=Sheet1!$B$4,'B. Expenditures'!Y300,IF($AC300=Sheet1!$B$3,'B. Expenditures'!S300,\"\")))","v":""},{"$f":"IF($AC300=Sheet1!$B$2,'B. Expenditures'!N300,IF('B. Expenditures'!$AC300=Sheet1!$B$4,'B. Expenditures'!Z300,IF($AC300=Sheet1!$B$3,'B. Expenditures'!T300,\"\")))","v":""},{"$f":"IF($AC300=Sheet1!$B$2,'B. Expenditures'!O300,IF('B. Expenditures'!$AC300=Sheet1!$B$4,'B. Expenditures'!AA300,IF($AC300=Sheet1!$B$3,'B. Expenditures'!U300,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I301)*K301, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E301/'A. Revenue'!$C$30), ('B. Expenditures'!$F301/'A. Revenue'!$D$30), ('B. Expenditures'!$G301/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E301/'A. Revenue'!$C$30), ('B. Expenditures'!$F301/'A. Revenue'!$D$30), ('B. Expenditures'!$G301/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E301/'A. Revenue'!$C$30), ('B. Expenditures'!$F301/'A. Revenue'!$D$30), ('B. Expenditures'!$G301/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E301/'A. Revenue'!$C$30), ('B. Expenditures'!$F301/'A. Revenue'!$D$30), ('B. Expenditures'!$G301/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E301/'A. Revenue'!$C$30), ('B. Expenditures'!$F301/'A. Revenue'!$D$30), ('B. Expenditures'!$G301/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC301=Sheet1!$B$2,'B. Expenditures'!K301,IF('B. Expenditures'!$AC301=Sheet1!$B$4,'B. Expenditures'!W301,IF($AC301=Sheet1!$B$3,'B. Expenditures'!Q301,\"\")))","v":""},{"$f":"IF($AC301=Sheet1!$B$2,'B. Expenditures'!L301,IF('B. Expenditures'!$AC301=Sheet1!$B$4,'B. Expenditures'!X301,IF($AC301=Sheet1!$B$3,'B. Expenditures'!R301,\"\")))","v":""},{"$f":"IF($AC301=Sheet1!$B$2,'B. Expenditures'!M301,IF('B. Expenditures'!$AC301=Sheet1!$B$4,'B. Expenditures'!Y301,IF($AC301=Sheet1!$B$3,'B. Expenditures'!S301,\"\")))","v":""},{"$f":"IF($AC301=Sheet1!$B$2,'B. Expenditures'!N301,IF('B. Expenditures'!$AC301=Sheet1!$B$4,'B. Expenditures'!Z301,IF($AC301=Sheet1!$B$3,'B. Expenditures'!T301,\"\")))","v":""},{"$f":"IF($AC301=Sheet1!$B$2,'B. Expenditures'!O301,IF('B. Expenditures'!$AC301=Sheet1!$B$4,'B. Expenditures'!AA301,IF($AC301=Sheet1!$B$3,'B. Expenditures'!U301,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I302)*K302, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E302/'A. Revenue'!$C$30), ('B. Expenditures'!$F302/'A. Revenue'!$D$30), ('B. Expenditures'!$G302/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E302/'A. Revenue'!$C$30), ('B. Expenditures'!$F302/'A. Revenue'!$D$30), ('B. Expenditures'!$G302/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E302/'A. Revenue'!$C$30), ('B. Expenditures'!$F302/'A. Revenue'!$D$30), ('B. Expenditures'!$G302/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E302/'A. Revenue'!$C$30), ('B. Expenditures'!$F302/'A. Revenue'!$D$30), ('B. Expenditures'!$G302/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E302/'A. Revenue'!$C$30), ('B. Expenditures'!$F302/'A. Revenue'!$D$30), ('B. Expenditures'!$G302/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC302=Sheet1!$B$2,'B. Expenditures'!K302,IF('B. Expenditures'!$AC302=Sheet1!$B$4,'B. Expenditures'!W302,IF($AC302=Sheet1!$B$3,'B. Expenditures'!Q302,\"\")))","v":""},{"$f":"IF($AC302=Sheet1!$B$2,'B. Expenditures'!L302,IF('B. Expenditures'!$AC302=Sheet1!$B$4,'B. Expenditures'!X302,IF($AC302=Sheet1!$B$3,'B. Expenditures'!R302,\"\")))","v":""},{"$f":"IF($AC302=Sheet1!$B$2,'B. Expenditures'!M302,IF('B. Expenditures'!$AC302=Sheet1!$B$4,'B. Expenditures'!Y302,IF($AC302=Sheet1!$B$3,'B. Expenditures'!S302,\"\")))","v":""},{"$f":"IF($AC302=Sheet1!$B$2,'B. Expenditures'!N302,IF('B. Expenditures'!$AC302=Sheet1!$B$4,'B. Expenditures'!Z302,IF($AC302=Sheet1!$B$3,'B. Expenditures'!T302,\"\")))","v":""},{"$f":"IF($AC302=Sheet1!$B$2,'B. Expenditures'!O302,IF('B. Expenditures'!$AC302=Sheet1!$B$4,'B. Expenditures'!AA302,IF($AC302=Sheet1!$B$3,'B. Expenditures'!U302,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I303)*K303, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E303/'A. Revenue'!$C$30), ('B. Expenditures'!$F303/'A. Revenue'!$D$30), ('B. Expenditures'!$G303/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E303/'A. Revenue'!$C$30), ('B. Expenditures'!$F303/'A. Revenue'!$D$30), ('B. Expenditures'!$G303/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E303/'A. Revenue'!$C$30), ('B. Expenditures'!$F303/'A. Revenue'!$D$30), ('B. Expenditures'!$G303/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E303/'A. Revenue'!$C$30), ('B. Expenditures'!$F303/'A. Revenue'!$D$30), ('B. Expenditures'!$G303/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E303/'A. Revenue'!$C$30), ('B. Expenditures'!$F303/'A. Revenue'!$D$30), ('B. Expenditures'!$G303/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC303=Sheet1!$B$2,'B. Expenditures'!K303,IF('B. Expenditures'!$AC303=Sheet1!$B$4,'B. Expenditures'!W303,IF($AC303=Sheet1!$B$3,'B. Expenditures'!Q303,\"\")))","v":""},{"$f":"IF($AC303=Sheet1!$B$2,'B. Expenditures'!L303,IF('B. Expenditures'!$AC303=Sheet1!$B$4,'B. Expenditures'!X303,IF($AC303=Sheet1!$B$3,'B. Expenditures'!R303,\"\")))","v":""},{"$f":"IF($AC303=Sheet1!$B$2,'B. Expenditures'!M303,IF('B. Expenditures'!$AC303=Sheet1!$B$4,'B. Expenditures'!Y303,IF($AC303=Sheet1!$B$3,'B. Expenditures'!S303,\"\")))","v":""},{"$f":"IF($AC303=Sheet1!$B$2,'B. Expenditures'!N303,IF('B. Expenditures'!$AC303=Sheet1!$B$4,'B. Expenditures'!Z303,IF($AC303=Sheet1!$B$3,'B. Expenditures'!T303,\"\")))","v":""},{"$f":"IF($AC303=Sheet1!$B$2,'B. Expenditures'!O303,IF('B. Expenditures'!$AC303=Sheet1!$B$4,'B. Expenditures'!AA303,IF($AC303=Sheet1!$B$3,'B. Expenditures'!U303,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I304)*K304, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E304/'A. Revenue'!$C$30), ('B. Expenditures'!$F304/'A. Revenue'!$D$30), ('B. Expenditures'!$G304/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E304/'A. Revenue'!$C$30), ('B. Expenditures'!$F304/'A. Revenue'!$D$30), ('B. Expenditures'!$G304/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E304/'A. Revenue'!$C$30), ('B. Expenditures'!$F304/'A. Revenue'!$D$30), ('B. Expenditures'!$G304/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E304/'A. Revenue'!$C$30), ('B. Expenditures'!$F304/'A. Revenue'!$D$30), ('B. Expenditures'!$G304/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E304/'A. Revenue'!$C$30), ('B. Expenditures'!$F304/'A. Revenue'!$D$30), ('B. Expenditures'!$G304/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC304=Sheet1!$B$2,'B. Expenditures'!K304,IF('B. Expenditures'!$AC304=Sheet1!$B$4,'B. Expenditures'!W304,IF($AC304=Sheet1!$B$3,'B. Expenditures'!Q304,\"\")))","v":""},{"$f":"IF($AC304=Sheet1!$B$2,'B. Expenditures'!L304,IF('B. Expenditures'!$AC304=Sheet1!$B$4,'B. Expenditures'!X304,IF($AC304=Sheet1!$B$3,'B. Expenditures'!R304,\"\")))","v":""},{"$f":"IF($AC304=Sheet1!$B$2,'B. Expenditures'!M304,IF('B. Expenditures'!$AC304=Sheet1!$B$4,'B. Expenditures'!Y304,IF($AC304=Sheet1!$B$3,'B. Expenditures'!S304,\"\")))","v":""},{"$f":"IF($AC304=Sheet1!$B$2,'B. Expenditures'!N304,IF('B. Expenditures'!$AC304=Sheet1!$B$4,'B. Expenditures'!Z304,IF($AC304=Sheet1!$B$3,'B. Expenditures'!T304,\"\")))","v":""},{"$f":"IF($AC304=Sheet1!$B$2,'B. Expenditures'!O304,IF('B. Expenditures'!$AC304=Sheet1!$B$4,'B. Expenditures'!AA304,IF($AC304=Sheet1!$B$3,'B. Expenditures'!U304,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I305)*K305, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E305/'A. Revenue'!$C$30), ('B. Expenditures'!$F305/'A. Revenue'!$D$30), ('B. Expenditures'!$G305/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E305/'A. Revenue'!$C$30), ('B. Expenditures'!$F305/'A. Revenue'!$D$30), ('B. Expenditures'!$G305/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E305/'A. Revenue'!$C$30), ('B. Expenditures'!$F305/'A. Revenue'!$D$30), ('B. Expenditures'!$G305/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E305/'A. Revenue'!$C$30), ('B. Expenditures'!$F305/'A. Revenue'!$D$30), ('B. Expenditures'!$G305/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E305/'A. Revenue'!$C$30), ('B. Expenditures'!$F305/'A. Revenue'!$D$30), ('B. Expenditures'!$G305/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC305=Sheet1!$B$2,'B. Expenditures'!K305,IF('B. Expenditures'!$AC305=Sheet1!$B$4,'B. Expenditures'!W305,IF($AC305=Sheet1!$B$3,'B. Expenditures'!Q305,\"\")))","v":""},{"$f":"IF($AC305=Sheet1!$B$2,'B. Expenditures'!L305,IF('B. Expenditures'!$AC305=Sheet1!$B$4,'B. Expenditures'!X305,IF($AC305=Sheet1!$B$3,'B. Expenditures'!R305,\"\")))","v":""},{"$f":"IF($AC305=Sheet1!$B$2,'B. Expenditures'!M305,IF('B. Expenditures'!$AC305=Sheet1!$B$4,'B. Expenditures'!Y305,IF($AC305=Sheet1!$B$3,'B. Expenditures'!S305,\"\")))","v":""},{"$f":"IF($AC305=Sheet1!$B$2,'B. Expenditures'!N305,IF('B. Expenditures'!$AC305=Sheet1!$B$4,'B. Expenditures'!Z305,IF($AC305=Sheet1!$B$3,'B. Expenditures'!T305,\"\")))","v":""},{"$f":"IF($AC305=Sheet1!$B$2,'B. Expenditures'!O305,IF('B. Expenditures'!$AC305=Sheet1!$B$4,'B. Expenditures'!AA305,IF($AC305=Sheet1!$B$3,'B. Expenditures'!U305,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I306)*K306, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E306/'A. Revenue'!$C$30), ('B. Expenditures'!$F306/'A. Revenue'!$D$30), ('B. Expenditures'!$G306/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E306/'A. Revenue'!$C$30), ('B. Expenditures'!$F306/'A. Revenue'!$D$30), ('B. Expenditures'!$G306/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E306/'A. Revenue'!$C$30), ('B. Expenditures'!$F306/'A. Revenue'!$D$30), ('B. Expenditures'!$G306/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E306/'A. Revenue'!$C$30), ('B. Expenditures'!$F306/'A. Revenue'!$D$30), ('B. Expenditures'!$G306/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E306/'A. Revenue'!$C$30), ('B. Expenditures'!$F306/'A. Revenue'!$D$30), ('B. Expenditures'!$G306/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC306=Sheet1!$B$2,'B. Expenditures'!K306,IF('B. Expenditures'!$AC306=Sheet1!$B$4,'B. Expenditures'!W306,IF($AC306=Sheet1!$B$3,'B. Expenditures'!Q306,\"\")))","v":""},{"$f":"IF($AC306=Sheet1!$B$2,'B. Expenditures'!L306,IF('B. Expenditures'!$AC306=Sheet1!$B$4,'B. Expenditures'!X306,IF($AC306=Sheet1!$B$3,'B. Expenditures'!R306,\"\")))","v":""},{"$f":"IF($AC306=Sheet1!$B$2,'B. Expenditures'!M306,IF('B. Expenditures'!$AC306=Sheet1!$B$4,'B. Expenditures'!Y306,IF($AC306=Sheet1!$B$3,'B. Expenditures'!S306,\"\")))","v":""},{"$f":"IF($AC306=Sheet1!$B$2,'B. Expenditures'!N306,IF('B. Expenditures'!$AC306=Sheet1!$B$4,'B. Expenditures'!Z306,IF($AC306=Sheet1!$B$3,'B. Expenditures'!T306,\"\")))","v":""},{"$f":"IF($AC306=Sheet1!$B$2,'B. Expenditures'!O306,IF('B. Expenditures'!$AC306=Sheet1!$B$4,'B. Expenditures'!AA306,IF($AC306=Sheet1!$B$3,'B. Expenditures'!U306,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I307)*K307, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E307/'A. Revenue'!$C$30), ('B. Expenditures'!$F307/'A. Revenue'!$D$30), ('B. Expenditures'!$G307/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E307/'A. Revenue'!$C$30), ('B. Expenditures'!$F307/'A. Revenue'!$D$30), ('B. Expenditures'!$G307/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E307/'A. Revenue'!$C$30), ('B. Expenditures'!$F307/'A. Revenue'!$D$30), ('B. Expenditures'!$G307/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E307/'A. Revenue'!$C$30), ('B. Expenditures'!$F307/'A. Revenue'!$D$30), ('B. Expenditures'!$G307/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E307/'A. Revenue'!$C$30), ('B. Expenditures'!$F307/'A. Revenue'!$D$30), ('B. Expenditures'!$G307/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC307=Sheet1!$B$2,'B. Expenditures'!K307,IF('B. Expenditures'!$AC307=Sheet1!$B$4,'B. Expenditures'!W307,IF($AC307=Sheet1!$B$3,'B. Expenditures'!Q307,\"\")))","v":""},{"$f":"IF($AC307=Sheet1!$B$2,'B. Expenditures'!L307,IF('B. Expenditures'!$AC307=Sheet1!$B$4,'B. Expenditures'!X307,IF($AC307=Sheet1!$B$3,'B. Expenditures'!R307,\"\")))","v":""},{"$f":"IF($AC307=Sheet1!$B$2,'B. Expenditures'!M307,IF('B. Expenditures'!$AC307=Sheet1!$B$4,'B. Expenditures'!Y307,IF($AC307=Sheet1!$B$3,'B. Expenditures'!S307,\"\")))","v":""},{"$f":"IF($AC307=Sheet1!$B$2,'B. Expenditures'!N307,IF('B. Expenditures'!$AC307=Sheet1!$B$4,'B. Expenditures'!Z307,IF($AC307=Sheet1!$B$3,'B. Expenditures'!T307,\"\")))","v":""},{"$f":"IF($AC307=Sheet1!$B$2,'B. Expenditures'!O307,IF('B. Expenditures'!$AC307=Sheet1!$B$4,'B. Expenditures'!AA307,IF($AC307=Sheet1!$B$3,'B. Expenditures'!U307,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I308)*K308, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E308/'A. Revenue'!$C$30), ('B. Expenditures'!$F308/'A. Revenue'!$D$30), ('B. Expenditures'!$G308/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E308/'A. Revenue'!$C$30), ('B. Expenditures'!$F308/'A. Revenue'!$D$30), ('B. Expenditures'!$G308/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E308/'A. Revenue'!$C$30), ('B. Expenditures'!$F308/'A. Revenue'!$D$30), ('B. Expenditures'!$G308/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E308/'A. Revenue'!$C$30), ('B. Expenditures'!$F308/'A. Revenue'!$D$30), ('B. Expenditures'!$G308/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E308/'A. Revenue'!$C$30), ('B. Expenditures'!$F308/'A. Revenue'!$D$30), ('B. Expenditures'!$G308/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC308=Sheet1!$B$2,'B. Expenditures'!K308,IF('B. Expenditures'!$AC308=Sheet1!$B$4,'B. Expenditures'!W308,IF($AC308=Sheet1!$B$3,'B. Expenditures'!Q308,\"\")))","v":""},{"$f":"IF($AC308=Sheet1!$B$2,'B. Expenditures'!L308,IF('B. Expenditures'!$AC308=Sheet1!$B$4,'B. Expenditures'!X308,IF($AC308=Sheet1!$B$3,'B. Expenditures'!R308,\"\")))","v":""},{"$f":"IF($AC308=Sheet1!$B$2,'B. Expenditures'!M308,IF('B. Expenditures'!$AC308=Sheet1!$B$4,'B. Expenditures'!Y308,IF($AC308=Sheet1!$B$3,'B. Expenditures'!S308,\"\")))","v":""},{"$f":"IF($AC308=Sheet1!$B$2,'B. Expenditures'!N308,IF('B. Expenditures'!$AC308=Sheet1!$B$4,'B. Expenditures'!Z308,IF($AC308=Sheet1!$B$3,'B. Expenditures'!T308,\"\")))","v":""},{"$f":"IF($AC308=Sheet1!$B$2,'B. Expenditures'!O308,IF('B. Expenditures'!$AC308=Sheet1!$B$4,'B. Expenditures'!AA308,IF($AC308=Sheet1!$B$3,'B. Expenditures'!U308,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I309)*K309, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E309/'A. Revenue'!$C$30), ('B. Expenditures'!$F309/'A. Revenue'!$D$30), ('B. Expenditures'!$G309/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E309/'A. Revenue'!$C$30), ('B. Expenditures'!$F309/'A. Revenue'!$D$30), ('B. Expenditures'!$G309/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E309/'A. Revenue'!$C$30), ('B. Expenditures'!$F309/'A. Revenue'!$D$30), ('B. Expenditures'!$G309/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E309/'A. Revenue'!$C$30), ('B. Expenditures'!$F309/'A. Revenue'!$D$30), ('B. Expenditures'!$G309/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E309/'A. Revenue'!$C$30), ('B. Expenditures'!$F309/'A. Revenue'!$D$30), ('B. Expenditures'!$G309/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC309=Sheet1!$B$2,'B. Expenditures'!K309,IF('B. Expenditures'!$AC309=Sheet1!$B$4,'B. Expenditures'!W309,IF($AC309=Sheet1!$B$3,'B. Expenditures'!Q309,\"\")))","v":""},{"$f":"IF($AC309=Sheet1!$B$2,'B. Expenditures'!L309,IF('B. Expenditures'!$AC309=Sheet1!$B$4,'B. Expenditures'!X309,IF($AC309=Sheet1!$B$3,'B. Expenditures'!R309,\"\")))","v":""},{"$f":"IF($AC309=Sheet1!$B$2,'B. Expenditures'!M309,IF('B. Expenditures'!$AC309=Sheet1!$B$4,'B. Expenditures'!Y309,IF($AC309=Sheet1!$B$3,'B. Expenditures'!S309,\"\")))","v":""},{"$f":"IF($AC309=Sheet1!$B$2,'B. Expenditures'!N309,IF('B. Expenditures'!$AC309=Sheet1!$B$4,'B. Expenditures'!Z309,IF($AC309=Sheet1!$B$3,'B. Expenditures'!T309,\"\")))","v":""},{"$f":"IF($AC309=Sheet1!$B$2,'B. Expenditures'!O309,IF('B. Expenditures'!$AC309=Sheet1!$B$4,'B. Expenditures'!AA309,IF($AC309=Sheet1!$B$3,'B. Expenditures'!U309,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I310)*K310, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E310/'A. Revenue'!$C$30), ('B. Expenditures'!$F310/'A. Revenue'!$D$30), ('B. Expenditures'!$G310/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E310/'A. Revenue'!$C$30), ('B. Expenditures'!$F310/'A. Revenue'!$D$30), ('B. Expenditures'!$G310/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E310/'A. Revenue'!$C$30), ('B. Expenditures'!$F310/'A. Revenue'!$D$30), ('B. Expenditures'!$G310/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E310/'A. Revenue'!$C$30), ('B. Expenditures'!$F310/'A. Revenue'!$D$30), ('B. Expenditures'!$G310/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E310/'A. Revenue'!$C$30), ('B. Expenditures'!$F310/'A. Revenue'!$D$30), ('B. Expenditures'!$G310/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC310=Sheet1!$B$2,'B. Expenditures'!K310,IF('B. Expenditures'!$AC310=Sheet1!$B$4,'B. Expenditures'!W310,IF($AC310=Sheet1!$B$3,'B. Expenditures'!Q310,\"\")))","v":""},{"$f":"IF($AC310=Sheet1!$B$2,'B. Expenditures'!L310,IF('B. Expenditures'!$AC310=Sheet1!$B$4,'B. Expenditures'!X310,IF($AC310=Sheet1!$B$3,'B. Expenditures'!R310,\"\")))","v":""},{"$f":"IF($AC310=Sheet1!$B$2,'B. Expenditures'!M310,IF('B. Expenditures'!$AC310=Sheet1!$B$4,'B. Expenditures'!Y310,IF($AC310=Sheet1!$B$3,'B. Expenditures'!S310,\"\")))","v":""},{"$f":"IF($AC310=Sheet1!$B$2,'B. Expenditures'!N310,IF('B. Expenditures'!$AC310=Sheet1!$B$4,'B. Expenditures'!Z310,IF($AC310=Sheet1!$B$3,'B. Expenditures'!T310,\"\")))","v":""},{"$f":"IF($AC310=Sheet1!$B$2,'B. Expenditures'!O310,IF('B. Expenditures'!$AC310=Sheet1!$B$4,'B. Expenditures'!AA310,IF($AC310=Sheet1!$B$3,'B. Expenditures'!U310,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I311)*K311, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E311/'A. Revenue'!$C$30), ('B. Expenditures'!$F311/'A. Revenue'!$D$30), ('B. Expenditures'!$G311/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E311/'A. Revenue'!$C$30), ('B. Expenditures'!$F311/'A. Revenue'!$D$30), ('B. Expenditures'!$G311/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E311/'A. Revenue'!$C$30), ('B. Expenditures'!$F311/'A. Revenue'!$D$30), ('B. Expenditures'!$G311/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E311/'A. Revenue'!$C$30), ('B. Expenditures'!$F311/'A. Revenue'!$D$30), ('B. Expenditures'!$G311/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E311/'A. Revenue'!$C$30), ('B. Expenditures'!$F311/'A. Revenue'!$D$30), ('B. Expenditures'!$G311/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC311=Sheet1!$B$2,'B. Expenditures'!K311,IF('B. Expenditures'!$AC311=Sheet1!$B$4,'B. Expenditures'!W311,IF($AC311=Sheet1!$B$3,'B. Expenditures'!Q311,\"\")))","v":""},{"$f":"IF($AC311=Sheet1!$B$2,'B. Expenditures'!L311,IF('B. Expenditures'!$AC311=Sheet1!$B$4,'B. Expenditures'!X311,IF($AC311=Sheet1!$B$3,'B. Expenditures'!R311,\"\")))","v":""},{"$f":"IF($AC311=Sheet1!$B$2,'B. Expenditures'!M311,IF('B. Expenditures'!$AC311=Sheet1!$B$4,'B. Expenditures'!Y311,IF($AC311=Sheet1!$B$3,'B. Expenditures'!S311,\"\")))","v":""},{"$f":"IF($AC311=Sheet1!$B$2,'B. Expenditures'!N311,IF('B. Expenditures'!$AC311=Sheet1!$B$4,'B. Expenditures'!Z311,IF($AC311=Sheet1!$B$3,'B. Expenditures'!T311,\"\")))","v":""},{"$f":"IF($AC311=Sheet1!$B$2,'B. Expenditures'!O311,IF('B. Expenditures'!$AC311=Sheet1!$B$4,'B. Expenditures'!AA311,IF($AC311=Sheet1!$B$3,'B. Expenditures'!U311,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I312)*K312, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E312/'A. Revenue'!$C$30), ('B. Expenditures'!$F312/'A. Revenue'!$D$30), ('B. Expenditures'!$G312/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E312/'A. Revenue'!$C$30), ('B. Expenditures'!$F312/'A. Revenue'!$D$30), ('B. Expenditures'!$G312/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E312/'A. Revenue'!$C$30), ('B. Expenditures'!$F312/'A. Revenue'!$D$30), ('B. Expenditures'!$G312/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E312/'A. Revenue'!$C$30), ('B. Expenditures'!$F312/'A. Revenue'!$D$30), ('B. Expenditures'!$G312/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E312/'A. Revenue'!$C$30), ('B. Expenditures'!$F312/'A. Revenue'!$D$30), ('B. Expenditures'!$G312/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC312=Sheet1!$B$2,'B. Expenditures'!K312,IF('B. Expenditures'!$AC312=Sheet1!$B$4,'B. Expenditures'!W312,IF($AC312=Sheet1!$B$3,'B. Expenditures'!Q312,\"\")))","v":""},{"$f":"IF($AC312=Sheet1!$B$2,'B. Expenditures'!L312,IF('B. Expenditures'!$AC312=Sheet1!$B$4,'B. Expenditures'!X312,IF($AC312=Sheet1!$B$3,'B. Expenditures'!R312,\"\")))","v":""},{"$f":"IF($AC312=Sheet1!$B$2,'B. Expenditures'!M312,IF('B. Expenditures'!$AC312=Sheet1!$B$4,'B. Expenditures'!Y312,IF($AC312=Sheet1!$B$3,'B. Expenditures'!S312,\"\")))","v":""},{"$f":"IF($AC312=Sheet1!$B$2,'B. Expenditures'!N312,IF('B. Expenditures'!$AC312=Sheet1!$B$4,'B. Expenditures'!Z312,IF($AC312=Sheet1!$B$3,'B. Expenditures'!T312,\"\")))","v":""},{"$f":"IF($AC312=Sheet1!$B$2,'B. Expenditures'!O312,IF('B. Expenditures'!$AC312=Sheet1!$B$4,'B. Expenditures'!AA312,IF($AC312=Sheet1!$B$3,'B. Expenditures'!U312,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I313)*K313, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E313/'A. Revenue'!$C$30), ('B. Expenditures'!$F313/'A. Revenue'!$D$30), ('B. Expenditures'!$G313/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E313/'A. Revenue'!$C$30), ('B. Expenditures'!$F313/'A. Revenue'!$D$30), ('B. Expenditures'!$G313/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E313/'A. Revenue'!$C$30), ('B. Expenditures'!$F313/'A. Revenue'!$D$30), ('B. Expenditures'!$G313/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E313/'A. Revenue'!$C$30), ('B. Expenditures'!$F313/'A. Revenue'!$D$30), ('B. Expenditures'!$G313/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E313/'A. Revenue'!$C$30), ('B. Expenditures'!$F313/'A. Revenue'!$D$30), ('B. Expenditures'!$G313/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC313=Sheet1!$B$2,'B. Expenditures'!K313,IF('B. Expenditures'!$AC313=Sheet1!$B$4,'B. Expenditures'!W313,IF($AC313=Sheet1!$B$3,'B. Expenditures'!Q313,\"\")))","v":""},{"$f":"IF($AC313=Sheet1!$B$2,'B. Expenditures'!L313,IF('B. Expenditures'!$AC313=Sheet1!$B$4,'B. Expenditures'!X313,IF($AC313=Sheet1!$B$3,'B. Expenditures'!R313,\"\")))","v":""},{"$f":"IF($AC313=Sheet1!$B$2,'B. Expenditures'!M313,IF('B. Expenditures'!$AC313=Sheet1!$B$4,'B. Expenditures'!Y313,IF($AC313=Sheet1!$B$3,'B. Expenditures'!S313,\"\")))","v":""},{"$f":"IF($AC313=Sheet1!$B$2,'B. Expenditures'!N313,IF('B. Expenditures'!$AC313=Sheet1!$B$4,'B. Expenditures'!Z313,IF($AC313=Sheet1!$B$3,'B. Expenditures'!T313,\"\")))","v":""},{"$f":"IF($AC313=Sheet1!$B$2,'B. Expenditures'!O313,IF('B. Expenditures'!$AC313=Sheet1!$B$4,'B. Expenditures'!AA313,IF($AC313=Sheet1!$B$3,'B. Expenditures'!U313,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I314)*K314, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E314/'A. Revenue'!$C$30), ('B. Expenditures'!$F314/'A. Revenue'!$D$30), ('B. Expenditures'!$G314/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E314/'A. Revenue'!$C$30), ('B. Expenditures'!$F314/'A. Revenue'!$D$30), ('B. Expenditures'!$G314/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E314/'A. Revenue'!$C$30), ('B. Expenditures'!$F314/'A. Revenue'!$D$30), ('B. Expenditures'!$G314/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E314/'A. Revenue'!$C$30), ('B. Expenditures'!$F314/'A. Revenue'!$D$30), ('B. Expenditures'!$G314/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E314/'A. Revenue'!$C$30), ('B. Expenditures'!$F314/'A. Revenue'!$D$30), ('B. Expenditures'!$G314/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC314=Sheet1!$B$2,'B. Expenditures'!K314,IF('B. Expenditures'!$AC314=Sheet1!$B$4,'B. Expenditures'!W314,IF($AC314=Sheet1!$B$3,'B. Expenditures'!Q314,\"\")))","v":""},{"$f":"IF($AC314=Sheet1!$B$2,'B. Expenditures'!L314,IF('B. Expenditures'!$AC314=Sheet1!$B$4,'B. Expenditures'!X314,IF($AC314=Sheet1!$B$3,'B. Expenditures'!R314,\"\")))","v":""},{"$f":"IF($AC314=Sheet1!$B$2,'B. Expenditures'!M314,IF('B. Expenditures'!$AC314=Sheet1!$B$4,'B. Expenditures'!Y314,IF($AC314=Sheet1!$B$3,'B. Expenditures'!S314,\"\")))","v":""},{"$f":"IF($AC314=Sheet1!$B$2,'B. Expenditures'!N314,IF('B. Expenditures'!$AC314=Sheet1!$B$4,'B. Expenditures'!Z314,IF($AC314=Sheet1!$B$3,'B. Expenditures'!T314,\"\")))","v":""},{"$f":"IF($AC314=Sheet1!$B$2,'B. Expenditures'!O314,IF('B. Expenditures'!$AC314=Sheet1!$B$4,'B. Expenditures'!AA314,IF($AC314=Sheet1!$B$3,'B. Expenditures'!U314,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I315)*K315, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E315/'A. Revenue'!$C$30), ('B. Expenditures'!$F315/'A. Revenue'!$D$30), ('B. Expenditures'!$G315/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E315/'A. Revenue'!$C$30), ('B. Expenditures'!$F315/'A. Revenue'!$D$30), ('B. Expenditures'!$G315/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E315/'A. Revenue'!$C$30), ('B. Expenditures'!$F315/'A. Revenue'!$D$30), ('B. Expenditures'!$G315/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E315/'A. Revenue'!$C$30), ('B. Expenditures'!$F315/'A. Revenue'!$D$30), ('B. Expenditures'!$G315/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E315/'A. Revenue'!$C$30), ('B. Expenditures'!$F315/'A. Revenue'!$D$30), ('B. Expenditures'!$G315/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC315=Sheet1!$B$2,'B. Expenditures'!K315,IF('B. Expenditures'!$AC315=Sheet1!$B$4,'B. Expenditures'!W315,IF($AC315=Sheet1!$B$3,'B. Expenditures'!Q315,\"\")))","v":""},{"$f":"IF($AC315=Sheet1!$B$2,'B. Expenditures'!L315,IF('B. Expenditures'!$AC315=Sheet1!$B$4,'B. Expenditures'!X315,IF($AC315=Sheet1!$B$3,'B. Expenditures'!R315,\"\")))","v":""},{"$f":"IF($AC315=Sheet1!$B$2,'B. Expenditures'!M315,IF('B. Expenditures'!$AC315=Sheet1!$B$4,'B. Expenditures'!Y315,IF($AC315=Sheet1!$B$3,'B. Expenditures'!S315,\"\")))","v":""},{"$f":"IF($AC315=Sheet1!$B$2,'B. Expenditures'!N315,IF('B. Expenditures'!$AC315=Sheet1!$B$4,'B. Expenditures'!Z315,IF($AC315=Sheet1!$B$3,'B. Expenditures'!T315,\"\")))","v":""},{"$f":"IF($AC315=Sheet1!$B$2,'B. Expenditures'!O315,IF('B. Expenditures'!$AC315=Sheet1!$B$4,'B. Expenditures'!AA315,IF($AC315=Sheet1!$B$3,'B. Expenditures'!U315,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I316)*K316, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E316/'A. Revenue'!$C$30), ('B. Expenditures'!$F316/'A. Revenue'!$D$30), ('B. Expenditures'!$G316/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E316/'A. Revenue'!$C$30), ('B. Expenditures'!$F316/'A. Revenue'!$D$30), ('B. Expenditures'!$G316/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E316/'A. Revenue'!$C$30), ('B. Expenditures'!$F316/'A. Revenue'!$D$30), ('B. Expenditures'!$G316/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E316/'A. Revenue'!$C$30), ('B. Expenditures'!$F316/'A. Revenue'!$D$30), ('B. Expenditures'!$G316/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E316/'A. Revenue'!$C$30), ('B. Expenditures'!$F316/'A. Revenue'!$D$30), ('B. Expenditures'!$G316/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC316=Sheet1!$B$2,'B. Expenditures'!K316,IF('B. Expenditures'!$AC316=Sheet1!$B$4,'B. Expenditures'!W316,IF($AC316=Sheet1!$B$3,'B. Expenditures'!Q316,\"\")))","v":""},{"$f":"IF($AC316=Sheet1!$B$2,'B. Expenditures'!L316,IF('B. Expenditures'!$AC316=Sheet1!$B$4,'B. Expenditures'!X316,IF($AC316=Sheet1!$B$3,'B. Expenditures'!R316,\"\")))","v":""},{"$f":"IF($AC316=Sheet1!$B$2,'B. Expenditures'!M316,IF('B. Expenditures'!$AC316=Sheet1!$B$4,'B. Expenditures'!Y316,IF($AC316=Sheet1!$B$3,'B. Expenditures'!S316,\"\")))","v":""},{"$f":"IF($AC316=Sheet1!$B$2,'B. Expenditures'!N316,IF('B. Expenditures'!$AC316=Sheet1!$B$4,'B. Expenditures'!Z316,IF($AC316=Sheet1!$B$3,'B. Expenditures'!T316,\"\")))","v":""},{"$f":"IF($AC316=Sheet1!$B$2,'B. Expenditures'!O316,IF('B. Expenditures'!$AC316=Sheet1!$B$4,'B. Expenditures'!AA316,IF($AC316=Sheet1!$B$3,'B. Expenditures'!U316,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I317)*K317, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E317/'A. Revenue'!$C$30), ('B. Expenditures'!$F317/'A. Revenue'!$D$30), ('B. Expenditures'!$G317/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E317/'A. Revenue'!$C$30), ('B. Expenditures'!$F317/'A. Revenue'!$D$30), ('B. Expenditures'!$G317/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E317/'A. Revenue'!$C$30), ('B. Expenditures'!$F317/'A. Revenue'!$D$30), ('B. Expenditures'!$G317/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E317/'A. Revenue'!$C$30), ('B. Expenditures'!$F317/'A. Revenue'!$D$30), ('B. Expenditures'!$G317/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E317/'A. Revenue'!$C$30), ('B. Expenditures'!$F317/'A. Revenue'!$D$30), ('B. Expenditures'!$G317/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC317=Sheet1!$B$2,'B. Expenditures'!K317,IF('B. Expenditures'!$AC317=Sheet1!$B$4,'B. Expenditures'!W317,IF($AC317=Sheet1!$B$3,'B. Expenditures'!Q317,\"\")))","v":""},{"$f":"IF($AC317=Sheet1!$B$2,'B. Expenditures'!L317,IF('B. Expenditures'!$AC317=Sheet1!$B$4,'B. Expenditures'!X317,IF($AC317=Sheet1!$B$3,'B. Expenditures'!R317,\"\")))","v":""},{"$f":"IF($AC317=Sheet1!$B$2,'B. Expenditures'!M317,IF('B. Expenditures'!$AC317=Sheet1!$B$4,'B. Expenditures'!Y317,IF($AC317=Sheet1!$B$3,'B. Expenditures'!S317,\"\")))","v":""},{"$f":"IF($AC317=Sheet1!$B$2,'B. Expenditures'!N317,IF('B. Expenditures'!$AC317=Sheet1!$B$4,'B. Expenditures'!Z317,IF($AC317=Sheet1!$B$3,'B. Expenditures'!T317,\"\")))","v":""},{"$f":"IF($AC317=Sheet1!$B$2,'B. Expenditures'!O317,IF('B. Expenditures'!$AC317=Sheet1!$B$4,'B. Expenditures'!AA317,IF($AC317=Sheet1!$B$3,'B. Expenditures'!U317,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I318)*K318, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E318/'A. Revenue'!$C$30), ('B. Expenditures'!$F318/'A. Revenue'!$D$30), ('B. Expenditures'!$G318/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E318/'A. Revenue'!$C$30), ('B. Expenditures'!$F318/'A. Revenue'!$D$30), ('B. Expenditures'!$G318/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E318/'A. Revenue'!$C$30), ('B. Expenditures'!$F318/'A. Revenue'!$D$30), ('B. Expenditures'!$G318/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E318/'A. Revenue'!$C$30), ('B. Expenditures'!$F318/'A. Revenue'!$D$30), ('B. Expenditures'!$G318/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E318/'A. Revenue'!$C$30), ('B. Expenditures'!$F318/'A. Revenue'!$D$30), ('B. Expenditures'!$G318/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC318=Sheet1!$B$2,'B. Expenditures'!K318,IF('B. Expenditures'!$AC318=Sheet1!$B$4,'B. Expenditures'!W318,IF($AC318=Sheet1!$B$3,'B. Expenditures'!Q318,\"\")))","v":""},{"$f":"IF($AC318=Sheet1!$B$2,'B. Expenditures'!L318,IF('B. Expenditures'!$AC318=Sheet1!$B$4,'B. Expenditures'!X318,IF($AC318=Sheet1!$B$3,'B. Expenditures'!R318,\"\")))","v":""},{"$f":"IF($AC318=Sheet1!$B$2,'B. Expenditures'!M318,IF('B. Expenditures'!$AC318=Sheet1!$B$4,'B. Expenditures'!Y318,IF($AC318=Sheet1!$B$3,'B. Expenditures'!S318,\"\")))","v":""},{"$f":"IF($AC318=Sheet1!$B$2,'B. Expenditures'!N318,IF('B. Expenditures'!$AC318=Sheet1!$B$4,'B. Expenditures'!Z318,IF($AC318=Sheet1!$B$3,'B. Expenditures'!T318,\"\")))","v":""},{"$f":"IF($AC318=Sheet1!$B$2,'B. Expenditures'!O318,IF('B. Expenditures'!$AC318=Sheet1!$B$4,'B. Expenditures'!AA318,IF($AC318=Sheet1!$B$3,'B. Expenditures'!U318,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I319)*K319, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E319/'A. Revenue'!$C$30), ('B. Expenditures'!$F319/'A. Revenue'!$D$30), ('B. Expenditures'!$G319/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E319/'A. Revenue'!$C$30), ('B. Expenditures'!$F319/'A. Revenue'!$D$30), ('B. Expenditures'!$G319/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E319/'A. Revenue'!$C$30), ('B. Expenditures'!$F319/'A. Revenue'!$D$30), ('B. Expenditures'!$G319/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E319/'A. Revenue'!$C$30), ('B. Expenditures'!$F319/'A. Revenue'!$D$30), ('B. Expenditures'!$G319/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E319/'A. Revenue'!$C$30), ('B. Expenditures'!$F319/'A. Revenue'!$D$30), ('B. Expenditures'!$G319/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC319=Sheet1!$B$2,'B. Expenditures'!K319,IF('B. Expenditures'!$AC319=Sheet1!$B$4,'B. Expenditures'!W319,IF($AC319=Sheet1!$B$3,'B. Expenditures'!Q319,\"\")))","v":""},{"$f":"IF($AC319=Sheet1!$B$2,'B. Expenditures'!L319,IF('B. Expenditures'!$AC319=Sheet1!$B$4,'B. Expenditures'!X319,IF($AC319=Sheet1!$B$3,'B. Expenditures'!R319,\"\")))","v":""},{"$f":"IF($AC319=Sheet1!$B$2,'B. Expenditures'!M319,IF('B. Expenditures'!$AC319=Sheet1!$B$4,'B. Expenditures'!Y319,IF($AC319=Sheet1!$B$3,'B. Expenditures'!S319,\"\")))","v":""},{"$f":"IF($AC319=Sheet1!$B$2,'B. Expenditures'!N319,IF('B. Expenditures'!$AC319=Sheet1!$B$4,'B. Expenditures'!Z319,IF($AC319=Sheet1!$B$3,'B. Expenditures'!T319,\"\")))","v":""},{"$f":"IF($AC319=Sheet1!$B$2,'B. Expenditures'!O319,IF('B. Expenditures'!$AC319=Sheet1!$B$4,'B. Expenditures'!AA319,IF($AC319=Sheet1!$B$3,'B. Expenditures'!U319,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I320)*K320, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E320/'A. Revenue'!$C$30), ('B. Expenditures'!$F320/'A. Revenue'!$D$30), ('B. Expenditures'!$G320/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E320/'A. Revenue'!$C$30), ('B. Expenditures'!$F320/'A. Revenue'!$D$30), ('B. Expenditures'!$G320/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E320/'A. Revenue'!$C$30), ('B. Expenditures'!$F320/'A. Revenue'!$D$30), ('B. Expenditures'!$G320/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E320/'A. Revenue'!$C$30), ('B. Expenditures'!$F320/'A. Revenue'!$D$30), ('B. Expenditures'!$G320/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E320/'A. Revenue'!$C$30), ('B. Expenditures'!$F320/'A. Revenue'!$D$30), ('B. Expenditures'!$G320/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC320=Sheet1!$B$2,'B. Expenditures'!K320,IF('B. Expenditures'!$AC320=Sheet1!$B$4,'B. Expenditures'!W320,IF($AC320=Sheet1!$B$3,'B. Expenditures'!Q320,\"\")))","v":""},{"$f":"IF($AC320=Sheet1!$B$2,'B. Expenditures'!L320,IF('B. Expenditures'!$AC320=Sheet1!$B$4,'B. Expenditures'!X320,IF($AC320=Sheet1!$B$3,'B. Expenditures'!R320,\"\")))","v":""},{"$f":"IF($AC320=Sheet1!$B$2,'B. Expenditures'!M320,IF('B. Expenditures'!$AC320=Sheet1!$B$4,'B. Expenditures'!Y320,IF($AC320=Sheet1!$B$3,'B. Expenditures'!S320,\"\")))","v":""},{"$f":"IF($AC320=Sheet1!$B$2,'B. Expenditures'!N320,IF('B. Expenditures'!$AC320=Sheet1!$B$4,'B. Expenditures'!Z320,IF($AC320=Sheet1!$B$3,'B. Expenditures'!T320,\"\")))","v":""},{"$f":"IF($AC320=Sheet1!$B$2,'B. Expenditures'!O320,IF('B. Expenditures'!$AC320=Sheet1!$B$4,'B. Expenditures'!AA320,IF($AC320=Sheet1!$B$3,'B. Expenditures'!U320,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I321)*K321, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E321/'A. Revenue'!$C$30), ('B. Expenditures'!$F321/'A. Revenue'!$D$30), ('B. Expenditures'!$G321/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E321/'A. Revenue'!$C$30), ('B. Expenditures'!$F321/'A. Revenue'!$D$30), ('B. Expenditures'!$G321/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E321/'A. Revenue'!$C$30), ('B. Expenditures'!$F321/'A. Revenue'!$D$30), ('B. Expenditures'!$G321/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E321/'A. Revenue'!$C$30), ('B. Expenditures'!$F321/'A. Revenue'!$D$30), ('B. Expenditures'!$G321/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E321/'A. Revenue'!$C$30), ('B. Expenditures'!$F321/'A. Revenue'!$D$30), ('B. Expenditures'!$G321/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC321=Sheet1!$B$2,'B. Expenditures'!K321,IF('B. Expenditures'!$AC321=Sheet1!$B$4,'B. Expenditures'!W321,IF($AC321=Sheet1!$B$3,'B. Expenditures'!Q321,\"\")))","v":""},{"$f":"IF($AC321=Sheet1!$B$2,'B. Expenditures'!L321,IF('B. Expenditures'!$AC321=Sheet1!$B$4,'B. Expenditures'!X321,IF($AC321=Sheet1!$B$3,'B. Expenditures'!R321,\"\")))","v":""},{"$f":"IF($AC321=Sheet1!$B$2,'B. Expenditures'!M321,IF('B. Expenditures'!$AC321=Sheet1!$B$4,'B. Expenditures'!Y321,IF($AC321=Sheet1!$B$3,'B. Expenditures'!S321,\"\")))","v":""},{"$f":"IF($AC321=Sheet1!$B$2,'B. Expenditures'!N321,IF('B. Expenditures'!$AC321=Sheet1!$B$4,'B. Expenditures'!Z321,IF($AC321=Sheet1!$B$3,'B. Expenditures'!T321,\"\")))","v":""},{"$f":"IF($AC321=Sheet1!$B$2,'B. Expenditures'!O321,IF('B. Expenditures'!$AC321=Sheet1!$B$4,'B. Expenditures'!AA321,IF($AC321=Sheet1!$B$3,'B. Expenditures'!U321,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I322)*K322, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E322/'A. Revenue'!$C$30), ('B. Expenditures'!$F322/'A. Revenue'!$D$30), ('B. Expenditures'!$G322/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E322/'A. Revenue'!$C$30), ('B. Expenditures'!$F322/'A. Revenue'!$D$30), ('B. Expenditures'!$G322/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E322/'A. Revenue'!$C$30), ('B. Expenditures'!$F322/'A. Revenue'!$D$30), ('B. Expenditures'!$G322/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E322/'A. Revenue'!$C$30), ('B. Expenditures'!$F322/'A. Revenue'!$D$30), ('B. Expenditures'!$G322/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E322/'A. Revenue'!$C$30), ('B. Expenditures'!$F322/'A. Revenue'!$D$30), ('B. Expenditures'!$G322/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC322=Sheet1!$B$2,'B. Expenditures'!K322,IF('B. Expenditures'!$AC322=Sheet1!$B$4,'B. Expenditures'!W322,IF($AC322=Sheet1!$B$3,'B. Expenditures'!Q322,\"\")))","v":""},{"$f":"IF($AC322=Sheet1!$B$2,'B. Expenditures'!L322,IF('B. Expenditures'!$AC322=Sheet1!$B$4,'B. Expenditures'!X322,IF($AC322=Sheet1!$B$3,'B. Expenditures'!R322,\"\")))","v":""},{"$f":"IF($AC322=Sheet1!$B$2,'B. Expenditures'!M322,IF('B. Expenditures'!$AC322=Sheet1!$B$4,'B. Expenditures'!Y322,IF($AC322=Sheet1!$B$3,'B. Expenditures'!S322,\"\")))","v":""},{"$f":"IF($AC322=Sheet1!$B$2,'B. Expenditures'!N322,IF('B. Expenditures'!$AC322=Sheet1!$B$4,'B. Expenditures'!Z322,IF($AC322=Sheet1!$B$3,'B. Expenditures'!T322,\"\")))","v":""},{"$f":"IF($AC322=Sheet1!$B$2,'B. Expenditures'!O322,IF('B. Expenditures'!$AC322=Sheet1!$B$4,'B. Expenditures'!AA322,IF($AC322=Sheet1!$B$3,'B. Expenditures'!U322,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I323)*K323, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E323/'A. Revenue'!$C$30), ('B. Expenditures'!$F323/'A. Revenue'!$D$30), ('B. Expenditures'!$G323/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E323/'A. Revenue'!$C$30), ('B. Expenditures'!$F323/'A. Revenue'!$D$30), ('B. Expenditures'!$G323/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E323/'A. Revenue'!$C$30), ('B. Expenditures'!$F323/'A. Revenue'!$D$30), ('B. Expenditures'!$G323/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E323/'A. Revenue'!$C$30), ('B. Expenditures'!$F323/'A. Revenue'!$D$30), ('B. Expenditures'!$G323/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E323/'A. Revenue'!$C$30), ('B. Expenditures'!$F323/'A. Revenue'!$D$30), ('B. Expenditures'!$G323/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC323=Sheet1!$B$2,'B. Expenditures'!K323,IF('B. Expenditures'!$AC323=Sheet1!$B$4,'B. Expenditures'!W323,IF($AC323=Sheet1!$B$3,'B. Expenditures'!Q323,\"\")))","v":""},{"$f":"IF($AC323=Sheet1!$B$2,'B. Expenditures'!L323,IF('B. Expenditures'!$AC323=Sheet1!$B$4,'B. Expenditures'!X323,IF($AC323=Sheet1!$B$3,'B. Expenditures'!R323,\"\")))","v":""},{"$f":"IF($AC323=Sheet1!$B$2,'B. Expenditures'!M323,IF('B. Expenditures'!$AC323=Sheet1!$B$4,'B. Expenditures'!Y323,IF($AC323=Sheet1!$B$3,'B. Expenditures'!S323,\"\")))","v":""},{"$f":"IF($AC323=Sheet1!$B$2,'B. Expenditures'!N323,IF('B. Expenditures'!$AC323=Sheet1!$B$4,'B. Expenditures'!Z323,IF($AC323=Sheet1!$B$3,'B. Expenditures'!T323,\"\")))","v":""},{"$f":"IF($AC323=Sheet1!$B$2,'B. Expenditures'!O323,IF('B. Expenditures'!$AC323=Sheet1!$B$4,'B. Expenditures'!AA323,IF($AC323=Sheet1!$B$3,'B. Expenditures'!U323,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I324)*K324, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E324/'A. Revenue'!$C$30), ('B. Expenditures'!$F324/'A. Revenue'!$D$30), ('B. Expenditures'!$G324/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E324/'A. Revenue'!$C$30), ('B. Expenditures'!$F324/'A. Revenue'!$D$30), ('B. Expenditures'!$G324/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E324/'A. Revenue'!$C$30), ('B. Expenditures'!$F324/'A. Revenue'!$D$30), ('B. Expenditures'!$G324/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E324/'A. Revenue'!$C$30), ('B. Expenditures'!$F324/'A. Revenue'!$D$30), ('B. Expenditures'!$G324/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E324/'A. Revenue'!$C$30), ('B. Expenditures'!$F324/'A. Revenue'!$D$30), ('B. Expenditures'!$G324/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC324=Sheet1!$B$2,'B. Expenditures'!K324,IF('B. Expenditures'!$AC324=Sheet1!$B$4,'B. Expenditures'!W324,IF($AC324=Sheet1!$B$3,'B. Expenditures'!Q324,\"\")))","v":""},{"$f":"IF($AC324=Sheet1!$B$2,'B. Expenditures'!L324,IF('B. Expenditures'!$AC324=Sheet1!$B$4,'B. Expenditures'!X324,IF($AC324=Sheet1!$B$3,'B. Expenditures'!R324,\"\")))","v":""},{"$f":"IF($AC324=Sheet1!$B$2,'B. Expenditures'!M324,IF('B. Expenditures'!$AC324=Sheet1!$B$4,'B. Expenditures'!Y324,IF($AC324=Sheet1!$B$3,'B. Expenditures'!S324,\"\")))","v":""},{"$f":"IF($AC324=Sheet1!$B$2,'B. Expenditures'!N324,IF('B. Expenditures'!$AC324=Sheet1!$B$4,'B. Expenditures'!Z324,IF($AC324=Sheet1!$B$3,'B. Expenditures'!T324,\"\")))","v":""},{"$f":"IF($AC324=Sheet1!$B$2,'B. Expenditures'!O324,IF('B. Expenditures'!$AC324=Sheet1!$B$4,'B. Expenditures'!AA324,IF($AC324=Sheet1!$B$3,'B. Expenditures'!U324,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I325)*K325, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E325/'A. Revenue'!$C$30), ('B. Expenditures'!$F325/'A. Revenue'!$D$30), ('B. Expenditures'!$G325/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E325/'A. Revenue'!$C$30), ('B. Expenditures'!$F325/'A. Revenue'!$D$30), ('B. Expenditures'!$G325/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E325/'A. Revenue'!$C$30), ('B. Expenditures'!$F325/'A. Revenue'!$D$30), ('B. Expenditures'!$G325/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E325/'A. Revenue'!$C$30), ('B. Expenditures'!$F325/'A. Revenue'!$D$30), ('B. Expenditures'!$G325/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E325/'A. Revenue'!$C$30), ('B. Expenditures'!$F325/'A. Revenue'!$D$30), ('B. Expenditures'!$G325/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC325=Sheet1!$B$2,'B. Expenditures'!K325,IF('B. Expenditures'!$AC325=Sheet1!$B$4,'B. Expenditures'!W325,IF($AC325=Sheet1!$B$3,'B. Expenditures'!Q325,\"\")))","v":""},{"$f":"IF($AC325=Sheet1!$B$2,'B. Expenditures'!L325,IF('B. Expenditures'!$AC325=Sheet1!$B$4,'B. Expenditures'!X325,IF($AC325=Sheet1!$B$3,'B. Expenditures'!R325,\"\")))","v":""},{"$f":"IF($AC325=Sheet1!$B$2,'B. Expenditures'!M325,IF('B. Expenditures'!$AC325=Sheet1!$B$4,'B. Expenditures'!Y325,IF($AC325=Sheet1!$B$3,'B. Expenditures'!S325,\"\")))","v":""},{"$f":"IF($AC325=Sheet1!$B$2,'B. Expenditures'!N325,IF('B. Expenditures'!$AC325=Sheet1!$B$4,'B. Expenditures'!Z325,IF($AC325=Sheet1!$B$3,'B. Expenditures'!T325,\"\")))","v":""},{"$f":"IF($AC325=Sheet1!$B$2,'B. Expenditures'!O325,IF('B. Expenditures'!$AC325=Sheet1!$B$4,'B. Expenditures'!AA325,IF($AC325=Sheet1!$B$3,'B. Expenditures'!U325,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I326)*K326, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E326/'A. Revenue'!$C$30), ('B. Expenditures'!$F326/'A. Revenue'!$D$30), ('B. Expenditures'!$G326/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E326/'A. Revenue'!$C$30), ('B. Expenditures'!$F326/'A. Revenue'!$D$30), ('B. Expenditures'!$G326/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E326/'A. Revenue'!$C$30), ('B. Expenditures'!$F326/'A. Revenue'!$D$30), ('B. Expenditures'!$G326/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E326/'A. Revenue'!$C$30), ('B. Expenditures'!$F326/'A. Revenue'!$D$30), ('B. Expenditures'!$G326/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E326/'A. Revenue'!$C$30), ('B. Expenditures'!$F326/'A. Revenue'!$D$30), ('B. Expenditures'!$G326/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC326=Sheet1!$B$2,'B. Expenditures'!K326,IF('B. Expenditures'!$AC326=Sheet1!$B$4,'B. Expenditures'!W326,IF($AC326=Sheet1!$B$3,'B. Expenditures'!Q326,\"\")))","v":""},{"$f":"IF($AC326=Sheet1!$B$2,'B. Expenditures'!L326,IF('B. Expenditures'!$AC326=Sheet1!$B$4,'B. Expenditures'!X326,IF($AC326=Sheet1!$B$3,'B. Expenditures'!R326,\"\")))","v":""},{"$f":"IF($AC326=Sheet1!$B$2,'B. Expenditures'!M326,IF('B. Expenditures'!$AC326=Sheet1!$B$4,'B. Expenditures'!Y326,IF($AC326=Sheet1!$B$3,'B. Expenditures'!S326,\"\")))","v":""},{"$f":"IF($AC326=Sheet1!$B$2,'B. Expenditures'!N326,IF('B. Expenditures'!$AC326=Sheet1!$B$4,'B. Expenditures'!Z326,IF($AC326=Sheet1!$B$3,'B. Expenditures'!T326,\"\")))","v":""},{"$f":"IF($AC326=Sheet1!$B$2,'B. Expenditures'!O326,IF('B. Expenditures'!$AC326=Sheet1!$B$4,'B. Expenditures'!AA326,IF($AC326=Sheet1!$B$3,'B. Expenditures'!U326,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I327)*K327, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E327/'A. Revenue'!$C$30), ('B. Expenditures'!$F327/'A. Revenue'!$D$30), ('B. Expenditures'!$G327/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E327/'A. Revenue'!$C$30), ('B. Expenditures'!$F327/'A. Revenue'!$D$30), ('B. Expenditures'!$G327/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E327/'A. Revenue'!$C$30), ('B. Expenditures'!$F327/'A. Revenue'!$D$30), ('B. Expenditures'!$G327/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E327/'A. Revenue'!$C$30), ('B. Expenditures'!$F327/'A. Revenue'!$D$30), ('B. Expenditures'!$G327/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E327/'A. Revenue'!$C$30), ('B. Expenditures'!$F327/'A. Revenue'!$D$30), ('B. Expenditures'!$G327/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC327=Sheet1!$B$2,'B. Expenditures'!K327,IF('B. Expenditures'!$AC327=Sheet1!$B$4,'B. Expenditures'!W327,IF($AC327=Sheet1!$B$3,'B. Expenditures'!Q327,\"\")))","v":""},{"$f":"IF($AC327=Sheet1!$B$2,'B. Expenditures'!L327,IF('B. Expenditures'!$AC327=Sheet1!$B$4,'B. Expenditures'!X327,IF($AC327=Sheet1!$B$3,'B. Expenditures'!R327,\"\")))","v":""},{"$f":"IF($AC327=Sheet1!$B$2,'B. Expenditures'!M327,IF('B. Expenditures'!$AC327=Sheet1!$B$4,'B. Expenditures'!Y327,IF($AC327=Sheet1!$B$3,'B. Expenditures'!S327,\"\")))","v":""},{"$f":"IF($AC327=Sheet1!$B$2,'B. Expenditures'!N327,IF('B. Expenditures'!$AC327=Sheet1!$B$4,'B. Expenditures'!Z327,IF($AC327=Sheet1!$B$3,'B. Expenditures'!T327,\"\")))","v":""},{"$f":"IF($AC327=Sheet1!$B$2,'B. Expenditures'!O327,IF('B. Expenditures'!$AC327=Sheet1!$B$4,'B. Expenditures'!AA327,IF($AC327=Sheet1!$B$3,'B. Expenditures'!U327,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I328)*K328, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E328/'A. Revenue'!$C$30), ('B. Expenditures'!$F328/'A. Revenue'!$D$30), ('B. Expenditures'!$G328/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E328/'A. Revenue'!$C$30), ('B. Expenditures'!$F328/'A. Revenue'!$D$30), ('B. Expenditures'!$G328/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E328/'A. Revenue'!$C$30), ('B. Expenditures'!$F328/'A. Revenue'!$D$30), ('B. Expenditures'!$G328/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E328/'A. Revenue'!$C$30), ('B. Expenditures'!$F328/'A. Revenue'!$D$30), ('B. Expenditures'!$G328/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E328/'A. Revenue'!$C$30), ('B. Expenditures'!$F328/'A. Revenue'!$D$30), ('B. Expenditures'!$G328/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC328=Sheet1!$B$2,'B. Expenditures'!K328,IF('B. Expenditures'!$AC328=Sheet1!$B$4,'B. Expenditures'!W328,IF($AC328=Sheet1!$B$3,'B. Expenditures'!Q328,\"\")))","v":""},{"$f":"IF($AC328=Sheet1!$B$2,'B. Expenditures'!L328,IF('B. Expenditures'!$AC328=Sheet1!$B$4,'B. Expenditures'!X328,IF($AC328=Sheet1!$B$3,'B. Expenditures'!R328,\"\")))","v":""},{"$f":"IF($AC328=Sheet1!$B$2,'B. Expenditures'!M328,IF('B. Expenditures'!$AC328=Sheet1!$B$4,'B. Expenditures'!Y328,IF($AC328=Sheet1!$B$3,'B. Expenditures'!S328,\"\")))","v":""},{"$f":"IF($AC328=Sheet1!$B$2,'B. Expenditures'!N328,IF('B. Expenditures'!$AC328=Sheet1!$B$4,'B. Expenditures'!Z328,IF($AC328=Sheet1!$B$3,'B. Expenditures'!T328,\"\")))","v":""},{"$f":"IF($AC328=Sheet1!$B$2,'B. Expenditures'!O328,IF('B. Expenditures'!$AC328=Sheet1!$B$4,'B. Expenditures'!AA328,IF($AC328=Sheet1!$B$3,'B. Expenditures'!U328,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I329)*K329, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E329/'A. Revenue'!$C$30), ('B. Expenditures'!$F329/'A. Revenue'!$D$30), ('B. Expenditures'!$G329/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E329/'A. Revenue'!$C$30), ('B. Expenditures'!$F329/'A. Revenue'!$D$30), ('B. Expenditures'!$G329/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E329/'A. Revenue'!$C$30), ('B. Expenditures'!$F329/'A. Revenue'!$D$30), ('B. Expenditures'!$G329/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E329/'A. Revenue'!$C$30), ('B. Expenditures'!$F329/'A. Revenue'!$D$30), ('B. Expenditures'!$G329/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E329/'A. Revenue'!$C$30), ('B. Expenditures'!$F329/'A. Revenue'!$D$30), ('B. Expenditures'!$G329/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC329=Sheet1!$B$2,'B. Expenditures'!K329,IF('B. Expenditures'!$AC329=Sheet1!$B$4,'B. Expenditures'!W329,IF($AC329=Sheet1!$B$3,'B. Expenditures'!Q329,\"\")))","v":""},{"$f":"IF($AC329=Sheet1!$B$2,'B. Expenditures'!L329,IF('B. Expenditures'!$AC329=Sheet1!$B$4,'B. Expenditures'!X329,IF($AC329=Sheet1!$B$3,'B. Expenditures'!R329,\"\")))","v":""},{"$f":"IF($AC329=Sheet1!$B$2,'B. Expenditures'!M329,IF('B. Expenditures'!$AC329=Sheet1!$B$4,'B. Expenditures'!Y329,IF($AC329=Sheet1!$B$3,'B. Expenditures'!S329,\"\")))","v":""},{"$f":"IF($AC329=Sheet1!$B$2,'B. Expenditures'!N329,IF('B. Expenditures'!$AC329=Sheet1!$B$4,'B. Expenditures'!Z329,IF($AC329=Sheet1!$B$3,'B. Expenditures'!T329,\"\")))","v":""},{"$f":"IF($AC329=Sheet1!$B$2,'B. Expenditures'!O329,IF('B. Expenditures'!$AC329=Sheet1!$B$4,'B. Expenditures'!AA329,IF($AC329=Sheet1!$B$3,'B. Expenditures'!U329,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I330)*K330, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E330/'A. Revenue'!$C$30), ('B. Expenditures'!$F330/'A. Revenue'!$D$30), ('B. Expenditures'!$G330/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E330/'A. Revenue'!$C$30), ('B. Expenditures'!$F330/'A. Revenue'!$D$30), ('B. Expenditures'!$G330/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E330/'A. Revenue'!$C$30), ('B. Expenditures'!$F330/'A. Revenue'!$D$30), ('B. Expenditures'!$G330/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E330/'A. Revenue'!$C$30), ('B. Expenditures'!$F330/'A. Revenue'!$D$30), ('B. Expenditures'!$G330/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E330/'A. Revenue'!$C$30), ('B. Expenditures'!$F330/'A. Revenue'!$D$30), ('B. Expenditures'!$G330/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC330=Sheet1!$B$2,'B. Expenditures'!K330,IF('B. Expenditures'!$AC330=Sheet1!$B$4,'B. Expenditures'!W330,IF($AC330=Sheet1!$B$3,'B. Expenditures'!Q330,\"\")))","v":""},{"$f":"IF($AC330=Sheet1!$B$2,'B. Expenditures'!L330,IF('B. Expenditures'!$AC330=Sheet1!$B$4,'B. Expenditures'!X330,IF($AC330=Sheet1!$B$3,'B. Expenditures'!R330,\"\")))","v":""},{"$f":"IF($AC330=Sheet1!$B$2,'B. Expenditures'!M330,IF('B. Expenditures'!$AC330=Sheet1!$B$4,'B. Expenditures'!Y330,IF($AC330=Sheet1!$B$3,'B. Expenditures'!S330,\"\")))","v":""},{"$f":"IF($AC330=Sheet1!$B$2,'B. Expenditures'!N330,IF('B. Expenditures'!$AC330=Sheet1!$B$4,'B. Expenditures'!Z330,IF($AC330=Sheet1!$B$3,'B. Expenditures'!T330,\"\")))","v":""},{"$f":"IF($AC330=Sheet1!$B$2,'B. Expenditures'!O330,IF('B. Expenditures'!$AC330=Sheet1!$B$4,'B. Expenditures'!AA330,IF($AC330=Sheet1!$B$3,'B. Expenditures'!U330,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I331)*K331, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E331/'A. Revenue'!$C$30), ('B. Expenditures'!$F331/'A. Revenue'!$D$30), ('B. Expenditures'!$G331/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E331/'A. Revenue'!$C$30), ('B. Expenditures'!$F331/'A. Revenue'!$D$30), ('B. Expenditures'!$G331/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E331/'A. Revenue'!$C$30), ('B. Expenditures'!$F331/'A. Revenue'!$D$30), ('B. Expenditures'!$G331/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E331/'A. Revenue'!$C$30), ('B. Expenditures'!$F331/'A. Revenue'!$D$30), ('B. Expenditures'!$G331/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E331/'A. Revenue'!$C$30), ('B. Expenditures'!$F331/'A. Revenue'!$D$30), ('B. Expenditures'!$G331/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC331=Sheet1!$B$2,'B. Expenditures'!K331,IF('B. Expenditures'!$AC331=Sheet1!$B$4,'B. Expenditures'!W331,IF($AC331=Sheet1!$B$3,'B. Expenditures'!Q331,\"\")))","v":""},{"$f":"IF($AC331=Sheet1!$B$2,'B. Expenditures'!L331,IF('B. Expenditures'!$AC331=Sheet1!$B$4,'B. Expenditures'!X331,IF($AC331=Sheet1!$B$3,'B. Expenditures'!R331,\"\")))","v":""},{"$f":"IF($AC331=Sheet1!$B$2,'B. Expenditures'!M331,IF('B. Expenditures'!$AC331=Sheet1!$B$4,'B. Expenditures'!Y331,IF($AC331=Sheet1!$B$3,'B. Expenditures'!S331,\"\")))","v":""},{"$f":"IF($AC331=Sheet1!$B$2,'B. Expenditures'!N331,IF('B. Expenditures'!$AC331=Sheet1!$B$4,'B. Expenditures'!Z331,IF($AC331=Sheet1!$B$3,'B. Expenditures'!T331,\"\")))","v":""},{"$f":"IF($AC331=Sheet1!$B$2,'B. Expenditures'!O331,IF('B. Expenditures'!$AC331=Sheet1!$B$4,'B. Expenditures'!AA331,IF($AC331=Sheet1!$B$3,'B. Expenditures'!U331,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I332)*K332, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E332/'A. Revenue'!$C$30), ('B. Expenditures'!$F332/'A. Revenue'!$D$30), ('B. Expenditures'!$G332/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E332/'A. Revenue'!$C$30), ('B. Expenditures'!$F332/'A. Revenue'!$D$30), ('B. Expenditures'!$G332/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E332/'A. Revenue'!$C$30), ('B. Expenditures'!$F332/'A. Revenue'!$D$30), ('B. Expenditures'!$G332/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E332/'A. Revenue'!$C$30), ('B. Expenditures'!$F332/'A. Revenue'!$D$30), ('B. Expenditures'!$G332/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E332/'A. Revenue'!$C$30), ('B. Expenditures'!$F332/'A. Revenue'!$D$30), ('B. Expenditures'!$G332/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC332=Sheet1!$B$2,'B. Expenditures'!K332,IF('B. Expenditures'!$AC332=Sheet1!$B$4,'B. Expenditures'!W332,IF($AC332=Sheet1!$B$3,'B. Expenditures'!Q332,\"\")))","v":""},{"$f":"IF($AC332=Sheet1!$B$2,'B. Expenditures'!L332,IF('B. Expenditures'!$AC332=Sheet1!$B$4,'B. Expenditures'!X332,IF($AC332=Sheet1!$B$3,'B. Expenditures'!R332,\"\")))","v":""},{"$f":"IF($AC332=Sheet1!$B$2,'B. Expenditures'!M332,IF('B. Expenditures'!$AC332=Sheet1!$B$4,'B. Expenditures'!Y332,IF($AC332=Sheet1!$B$3,'B. Expenditures'!S332,\"\")))","v":""},{"$f":"IF($AC332=Sheet1!$B$2,'B. Expenditures'!N332,IF('B. Expenditures'!$AC332=Sheet1!$B$4,'B. Expenditures'!Z332,IF($AC332=Sheet1!$B$3,'B. Expenditures'!T332,\"\")))","v":""},{"$f":"IF($AC332=Sheet1!$B$2,'B. Expenditures'!O332,IF('B. Expenditures'!$AC332=Sheet1!$B$4,'B. Expenditures'!AA332,IF($AC332=Sheet1!$B$3,'B. Expenditures'!U332,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I333)*K333, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E333/'A. Revenue'!$C$30), ('B. Expenditures'!$F333/'A. Revenue'!$D$30), ('B. Expenditures'!$G333/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E333/'A. Revenue'!$C$30), ('B. Expenditures'!$F333/'A. Revenue'!$D$30), ('B. Expenditures'!$G333/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E333/'A. Revenue'!$C$30), ('B. Expenditures'!$F333/'A. Revenue'!$D$30), ('B. Expenditures'!$G333/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E333/'A. Revenue'!$C$30), ('B. Expenditures'!$F333/'A. Revenue'!$D$30), ('B. Expenditures'!$G333/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E333/'A. Revenue'!$C$30), ('B. Expenditures'!$F333/'A. Revenue'!$D$30), ('B. Expenditures'!$G333/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC333=Sheet1!$B$2,'B. Expenditures'!K333,IF('B. Expenditures'!$AC333=Sheet1!$B$4,'B. Expenditures'!W333,IF($AC333=Sheet1!$B$3,'B. Expenditures'!Q333,\"\")))","v":""},{"$f":"IF($AC333=Sheet1!$B$2,'B. Expenditures'!L333,IF('B. Expenditures'!$AC333=Sheet1!$B$4,'B. Expenditures'!X333,IF($AC333=Sheet1!$B$3,'B. Expenditures'!R333,\"\")))","v":""},{"$f":"IF($AC333=Sheet1!$B$2,'B. Expenditures'!M333,IF('B. Expenditures'!$AC333=Sheet1!$B$4,'B. Expenditures'!Y333,IF($AC333=Sheet1!$B$3,'B. Expenditures'!S333,\"\")))","v":""},{"$f":"IF($AC333=Sheet1!$B$2,'B. Expenditures'!N333,IF('B. Expenditures'!$AC333=Sheet1!$B$4,'B. Expenditures'!Z333,IF($AC333=Sheet1!$B$3,'B. Expenditures'!T333,\"\")))","v":""},{"$f":"IF($AC333=Sheet1!$B$2,'B. Expenditures'!O333,IF('B. Expenditures'!$AC333=Sheet1!$B$4,'B. Expenditures'!AA333,IF($AC333=Sheet1!$B$3,'B. Expenditures'!U333,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I334)*K334, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E334/'A. Revenue'!$C$30), ('B. Expenditures'!$F334/'A. Revenue'!$D$30), ('B. Expenditures'!$G334/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E334/'A. Revenue'!$C$30), ('B. Expenditures'!$F334/'A. Revenue'!$D$30), ('B. Expenditures'!$G334/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E334/'A. Revenue'!$C$30), ('B. Expenditures'!$F334/'A. Revenue'!$D$30), ('B. Expenditures'!$G334/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E334/'A. Revenue'!$C$30), ('B. Expenditures'!$F334/'A. Revenue'!$D$30), ('B. Expenditures'!$G334/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E334/'A. Revenue'!$C$30), ('B. Expenditures'!$F334/'A. Revenue'!$D$30), ('B. Expenditures'!$G334/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC334=Sheet1!$B$2,'B. Expenditures'!K334,IF('B. Expenditures'!$AC334=Sheet1!$B$4,'B. Expenditures'!W334,IF($AC334=Sheet1!$B$3,'B. Expenditures'!Q334,\"\")))","v":""},{"$f":"IF($AC334=Sheet1!$B$2,'B. Expenditures'!L334,IF('B. Expenditures'!$AC334=Sheet1!$B$4,'B. Expenditures'!X334,IF($AC334=Sheet1!$B$3,'B. Expenditures'!R334,\"\")))","v":""},{"$f":"IF($AC334=Sheet1!$B$2,'B. Expenditures'!M334,IF('B. Expenditures'!$AC334=Sheet1!$B$4,'B. Expenditures'!Y334,IF($AC334=Sheet1!$B$3,'B. Expenditures'!S334,\"\")))","v":""},{"$f":"IF($AC334=Sheet1!$B$2,'B. Expenditures'!N334,IF('B. Expenditures'!$AC334=Sheet1!$B$4,'B. Expenditures'!Z334,IF($AC334=Sheet1!$B$3,'B. Expenditures'!T334,\"\")))","v":""},{"$f":"IF($AC334=Sheet1!$B$2,'B. Expenditures'!O334,IF('B. Expenditures'!$AC334=Sheet1!$B$4,'B. Expenditures'!AA334,IF($AC334=Sheet1!$B$3,'B. Expenditures'!U334,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I335)*K335, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E335/'A. Revenue'!$C$30), ('B. Expenditures'!$F335/'A. Revenue'!$D$30), ('B. Expenditures'!$G335/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E335/'A. Revenue'!$C$30), ('B. Expenditures'!$F335/'A. Revenue'!$D$30), ('B. Expenditures'!$G335/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E335/'A. Revenue'!$C$30), ('B. Expenditures'!$F335/'A. Revenue'!$D$30), ('B. Expenditures'!$G335/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E335/'A. Revenue'!$C$30), ('B. Expenditures'!$F335/'A. Revenue'!$D$30), ('B. Expenditures'!$G335/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E335/'A. Revenue'!$C$30), ('B. Expenditures'!$F335/'A. Revenue'!$D$30), ('B. Expenditures'!$G335/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC335=Sheet1!$B$2,'B. Expenditures'!K335,IF('B. Expenditures'!$AC335=Sheet1!$B$4,'B. Expenditures'!W335,IF($AC335=Sheet1!$B$3,'B. Expenditures'!Q335,\"\")))","v":""},{"$f":"IF($AC335=Sheet1!$B$2,'B. Expenditures'!L335,IF('B. Expenditures'!$AC335=Sheet1!$B$4,'B. Expenditures'!X335,IF($AC335=Sheet1!$B$3,'B. Expenditures'!R335,\"\")))","v":""},{"$f":"IF($AC335=Sheet1!$B$2,'B. Expenditures'!M335,IF('B. Expenditures'!$AC335=Sheet1!$B$4,'B. Expenditures'!Y335,IF($AC335=Sheet1!$B$3,'B. Expenditures'!S335,\"\")))","v":""},{"$f":"IF($AC335=Sheet1!$B$2,'B. Expenditures'!N335,IF('B. Expenditures'!$AC335=Sheet1!$B$4,'B. Expenditures'!Z335,IF($AC335=Sheet1!$B$3,'B. Expenditures'!T335,\"\")))","v":""},{"$f":"IF($AC335=Sheet1!$B$2,'B. Expenditures'!O335,IF('B. Expenditures'!$AC335=Sheet1!$B$4,'B. Expenditures'!AA335,IF($AC335=Sheet1!$B$3,'B. Expenditures'!U335,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I336)*K336, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E336/'A. Revenue'!$C$30), ('B. Expenditures'!$F336/'A. Revenue'!$D$30), ('B. Expenditures'!$G336/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E336/'A. Revenue'!$C$30), ('B. Expenditures'!$F336/'A. Revenue'!$D$30), ('B. Expenditures'!$G336/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E336/'A. Revenue'!$C$30), ('B. Expenditures'!$F336/'A. Revenue'!$D$30), ('B. Expenditures'!$G336/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E336/'A. Revenue'!$C$30), ('B. Expenditures'!$F336/'A. Revenue'!$D$30), ('B. Expenditures'!$G336/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E336/'A. Revenue'!$C$30), ('B. Expenditures'!$F336/'A. Revenue'!$D$30), ('B. Expenditures'!$G336/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC336=Sheet1!$B$2,'B. Expenditures'!K336,IF('B. Expenditures'!$AC336=Sheet1!$B$4,'B. Expenditures'!W336,IF($AC336=Sheet1!$B$3,'B. Expenditures'!Q336,\"\")))","v":""},{"$f":"IF($AC336=Sheet1!$B$2,'B. Expenditures'!L336,IF('B. Expenditures'!$AC336=Sheet1!$B$4,'B. Expenditures'!X336,IF($AC336=Sheet1!$B$3,'B. Expenditures'!R336,\"\")))","v":""},{"$f":"IF($AC336=Sheet1!$B$2,'B. Expenditures'!M336,IF('B. Expenditures'!$AC336=Sheet1!$B$4,'B. Expenditures'!Y336,IF($AC336=Sheet1!$B$3,'B. Expenditures'!S336,\"\")))","v":""},{"$f":"IF($AC336=Sheet1!$B$2,'B. Expenditures'!N336,IF('B. Expenditures'!$AC336=Sheet1!$B$4,'B. Expenditures'!Z336,IF($AC336=Sheet1!$B$3,'B. Expenditures'!T336,\"\")))","v":""},{"$f":"IF($AC336=Sheet1!$B$2,'B. Expenditures'!O336,IF('B. Expenditures'!$AC336=Sheet1!$B$4,'B. Expenditures'!AA336,IF($AC336=Sheet1!$B$3,'B. Expenditures'!U336,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I337)*K337, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E337/'A. Revenue'!$C$30), ('B. Expenditures'!$F337/'A. Revenue'!$D$30), ('B. Expenditures'!$G337/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E337/'A. Revenue'!$C$30), ('B. Expenditures'!$F337/'A. Revenue'!$D$30), ('B. Expenditures'!$G337/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E337/'A. Revenue'!$C$30), ('B. Expenditures'!$F337/'A. Revenue'!$D$30), ('B. Expenditures'!$G337/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E337/'A. Revenue'!$C$30), ('B. Expenditures'!$F337/'A. Revenue'!$D$30), ('B. Expenditures'!$G337/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E337/'A. Revenue'!$C$30), ('B. Expenditures'!$F337/'A. Revenue'!$D$30), ('B. Expenditures'!$G337/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC337=Sheet1!$B$2,'B. Expenditures'!K337,IF('B. Expenditures'!$AC337=Sheet1!$B$4,'B. Expenditures'!W337,IF($AC337=Sheet1!$B$3,'B. Expenditures'!Q337,\"\")))","v":""},{"$f":"IF($AC337=Sheet1!$B$2,'B. Expenditures'!L337,IF('B. Expenditures'!$AC337=Sheet1!$B$4,'B. Expenditures'!X337,IF($AC337=Sheet1!$B$3,'B. Expenditures'!R337,\"\")))","v":""},{"$f":"IF($AC337=Sheet1!$B$2,'B. Expenditures'!M337,IF('B. Expenditures'!$AC337=Sheet1!$B$4,'B. Expenditures'!Y337,IF($AC337=Sheet1!$B$3,'B. Expenditures'!S337,\"\")))","v":""},{"$f":"IF($AC337=Sheet1!$B$2,'B. Expenditures'!N337,IF('B. Expenditures'!$AC337=Sheet1!$B$4,'B. Expenditures'!Z337,IF($AC337=Sheet1!$B$3,'B. Expenditures'!T337,\"\")))","v":""},{"$f":"IF($AC337=Sheet1!$B$2,'B. Expenditures'!O337,IF('B. Expenditures'!$AC337=Sheet1!$B$4,'B. Expenditures'!AA337,IF($AC337=Sheet1!$B$3,'B. Expenditures'!U337,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I338)*K338, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E338/'A. Revenue'!$C$30), ('B. Expenditures'!$F338/'A. Revenue'!$D$30), ('B. Expenditures'!$G338/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E338/'A. Revenue'!$C$30), ('B. Expenditures'!$F338/'A. Revenue'!$D$30), ('B. Expenditures'!$G338/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E338/'A. Revenue'!$C$30), ('B. Expenditures'!$F338/'A. Revenue'!$D$30), ('B. Expenditures'!$G338/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E338/'A. Revenue'!$C$30), ('B. Expenditures'!$F338/'A. Revenue'!$D$30), ('B. Expenditures'!$G338/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E338/'A. Revenue'!$C$30), ('B. Expenditures'!$F338/'A. Revenue'!$D$30), ('B. Expenditures'!$G338/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC338=Sheet1!$B$2,'B. Expenditures'!K338,IF('B. Expenditures'!$AC338=Sheet1!$B$4,'B. Expenditures'!W338,IF($AC338=Sheet1!$B$3,'B. Expenditures'!Q338,\"\")))","v":""},{"$f":"IF($AC338=Sheet1!$B$2,'B. Expenditures'!L338,IF('B. Expenditures'!$AC338=Sheet1!$B$4,'B. Expenditures'!X338,IF($AC338=Sheet1!$B$3,'B. Expenditures'!R338,\"\")))","v":""},{"$f":"IF($AC338=Sheet1!$B$2,'B. Expenditures'!M338,IF('B. Expenditures'!$AC338=Sheet1!$B$4,'B. Expenditures'!Y338,IF($AC338=Sheet1!$B$3,'B. Expenditures'!S338,\"\")))","v":""},{"$f":"IF($AC338=Sheet1!$B$2,'B. Expenditures'!N338,IF('B. Expenditures'!$AC338=Sheet1!$B$4,'B. Expenditures'!Z338,IF($AC338=Sheet1!$B$3,'B. Expenditures'!T338,\"\")))","v":""},{"$f":"IF($AC338=Sheet1!$B$2,'B. Expenditures'!O338,IF('B. Expenditures'!$AC338=Sheet1!$B$4,'B. Expenditures'!AA338,IF($AC338=Sheet1!$B$3,'B. Expenditures'!U338,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I339)*K339, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E339/'A. Revenue'!$C$30), ('B. Expenditures'!$F339/'A. Revenue'!$D$30), ('B. Expenditures'!$G339/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E339/'A. Revenue'!$C$30), ('B. Expenditures'!$F339/'A. Revenue'!$D$30), ('B. Expenditures'!$G339/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E339/'A. Revenue'!$C$30), ('B. Expenditures'!$F339/'A. Revenue'!$D$30), ('B. Expenditures'!$G339/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E339/'A. Revenue'!$C$30), ('B. Expenditures'!$F339/'A. Revenue'!$D$30), ('B. Expenditures'!$G339/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E339/'A. Revenue'!$C$30), ('B. Expenditures'!$F339/'A. Revenue'!$D$30), ('B. Expenditures'!$G339/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC339=Sheet1!$B$2,'B. Expenditures'!K339,IF('B. Expenditures'!$AC339=Sheet1!$B$4,'B. Expenditures'!W339,IF($AC339=Sheet1!$B$3,'B. Expenditures'!Q339,\"\")))","v":""},{"$f":"IF($AC339=Sheet1!$B$2,'B. Expenditures'!L339,IF('B. Expenditures'!$AC339=Sheet1!$B$4,'B. Expenditures'!X339,IF($AC339=Sheet1!$B$3,'B. Expenditures'!R339,\"\")))","v":""},{"$f":"IF($AC339=Sheet1!$B$2,'B. Expenditures'!M339,IF('B. Expenditures'!$AC339=Sheet1!$B$4,'B. Expenditures'!Y339,IF($AC339=Sheet1!$B$3,'B. Expenditures'!S339,\"\")))","v":""},{"$f":"IF($AC339=Sheet1!$B$2,'B. Expenditures'!N339,IF('B. Expenditures'!$AC339=Sheet1!$B$4,'B. Expenditures'!Z339,IF($AC339=Sheet1!$B$3,'B. Expenditures'!T339,\"\")))","v":""},{"$f":"IF($AC339=Sheet1!$B$2,'B. Expenditures'!O339,IF('B. Expenditures'!$AC339=Sheet1!$B$4,'B. Expenditures'!AA339,IF($AC339=Sheet1!$B$3,'B. Expenditures'!U339,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I340)*K340, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E340/'A. Revenue'!$C$30), ('B. Expenditures'!$F340/'A. Revenue'!$D$30), ('B. Expenditures'!$G340/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E340/'A. Revenue'!$C$30), ('B. Expenditures'!$F340/'A. Revenue'!$D$30), ('B. Expenditures'!$G340/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E340/'A. Revenue'!$C$30), ('B. Expenditures'!$F340/'A. Revenue'!$D$30), ('B. Expenditures'!$G340/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E340/'A. Revenue'!$C$30), ('B. Expenditures'!$F340/'A. Revenue'!$D$30), ('B. Expenditures'!$G340/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E340/'A. Revenue'!$C$30), ('B. Expenditures'!$F340/'A. Revenue'!$D$30), ('B. Expenditures'!$G340/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC340=Sheet1!$B$2,'B. Expenditures'!K340,IF('B. Expenditures'!$AC340=Sheet1!$B$4,'B. Expenditures'!W340,IF($AC340=Sheet1!$B$3,'B. Expenditures'!Q340,\"\")))","v":""},{"$f":"IF($AC340=Sheet1!$B$2,'B. Expenditures'!L340,IF('B. Expenditures'!$AC340=Sheet1!$B$4,'B. Expenditures'!X340,IF($AC340=Sheet1!$B$3,'B. Expenditures'!R340,\"\")))","v":""},{"$f":"IF($AC340=Sheet1!$B$2,'B. Expenditures'!M340,IF('B. Expenditures'!$AC340=Sheet1!$B$4,'B. Expenditures'!Y340,IF($AC340=Sheet1!$B$3,'B. Expenditures'!S340,\"\")))","v":""},{"$f":"IF($AC340=Sheet1!$B$2,'B. Expenditures'!N340,IF('B. Expenditures'!$AC340=Sheet1!$B$4,'B. Expenditures'!Z340,IF($AC340=Sheet1!$B$3,'B. Expenditures'!T340,\"\")))","v":""},{"$f":"IF($AC340=Sheet1!$B$2,'B. Expenditures'!O340,IF('B. Expenditures'!$AC340=Sheet1!$B$4,'B. Expenditures'!AA340,IF($AC340=Sheet1!$B$3,'B. Expenditures'!U340,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,,-E341,G341), \"\")","v":""},null,"",{"$f":"IFERROR((1+$I341)*K341, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E341/'A. Revenue'!$C$30), ('B. Expenditures'!$F341/'A. Revenue'!$D$30), ('B. Expenditures'!$G341/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E341/'A. Revenue'!$C$30), ('B. Expenditures'!$F341/'A. Revenue'!$D$30), ('B. Expenditures'!$G341/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E341/'A. Revenue'!$C$30), ('B. Expenditures'!$F341/'A. Revenue'!$D$30), ('B. Expenditures'!$G341/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E341/'A. Revenue'!$C$30), ('B. Expenditures'!$F341/'A. Revenue'!$D$30), ('B. Expenditures'!$G341/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E341/'A. Revenue'!$C$30), ('B. Expenditures'!$F341/'A. Revenue'!$D$30), ('B. Expenditures'!$G341/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC341=Sheet1!$B$2,'B. Expenditures'!K341,IF('B. Expenditures'!$AC341=Sheet1!$B$4,'B. Expenditures'!W341,IF($AC341=Sheet1!$B$3,'B. Expenditures'!Q341,\"\")))","v":""},{"$f":"IF($AC341=Sheet1!$B$2,'B. Expenditures'!L341,IF('B. Expenditures'!$AC341=Sheet1!$B$4,'B. Expenditures'!X341,IF($AC341=Sheet1!$B$3,'B. Expenditures'!R341,\"\")))","v":""},{"$f":"IF($AC341=Sheet1!$B$2,'B. Expenditures'!M341,IF('B. Expenditures'!$AC341=Sheet1!$B$4,'B. Expenditures'!Y341,IF($AC341=Sheet1!$B$3,'B. Expenditures'!S341,\"\")))","v":""},{"$f":"IF($AC341=Sheet1!$B$2,'B. Expenditures'!N341,IF('B. Expenditures'!$AC341=Sheet1!$B$4,'B. Expenditures'!Z341,IF($AC341=Sheet1!$B$3,'B. Expenditures'!T341,\"\")))","v":""},{"$f":"IF($AC341=Sheet1!$B$2,'B. Expenditures'!O341,IF('B. Expenditures'!$AC341=Sheet1!$B$4,'B. Expenditures'!AA341,IF($AC341=Sheet1!$B$3,'B. Expenditures'!U341,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I342)*K342, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E342/'A. Revenue'!$C$30), ('B. Expenditures'!$F342/'A. Revenue'!$D$30), ('B. Expenditures'!$G342/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E342/'A. Revenue'!$C$30), ('B. Expenditures'!$F342/'A. Revenue'!$D$30), ('B. Expenditures'!$G342/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E342/'A. Revenue'!$C$30), ('B. Expenditures'!$F342/'A. Revenue'!$D$30), ('B. Expenditures'!$G342/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E342/'A. Revenue'!$C$30), ('B. Expenditures'!$F342/'A. Revenue'!$D$30), ('B. Expenditures'!$G342/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E342/'A. Revenue'!$C$30), ('B. Expenditures'!$F342/'A. Revenue'!$D$30), ('B. Expenditures'!$G342/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC342=Sheet1!$B$2,'B. Expenditures'!K342,IF('B. Expenditures'!$AC342=Sheet1!$B$4,'B. Expenditures'!W342,IF($AC342=Sheet1!$B$3,'B. Expenditures'!Q342,\"\")))","v":""},{"$f":"IF($AC342=Sheet1!$B$2,'B. Expenditures'!L342,IF('B. Expenditures'!$AC342=Sheet1!$B$4,'B. Expenditures'!X342,IF($AC342=Sheet1!$B$3,'B. Expenditures'!R342,\"\")))","v":""},{"$f":"IF($AC342=Sheet1!$B$2,'B. Expenditures'!M342,IF('B. Expenditures'!$AC342=Sheet1!$B$4,'B. Expenditures'!Y342,IF($AC342=Sheet1!$B$3,'B. Expenditures'!S342,\"\")))","v":""},{"$f":"IF($AC342=Sheet1!$B$2,'B. Expenditures'!N342,IF('B. Expenditures'!$AC342=Sheet1!$B$4,'B. Expenditures'!Z342,IF($AC342=Sheet1!$B$3,'B. Expenditures'!T342,\"\")))","v":""},{"$f":"IF($AC342=Sheet1!$B$2,'B. Expenditures'!O342,IF('B. Expenditures'!$AC342=Sheet1!$B$4,'B. Expenditures'!AA342,IF($AC342=Sheet1!$B$3,'B. Expenditures'!U342,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I343)*K343, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E343/'A. Revenue'!$C$30), ('B. Expenditures'!$F343/'A. Revenue'!$D$30), ('B. Expenditures'!$G343/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E343/'A. Revenue'!$C$30), ('B. Expenditures'!$F343/'A. Revenue'!$D$30), ('B. Expenditures'!$G343/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E343/'A. Revenue'!$C$30), ('B. Expenditures'!$F343/'A. Revenue'!$D$30), ('B. Expenditures'!$G343/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E343/'A. Revenue'!$C$30), ('B. Expenditures'!$F343/'A. Revenue'!$D$30), ('B. Expenditures'!$G343/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E343/'A. Revenue'!$C$30), ('B. Expenditures'!$F343/'A. Revenue'!$D$30), ('B. Expenditures'!$G343/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC343=Sheet1!$B$2,'B. Expenditures'!K343,IF('B. Expenditures'!$AC343=Sheet1!$B$4,'B. Expenditures'!W343,IF($AC343=Sheet1!$B$3,'B. Expenditures'!Q343,\"\")))","v":""},{"$f":"IF($AC343=Sheet1!$B$2,'B. Expenditures'!L343,IF('B. Expenditures'!$AC343=Sheet1!$B$4,'B. Expenditures'!X343,IF($AC343=Sheet1!$B$3,'B. Expenditures'!R343,\"\")))","v":""},{"$f":"IF($AC343=Sheet1!$B$2,'B. Expenditures'!M343,IF('B. Expenditures'!$AC343=Sheet1!$B$4,'B. Expenditures'!Y343,IF($AC343=Sheet1!$B$3,'B. Expenditures'!S343,\"\")))","v":""},{"$f":"IF($AC343=Sheet1!$B$2,'B. Expenditures'!N343,IF('B. Expenditures'!$AC343=Sheet1!$B$4,'B. Expenditures'!Z343,IF($AC343=Sheet1!$B$3,'B. Expenditures'!T343,\"\")))","v":""},{"$f":"IF($AC343=Sheet1!$B$2,'B. Expenditures'!O343,IF('B. Expenditures'!$AC343=Sheet1!$B$4,'B. Expenditures'!AA343,IF($AC343=Sheet1!$B$3,'B. Expenditures'!U343,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I344)*K344, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E344/'A. Revenue'!$C$30), ('B. Expenditures'!$F344/'A. Revenue'!$D$30), ('B. Expenditures'!$G344/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E344/'A. Revenue'!$C$30), ('B. Expenditures'!$F344/'A. Revenue'!$D$30), ('B. Expenditures'!$G344/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E344/'A. Revenue'!$C$30), ('B. Expenditures'!$F344/'A. Revenue'!$D$30), ('B. Expenditures'!$G344/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E344/'A. Revenue'!$C$30), ('B. Expenditures'!$F344/'A. Revenue'!$D$30), ('B. Expenditures'!$G344/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E344/'A. Revenue'!$C$30), ('B. Expenditures'!$F344/'A. Revenue'!$D$30), ('B. Expenditures'!$G344/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC344=Sheet1!$B$2,'B. Expenditures'!K344,IF('B. Expenditures'!$AC344=Sheet1!$B$4,'B. Expenditures'!W344,IF($AC344=Sheet1!$B$3,'B. Expenditures'!Q344,\"\")))","v":""},{"$f":"IF($AC344=Sheet1!$B$2,'B. Expenditures'!L344,IF('B. Expenditures'!$AC344=Sheet1!$B$4,'B. Expenditures'!X344,IF($AC344=Sheet1!$B$3,'B. Expenditures'!R344,\"\")))","v":""},{"$f":"IF($AC344=Sheet1!$B$2,'B. Expenditures'!M344,IF('B. Expenditures'!$AC344=Sheet1!$B$4,'B. Expenditures'!Y344,IF($AC344=Sheet1!$B$3,'B. Expenditures'!S344,\"\")))","v":""},{"$f":"IF($AC344=Sheet1!$B$2,'B. Expenditures'!N344,IF('B. Expenditures'!$AC344=Sheet1!$B$4,'B. Expenditures'!Z344,IF($AC344=Sheet1!$B$3,'B. Expenditures'!T344,\"\")))","v":""},{"$f":"IF($AC344=Sheet1!$B$2,'B. Expenditures'!O344,IF('B. Expenditures'!$AC344=Sheet1!$B$4,'B. Expenditures'!AA344,IF($AC344=Sheet1!$B$3,'B. Expenditures'!U344,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I345)*K345, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E345/'A. Revenue'!$C$30), ('B. Expenditures'!$F345/'A. Revenue'!$D$30), ('B. Expenditures'!$G345/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E345/'A. Revenue'!$C$30), ('B. Expenditures'!$F345/'A. Revenue'!$D$30), ('B. Expenditures'!$G345/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E345/'A. Revenue'!$C$30), ('B. Expenditures'!$F345/'A. Revenue'!$D$30), ('B. Expenditures'!$G345/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E345/'A. Revenue'!$C$30), ('B. Expenditures'!$F345/'A. Revenue'!$D$30), ('B. Expenditures'!$G345/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E345/'A. Revenue'!$C$30), ('B. Expenditures'!$F345/'A. Revenue'!$D$30), ('B. Expenditures'!$G345/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC345=Sheet1!$B$2,'B. Expenditures'!K345,IF('B. Expenditures'!$AC345=Sheet1!$B$4,'B. Expenditures'!W345,IF($AC345=Sheet1!$B$3,'B. Expenditures'!Q345,\"\")))","v":""},{"$f":"IF($AC345=Sheet1!$B$2,'B. Expenditures'!L345,IF('B. Expenditures'!$AC345=Sheet1!$B$4,'B. Expenditures'!X345,IF($AC345=Sheet1!$B$3,'B. Expenditures'!R345,\"\")))","v":""},{"$f":"IF($AC345=Sheet1!$B$2,'B. Expenditures'!M345,IF('B. Expenditures'!$AC345=Sheet1!$B$4,'B. Expenditures'!Y345,IF($AC345=Sheet1!$B$3,'B. Expenditures'!S345,\"\")))","v":""},{"$f":"IF($AC345=Sheet1!$B$2,'B. Expenditures'!N345,IF('B. Expenditures'!$AC345=Sheet1!$B$4,'B. Expenditures'!Z345,IF($AC345=Sheet1!$B$3,'B. Expenditures'!T345,\"\")))","v":""},{"$f":"IF($AC345=Sheet1!$B$2,'B. Expenditures'!O345,IF('B. Expenditures'!$AC345=Sheet1!$B$4,'B. Expenditures'!AA345,IF($AC345=Sheet1!$B$3,'B. Expenditures'!U345,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I346)*K346, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E346/'A. Revenue'!$C$30), ('B. Expenditures'!$F346/'A. Revenue'!$D$30), ('B. Expenditures'!$G346/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E346/'A. Revenue'!$C$30), ('B. Expenditures'!$F346/'A. Revenue'!$D$30), ('B. Expenditures'!$G346/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E346/'A. Revenue'!$C$30), ('B. Expenditures'!$F346/'A. Revenue'!$D$30), ('B. Expenditures'!$G346/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E346/'A. Revenue'!$C$30), ('B. Expenditures'!$F346/'A. Revenue'!$D$30), ('B. Expenditures'!$G346/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E346/'A. Revenue'!$C$30), ('B. Expenditures'!$F346/'A. Revenue'!$D$30), ('B. Expenditures'!$G346/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC346=Sheet1!$B$2,'B. Expenditures'!K346,IF('B. Expenditures'!$AC346=Sheet1!$B$4,'B. Expenditures'!W346,IF($AC346=Sheet1!$B$3,'B. Expenditures'!Q346,\"\")))","v":""},{"$f":"IF($AC346=Sheet1!$B$2,'B. Expenditures'!L346,IF('B. Expenditures'!$AC346=Sheet1!$B$4,'B. Expenditures'!X346,IF($AC346=Sheet1!$B$3,'B. Expenditures'!R346,\"\")))","v":""},{"$f":"IF($AC346=Sheet1!$B$2,'B. Expenditures'!M346,IF('B. Expenditures'!$AC346=Sheet1!$B$4,'B. Expenditures'!Y346,IF($AC346=Sheet1!$B$3,'B. Expenditures'!S346,\"\")))","v":""},{"$f":"IF($AC346=Sheet1!$B$2,'B. Expenditures'!N346,IF('B. Expenditures'!$AC346=Sheet1!$B$4,'B. Expenditures'!Z346,IF($AC346=Sheet1!$B$3,'B. Expenditures'!T346,\"\")))","v":""},{"$f":"IF($AC346=Sheet1!$B$2,'B. Expenditures'!O346,IF('B. Expenditures'!$AC346=Sheet1!$B$4,'B. Expenditures'!AA346,IF($AC346=Sheet1!$B$3,'B. Expenditures'!U346,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I347)*K347, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E347/'A. Revenue'!$C$30), ('B. Expenditures'!$F347/'A. Revenue'!$D$30), ('B. Expenditures'!$G347/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E347/'A. Revenue'!$C$30), ('B. Expenditures'!$F347/'A. Revenue'!$D$30), ('B. Expenditures'!$G347/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E347/'A. Revenue'!$C$30), ('B. Expenditures'!$F347/'A. Revenue'!$D$30), ('B. Expenditures'!$G347/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E347/'A. Revenue'!$C$30), ('B. Expenditures'!$F347/'A. Revenue'!$D$30), ('B. Expenditures'!$G347/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E347/'A. Revenue'!$C$30), ('B. Expenditures'!$F347/'A. Revenue'!$D$30), ('B. Expenditures'!$G347/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC347=Sheet1!$B$2,'B. Expenditures'!K347,IF('B. Expenditures'!$AC347=Sheet1!$B$4,'B. Expenditures'!W347,IF($AC347=Sheet1!$B$3,'B. Expenditures'!Q347,\"\")))","v":""},{"$f":"IF($AC347=Sheet1!$B$2,'B. Expenditures'!L347,IF('B. Expenditures'!$AC347=Sheet1!$B$4,'B. Expenditures'!X347,IF($AC347=Sheet1!$B$3,'B. Expenditures'!R347,\"\")))","v":""},{"$f":"IF($AC347=Sheet1!$B$2,'B. Expenditures'!M347,IF('B. Expenditures'!$AC347=Sheet1!$B$4,'B. Expenditures'!Y347,IF($AC347=Sheet1!$B$3,'B. Expenditures'!S347,\"\")))","v":""},{"$f":"IF($AC347=Sheet1!$B$2,'B. Expenditures'!N347,IF('B. Expenditures'!$AC347=Sheet1!$B$4,'B. Expenditures'!Z347,IF($AC347=Sheet1!$B$3,'B. Expenditures'!T347,\"\")))","v":""},{"$f":"IF($AC347=Sheet1!$B$2,'B. Expenditures'!O347,IF('B. Expenditures'!$AC347=Sheet1!$B$4,'B. Expenditures'!AA347,IF($AC347=Sheet1!$B$3,'B. Expenditures'!U347,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I348)*K348, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E348/'A. Revenue'!$C$30), ('B. Expenditures'!$F348/'A. Revenue'!$D$30), ('B. Expenditures'!$G348/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E348/'A. Revenue'!$C$30), ('B. Expenditures'!$F348/'A. Revenue'!$D$30), ('B. Expenditures'!$G348/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E348/'A. Revenue'!$C$30), ('B. Expenditures'!$F348/'A. Revenue'!$D$30), ('B. Expenditures'!$G348/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E348/'A. Revenue'!$C$30), ('B. Expenditures'!$F348/'A. Revenue'!$D$30), ('B. Expenditures'!$G348/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E348/'A. Revenue'!$C$30), ('B. Expenditures'!$F348/'A. Revenue'!$D$30), ('B. Expenditures'!$G348/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC348=Sheet1!$B$2,'B. Expenditures'!K348,IF('B. Expenditures'!$AC348=Sheet1!$B$4,'B. Expenditures'!W348,IF($AC348=Sheet1!$B$3,'B. Expenditures'!Q348,\"\")))","v":""},{"$f":"IF($AC348=Sheet1!$B$2,'B. Expenditures'!L348,IF('B. Expenditures'!$AC348=Sheet1!$B$4,'B. Expenditures'!X348,IF($AC348=Sheet1!$B$3,'B. Expenditures'!R348,\"\")))","v":""},{"$f":"IF($AC348=Sheet1!$B$2,'B. Expenditures'!M348,IF('B. Expenditures'!$AC348=Sheet1!$B$4,'B. Expenditures'!Y348,IF($AC348=Sheet1!$B$3,'B. Expenditures'!S348,\"\")))","v":""},{"$f":"IF($AC348=Sheet1!$B$2,'B. Expenditures'!N348,IF('B. Expenditures'!$AC348=Sheet1!$B$4,'B. Expenditures'!Z348,IF($AC348=Sheet1!$B$3,'B. Expenditures'!T348,\"\")))","v":""},{"$f":"IF($AC348=Sheet1!$B$2,'B. Expenditures'!O348,IF('B. Expenditures'!$AC348=Sheet1!$B$4,'B. Expenditures'!AA348,IF($AC348=Sheet1!$B$3,'B. Expenditures'!U348,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR((1+$I349)*G349, \"\")","v":""},{"$f":"IFERROR((1+$I349)*K349, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E349/'A. Revenue'!$C$30), ('B. Expenditures'!$F349/'A. Revenue'!$D$30), ('B. Expenditures'!$G349/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E349/'A. Revenue'!$C$30), ('B. Expenditures'!$F349/'A. Revenue'!$D$30), ('B. Expenditures'!$G349/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E349/'A. Revenue'!$C$30), ('B. Expenditures'!$F349/'A. Revenue'!$D$30), ('B. Expenditures'!$G349/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E349/'A. Revenue'!$C$30), ('B. Expenditures'!$F349/'A. Revenue'!$D$30), ('B. Expenditures'!$G349/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E349/'A. Revenue'!$C$30), ('B. Expenditures'!$F349/'A. Revenue'!$D$30), ('B. Expenditures'!$G349/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC349=Sheet1!$B$2,'B. Expenditures'!K349,IF('B. Expenditures'!$AC349=Sheet1!$B$4,'B. Expenditures'!W349,IF($AC349=Sheet1!$B$3,'B. Expenditures'!Q349,\"\")))","v":""},{"$f":"IF($AC349=Sheet1!$B$2,'B. Expenditures'!L349,IF('B. Expenditures'!$AC349=Sheet1!$B$4,'B. Expenditures'!X349,IF($AC349=Sheet1!$B$3,'B. Expenditures'!R349,\"\")))","v":""},{"$f":"IF($AC349=Sheet1!$B$2,'B. Expenditures'!M349,IF('B. Expenditures'!$AC349=Sheet1!$B$4,'B. Expenditures'!Y349,IF($AC349=Sheet1!$B$3,'B. Expenditures'!S349,\"\")))","v":""},{"$f":"IF($AC349=Sheet1!$B$2,'B. Expenditures'!N349,IF('B. Expenditures'!$AC349=Sheet1!$B$4,'B. Expenditures'!Z349,IF($AC349=Sheet1!$B$3,'B. Expenditures'!T349,\"\")))","v":""},{"$f":"IF($AC349=Sheet1!$B$2,'B. Expenditures'!O349,IF('B. Expenditures'!$AC349=Sheet1!$B$4,'B. Expenditures'!AA349,IF($AC349=Sheet1!$B$3,'B. Expenditures'!U349,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I350)*K350, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E350/'A. Revenue'!$C$30), ('B. Expenditures'!$F350/'A. Revenue'!$D$30), ('B. Expenditures'!$G350/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E350/'A. Revenue'!$C$30), ('B. Expenditures'!$F350/'A. Revenue'!$D$30), ('B. Expenditures'!$G350/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E350/'A. Revenue'!$C$30), ('B. Expenditures'!$F350/'A. Revenue'!$D$30), ('B. Expenditures'!$G350/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E350/'A. Revenue'!$C$30), ('B. Expenditures'!$F350/'A. Revenue'!$D$30), ('B. Expenditures'!$G350/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E350/'A. Revenue'!$C$30), ('B. Expenditures'!$F350/'A. Revenue'!$D$30), ('B. Expenditures'!$G350/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC350=Sheet1!$B$2,'B. Expenditures'!K350,IF('B. Expenditures'!$AC350=Sheet1!$B$4,'B. Expenditures'!W350,IF($AC350=Sheet1!$B$3,'B. Expenditures'!Q350,\"\")))","v":""},{"$f":"IF($AC350=Sheet1!$B$2,'B. Expenditures'!L350,IF('B. Expenditures'!$AC350=Sheet1!$B$4,'B. Expenditures'!X350,IF($AC350=Sheet1!$B$3,'B. Expenditures'!R350,\"\")))","v":""},{"$f":"IF($AC350=Sheet1!$B$2,'B. Expenditures'!M350,IF('B. Expenditures'!$AC350=Sheet1!$B$4,'B. Expenditures'!Y350,IF($AC350=Sheet1!$B$3,'B. Expenditures'!S350,\"\")))","v":""},{"$f":"IF($AC350=Sheet1!$B$2,'B. Expenditures'!N350,IF('B. Expenditures'!$AC350=Sheet1!$B$4,'B. Expenditures'!Z350,IF($AC350=Sheet1!$B$3,'B. Expenditures'!T350,\"\")))","v":""},{"$f":"IF($AC350=Sheet1!$B$2,'B. Expenditures'!O350,IF('B. Expenditures'!$AC350=Sheet1!$B$4,'B. Expenditures'!AA350,IF($AC350=Sheet1!$B$3,'B. Expenditures'!U350,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I351)*K351, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E351/'A. Revenue'!$C$30), ('B. Expenditures'!$F351/'A. Revenue'!$D$30), ('B. Expenditures'!$G351/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E351/'A. Revenue'!$C$30), ('B. Expenditures'!$F351/'A. Revenue'!$D$30), ('B. Expenditures'!$G351/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E351/'A. Revenue'!$C$30), ('B. Expenditures'!$F351/'A. Revenue'!$D$30), ('B. Expenditures'!$G351/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E351/'A. Revenue'!$C$30), ('B. Expenditures'!$F351/'A. Revenue'!$D$30), ('B. Expenditures'!$G351/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E351/'A. Revenue'!$C$30), ('B. Expenditures'!$F351/'A. Revenue'!$D$30), ('B. Expenditures'!$G351/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC351=Sheet1!$B$2,'B. Expenditures'!K351,IF('B. Expenditures'!$AC351=Sheet1!$B$4,'B. Expenditures'!W351,IF($AC351=Sheet1!$B$3,'B. Expenditures'!Q351,\"\")))","v":""},{"$f":"IF($AC351=Sheet1!$B$2,'B. Expenditures'!L351,IF('B. Expenditures'!$AC351=Sheet1!$B$4,'B. Expenditures'!X351,IF($AC351=Sheet1!$B$3,'B. Expenditures'!R351,\"\")))","v":""},{"$f":"IF($AC351=Sheet1!$B$2,'B. Expenditures'!M351,IF('B. Expenditures'!$AC351=Sheet1!$B$4,'B. Expenditures'!Y351,IF($AC351=Sheet1!$B$3,'B. Expenditures'!S351,\"\")))","v":""},{"$f":"IF($AC351=Sheet1!$B$2,'B. Expenditures'!N351,IF('B. Expenditures'!$AC351=Sheet1!$B$4,'B. Expenditures'!Z351,IF($AC351=Sheet1!$B$3,'B. Expenditures'!T351,\"\")))","v":""},{"$f":"IF($AC351=Sheet1!$B$2,'B. Expenditures'!O351,IF('B. Expenditures'!$AC351=Sheet1!$B$4,'B. Expenditures'!AA351,IF($AC351=Sheet1!$B$3,'B. Expenditures'!U351,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I352)*K352, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E352/'A. Revenue'!$C$30), ('B. Expenditures'!$F352/'A. Revenue'!$D$30), ('B. Expenditures'!$G352/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E352/'A. Revenue'!$C$30), ('B. Expenditures'!$F352/'A. Revenue'!$D$30), ('B. Expenditures'!$G352/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E352/'A. Revenue'!$C$30), ('B. Expenditures'!$F352/'A. Revenue'!$D$30), ('B. Expenditures'!$G352/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E352/'A. Revenue'!$C$30), ('B. Expenditures'!$F352/'A. Revenue'!$D$30), ('B. Expenditures'!$G352/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E352/'A. Revenue'!$C$30), ('B. Expenditures'!$F352/'A. Revenue'!$D$30), ('B. Expenditures'!$G352/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC352=Sheet1!$B$2,'B. Expenditures'!K352,IF('B. Expenditures'!$AC352=Sheet1!$B$4,'B. Expenditures'!W352,IF($AC352=Sheet1!$B$3,'B. Expenditures'!Q352,\"\")))","v":""},{"$f":"IF($AC352=Sheet1!$B$2,'B. Expenditures'!L352,IF('B. Expenditures'!$AC352=Sheet1!$B$4,'B. Expenditures'!X352,IF($AC352=Sheet1!$B$3,'B. Expenditures'!R352,\"\")))","v":""},{"$f":"IF($AC352=Sheet1!$B$2,'B. Expenditures'!M352,IF('B. Expenditures'!$AC352=Sheet1!$B$4,'B. Expenditures'!Y352,IF($AC352=Sheet1!$B$3,'B. Expenditures'!S352,\"\")))","v":""},{"$f":"IF($AC352=Sheet1!$B$2,'B. Expenditures'!N352,IF('B. Expenditures'!$AC352=Sheet1!$B$4,'B. Expenditures'!Z352,IF($AC352=Sheet1!$B$3,'B. Expenditures'!T352,\"\")))","v":""},{"$f":"IF($AC352=Sheet1!$B$2,'B. Expenditures'!O352,IF('B. Expenditures'!$AC352=Sheet1!$B$4,'B. Expenditures'!AA352,IF($AC352=Sheet1!$B$3,'B. Expenditures'!U352,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I353)*K353, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E353/'A. Revenue'!$C$30), ('B. Expenditures'!$F353/'A. Revenue'!$D$30), ('B. Expenditures'!$G353/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E353/'A. Revenue'!$C$30), ('B. Expenditures'!$F353/'A. Revenue'!$D$30), ('B. Expenditures'!$G353/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E353/'A. Revenue'!$C$30), ('B. Expenditures'!$F353/'A. Revenue'!$D$30), ('B. Expenditures'!$G353/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E353/'A. Revenue'!$C$30), ('B. Expenditures'!$F353/'A. Revenue'!$D$30), ('B. Expenditures'!$G353/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E353/'A. Revenue'!$C$30), ('B. Expenditures'!$F353/'A. Revenue'!$D$30), ('B. Expenditures'!$G353/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC353=Sheet1!$B$2,'B. Expenditures'!K353,IF('B. Expenditures'!$AC353=Sheet1!$B$4,'B. Expenditures'!W353,IF($AC353=Sheet1!$B$3,'B. Expenditures'!Q353,\"\")))","v":""},{"$f":"IF($AC353=Sheet1!$B$2,'B. Expenditures'!L353,IF('B. Expenditures'!$AC353=Sheet1!$B$4,'B. Expenditures'!X353,IF($AC353=Sheet1!$B$3,'B. Expenditures'!R353,\"\")))","v":""},{"$f":"IF($AC353=Sheet1!$B$2,'B. Expenditures'!M353,IF('B. Expenditures'!$AC353=Sheet1!$B$4,'B. Expenditures'!Y353,IF($AC353=Sheet1!$B$3,'B. Expenditures'!S353,\"\")))","v":""},{"$f":"IF($AC353=Sheet1!$B$2,'B. Expenditures'!N353,IF('B. Expenditures'!$AC353=Sheet1!$B$4,'B. Expenditures'!Z353,IF($AC353=Sheet1!$B$3,'B. Expenditures'!T353,\"\")))","v":""},{"$f":"IF($AC353=Sheet1!$B$2,'B. Expenditures'!O353,IF('B. Expenditures'!$AC353=Sheet1!$B$4,'B. Expenditures'!AA353,IF($AC353=Sheet1!$B$3,'B. Expenditures'!U353,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I354)*K354, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E354/'A. Revenue'!$C$30), ('B. Expenditures'!$F354/'A. Revenue'!$D$30), ('B. Expenditures'!$G354/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E354/'A. Revenue'!$C$30), ('B. Expenditures'!$F354/'A. Revenue'!$D$30), ('B. Expenditures'!$G354/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E354/'A. Revenue'!$C$30), ('B. Expenditures'!$F354/'A. Revenue'!$D$30), ('B. Expenditures'!$G354/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E354/'A. Revenue'!$C$30), ('B. Expenditures'!$F354/'A. Revenue'!$D$30), ('B. Expenditures'!$G354/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E354/'A. Revenue'!$C$30), ('B. Expenditures'!$F354/'A. Revenue'!$D$30), ('B. Expenditures'!$G354/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC354=Sheet1!$B$2,'B. Expenditures'!K354,IF('B. Expenditures'!$AC354=Sheet1!$B$4,'B. Expenditures'!W354,IF($AC354=Sheet1!$B$3,'B. Expenditures'!Q354,\"\")))","v":""},{"$f":"IF($AC354=Sheet1!$B$2,'B. Expenditures'!L354,IF('B. Expenditures'!$AC354=Sheet1!$B$4,'B. Expenditures'!X354,IF($AC354=Sheet1!$B$3,'B. Expenditures'!R354,\"\")))","v":""},{"$f":"IF($AC354=Sheet1!$B$2,'B. Expenditures'!M354,IF('B. Expenditures'!$AC354=Sheet1!$B$4,'B. Expenditures'!Y354,IF($AC354=Sheet1!$B$3,'B. Expenditures'!S354,\"\")))","v":""},{"$f":"IF($AC354=Sheet1!$B$2,'B. Expenditures'!N354,IF('B. Expenditures'!$AC354=Sheet1!$B$4,'B. Expenditures'!Z354,IF($AC354=Sheet1!$B$3,'B. Expenditures'!T354,\"\")))","v":""},{"$f":"IF($AC354=Sheet1!$B$2,'B. Expenditures'!O354,IF('B. Expenditures'!$AC354=Sheet1!$B$4,'B. Expenditures'!AA354,IF($AC354=Sheet1!$B$3,'B. Expenditures'!U354,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I355)*K355, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E355/'A. Revenue'!$C$30), ('B. Expenditures'!$F355/'A. Revenue'!$D$30), ('B. Expenditures'!$G355/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E355/'A. Revenue'!$C$30), ('B. Expenditures'!$F355/'A. Revenue'!$D$30), ('B. Expenditures'!$G355/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E355/'A. Revenue'!$C$30), ('B. Expenditures'!$F355/'A. Revenue'!$D$30), ('B. Expenditures'!$G355/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E355/'A. Revenue'!$C$30), ('B. Expenditures'!$F355/'A. Revenue'!$D$30), ('B. Expenditures'!$G355/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E355/'A. Revenue'!$C$30), ('B. Expenditures'!$F355/'A. Revenue'!$D$30), ('B. Expenditures'!$G355/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC355=Sheet1!$B$2,'B. Expenditures'!K355,IF('B. Expenditures'!$AC355=Sheet1!$B$4,'B. Expenditures'!W355,IF($AC355=Sheet1!$B$3,'B. Expenditures'!Q355,\"\")))","v":""},{"$f":"IF($AC355=Sheet1!$B$2,'B. Expenditures'!L355,IF('B. Expenditures'!$AC355=Sheet1!$B$4,'B. Expenditures'!X355,IF($AC355=Sheet1!$B$3,'B. Expenditures'!R355,\"\")))","v":""},{"$f":"IF($AC355=Sheet1!$B$2,'B. Expenditures'!M355,IF('B. Expenditures'!$AC355=Sheet1!$B$4,'B. Expenditures'!Y355,IF($AC355=Sheet1!$B$3,'B. Expenditures'!S355,\"\")))","v":""},{"$f":"IF($AC355=Sheet1!$B$2,'B. Expenditures'!N355,IF('B. Expenditures'!$AC355=Sheet1!$B$4,'B. Expenditures'!Z355,IF($AC355=Sheet1!$B$3,'B. Expenditures'!T355,\"\")))","v":""},{"$f":"IF($AC355=Sheet1!$B$2,'B. Expenditures'!O355,IF('B. Expenditures'!$AC355=Sheet1!$B$4,'B. Expenditures'!AA355,IF($AC355=Sheet1!$B$3,'B. Expenditures'!U355,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I356)*K356, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E356/'A. Revenue'!$C$30), ('B. Expenditures'!$F356/'A. Revenue'!$D$30), ('B. Expenditures'!$G356/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E356/'A. Revenue'!$C$30), ('B. Expenditures'!$F356/'A. Revenue'!$D$30), ('B. Expenditures'!$G356/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E356/'A. Revenue'!$C$30), ('B. Expenditures'!$F356/'A. Revenue'!$D$30), ('B. Expenditures'!$G356/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E356/'A. Revenue'!$C$30), ('B. Expenditures'!$F356/'A. Revenue'!$D$30), ('B. Expenditures'!$G356/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E356/'A. Revenue'!$C$30), ('B. Expenditures'!$F356/'A. Revenue'!$D$30), ('B. Expenditures'!$G356/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC356=Sheet1!$B$2,'B. Expenditures'!K356,IF('B. Expenditures'!$AC356=Sheet1!$B$4,'B. Expenditures'!W356,IF($AC356=Sheet1!$B$3,'B. Expenditures'!Q356,\"\")))","v":""},{"$f":"IF($AC356=Sheet1!$B$2,'B. Expenditures'!L356,IF('B. Expenditures'!$AC356=Sheet1!$B$4,'B. Expenditures'!X356,IF($AC356=Sheet1!$B$3,'B. Expenditures'!R356,\"\")))","v":""},{"$f":"IF($AC356=Sheet1!$B$2,'B. Expenditures'!M356,IF('B. Expenditures'!$AC356=Sheet1!$B$4,'B. Expenditures'!Y356,IF($AC356=Sheet1!$B$3,'B. Expenditures'!S356,\"\")))","v":""},{"$f":"IF($AC356=Sheet1!$B$2,'B. Expenditures'!N356,IF('B. Expenditures'!$AC356=Sheet1!$B$4,'B. Expenditures'!Z356,IF($AC356=Sheet1!$B$3,'B. Expenditures'!T356,\"\")))","v":""},{"$f":"IF($AC356=Sheet1!$B$2,'B. Expenditures'!O356,IF('B. Expenditures'!$AC356=Sheet1!$B$4,'B. Expenditures'!AA356,IF($AC356=Sheet1!$B$3,'B. Expenditures'!U356,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I357)*K357, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E357/'A. Revenue'!$C$30), ('B. Expenditures'!$F357/'A. Revenue'!$D$30), ('B. Expenditures'!$G357/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E357/'A. Revenue'!$C$30), ('B. Expenditures'!$F357/'A. Revenue'!$D$30), ('B. Expenditures'!$G357/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E357/'A. Revenue'!$C$30), ('B. Expenditures'!$F357/'A. Revenue'!$D$30), ('B. Expenditures'!$G357/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E357/'A. Revenue'!$C$30), ('B. Expenditures'!$F357/'A. Revenue'!$D$30), ('B. Expenditures'!$G357/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E357/'A. Revenue'!$C$30), ('B. Expenditures'!$F357/'A. Revenue'!$D$30), ('B. Expenditures'!$G357/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC357=Sheet1!$B$2,'B. Expenditures'!K357,IF('B. Expenditures'!$AC357=Sheet1!$B$4,'B. Expenditures'!W357,IF($AC357=Sheet1!$B$3,'B. Expenditures'!Q357,\"\")))","v":""},{"$f":"IF($AC357=Sheet1!$B$2,'B. Expenditures'!L357,IF('B. Expenditures'!$AC357=Sheet1!$B$4,'B. Expenditures'!X357,IF($AC357=Sheet1!$B$3,'B. Expenditures'!R357,\"\")))","v":""},{"$f":"IF($AC357=Sheet1!$B$2,'B. Expenditures'!M357,IF('B. Expenditures'!$AC357=Sheet1!$B$4,'B. Expenditures'!Y357,IF($AC357=Sheet1!$B$3,'B. Expenditures'!S357,\"\")))","v":""},{"$f":"IF($AC357=Sheet1!$B$2,'B. Expenditures'!N357,IF('B. Expenditures'!$AC357=Sheet1!$B$4,'B. Expenditures'!Z357,IF($AC357=Sheet1!$B$3,'B. Expenditures'!T357,\"\")))","v":""},{"$f":"IF($AC357=Sheet1!$B$2,'B. Expenditures'!O357,IF('B. Expenditures'!$AC357=Sheet1!$B$4,'B. Expenditures'!AA357,IF($AC357=Sheet1!$B$3,'B. Expenditures'!U357,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I358)*K358, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E358/'A. Revenue'!$C$30), ('B. Expenditures'!$F358/'A. Revenue'!$D$30), ('B. Expenditures'!$G358/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E358/'A. Revenue'!$C$30), ('B. Expenditures'!$F358/'A. Revenue'!$D$30), ('B. Expenditures'!$G358/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E358/'A. Revenue'!$C$30), ('B. Expenditures'!$F358/'A. Revenue'!$D$30), ('B. Expenditures'!$G358/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E358/'A. Revenue'!$C$30), ('B. Expenditures'!$F358/'A. Revenue'!$D$30), ('B. Expenditures'!$G358/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E358/'A. Revenue'!$C$30), ('B. Expenditures'!$F358/'A. Revenue'!$D$30), ('B. Expenditures'!$G358/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC358=Sheet1!$B$2,'B. Expenditures'!K358,IF('B. Expenditures'!$AC358=Sheet1!$B$4,'B. Expenditures'!W358,IF($AC358=Sheet1!$B$3,'B. Expenditures'!Q358,\"\")))","v":""},{"$f":"IF($AC358=Sheet1!$B$2,'B. Expenditures'!L358,IF('B. Expenditures'!$AC358=Sheet1!$B$4,'B. Expenditures'!X358,IF($AC358=Sheet1!$B$3,'B. Expenditures'!R358,\"\")))","v":""},{"$f":"IF($AC358=Sheet1!$B$2,'B. Expenditures'!M358,IF('B. Expenditures'!$AC358=Sheet1!$B$4,'B. Expenditures'!Y358,IF($AC358=Sheet1!$B$3,'B. Expenditures'!S358,\"\")))","v":""},{"$f":"IF($AC358=Sheet1!$B$2,'B. Expenditures'!N358,IF('B. Expenditures'!$AC358=Sheet1!$B$4,'B. Expenditures'!Z358,IF($AC358=Sheet1!$B$3,'B. Expenditures'!T358,\"\")))","v":""},{"$f":"IF($AC358=Sheet1!$B$2,'B. Expenditures'!O358,IF('B. Expenditures'!$AC358=Sheet1!$B$4,'B. Expenditures'!AA358,IF($AC358=Sheet1!$B$3,'B. Expenditures'!U358,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I359)*K359, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E359/'A. Revenue'!$C$30), ('B. Expenditures'!$F359/'A. Revenue'!$D$30), ('B. Expenditures'!$G359/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E359/'A. Revenue'!$C$30), ('B. Expenditures'!$F359/'A. Revenue'!$D$30), ('B. Expenditures'!$G359/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E359/'A. Revenue'!$C$30), ('B. Expenditures'!$F359/'A. Revenue'!$D$30), ('B. Expenditures'!$G359/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E359/'A. Revenue'!$C$30), ('B. Expenditures'!$F359/'A. Revenue'!$D$30), ('B. Expenditures'!$G359/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E359/'A. Revenue'!$C$30), ('B. Expenditures'!$F359/'A. Revenue'!$D$30), ('B. Expenditures'!$G359/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC359=Sheet1!$B$2,'B. Expenditures'!K359,IF('B. Expenditures'!$AC359=Sheet1!$B$4,'B. Expenditures'!W359,IF($AC359=Sheet1!$B$3,'B. Expenditures'!Q359,\"\")))","v":""},{"$f":"IF($AC359=Sheet1!$B$2,'B. Expenditures'!L359,IF('B. Expenditures'!$AC359=Sheet1!$B$4,'B. Expenditures'!X359,IF($AC359=Sheet1!$B$3,'B. Expenditures'!R359,\"\")))","v":""},{"$f":"IF($AC359=Sheet1!$B$2,'B. Expenditures'!M359,IF('B. Expenditures'!$AC359=Sheet1!$B$4,'B. Expenditures'!Y359,IF($AC359=Sheet1!$B$3,'B. Expenditures'!S359,\"\")))","v":""},{"$f":"IF($AC359=Sheet1!$B$2,'B. Expenditures'!N359,IF('B. Expenditures'!$AC359=Sheet1!$B$4,'B. Expenditures'!Z359,IF($AC359=Sheet1!$B$3,'B. Expenditures'!T359,\"\")))","v":""},{"$f":"IF($AC359=Sheet1!$B$2,'B. Expenditures'!O359,IF('B. Expenditures'!$AC359=Sheet1!$B$4,'B. Expenditures'!AA359,IF($AC359=Sheet1!$B$3,'B. Expenditures'!U359,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I360)*K360, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E360/'A. Revenue'!$C$30), ('B. Expenditures'!$F360/'A. Revenue'!$D$30), ('B. Expenditures'!$G360/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E360/'A. Revenue'!$C$30), ('B. Expenditures'!$F360/'A. Revenue'!$D$30), ('B. Expenditures'!$G360/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E360/'A. Revenue'!$C$30), ('B. Expenditures'!$F360/'A. Revenue'!$D$30), ('B. Expenditures'!$G360/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E360/'A. Revenue'!$C$30), ('B. Expenditures'!$F360/'A. Revenue'!$D$30), ('B. Expenditures'!$G360/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E360/'A. Revenue'!$C$30), ('B. Expenditures'!$F360/'A. Revenue'!$D$30), ('B. Expenditures'!$G360/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC360=Sheet1!$B$2,'B. Expenditures'!K360,IF('B. Expenditures'!$AC360=Sheet1!$B$4,'B. Expenditures'!W360,IF($AC360=Sheet1!$B$3,'B. Expenditures'!Q360,\"\")))","v":""},{"$f":"IF($AC360=Sheet1!$B$2,'B. Expenditures'!L360,IF('B. Expenditures'!$AC360=Sheet1!$B$4,'B. Expenditures'!X360,IF($AC360=Sheet1!$B$3,'B. Expenditures'!R360,\"\")))","v":""},{"$f":"IF($AC360=Sheet1!$B$2,'B. Expenditures'!M360,IF('B. Expenditures'!$AC360=Sheet1!$B$4,'B. Expenditures'!Y360,IF($AC360=Sheet1!$B$3,'B. Expenditures'!S360,\"\")))","v":""},{"$f":"IF($AC360=Sheet1!$B$2,'B. Expenditures'!N360,IF('B. Expenditures'!$AC360=Sheet1!$B$4,'B. Expenditures'!Z360,IF($AC360=Sheet1!$B$3,'B. Expenditures'!T360,\"\")))","v":""},{"$f":"IF($AC360=Sheet1!$B$2,'B. Expenditures'!O360,IF('B. Expenditures'!$AC360=Sheet1!$B$4,'B. Expenditures'!AA360,IF($AC360=Sheet1!$B$3,'B. Expenditures'!U360,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I361)*K361, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E361/'A. Revenue'!$C$30), ('B. Expenditures'!$F361/'A. Revenue'!$D$30), ('B. Expenditures'!$G361/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E361/'A. Revenue'!$C$30), ('B. Expenditures'!$F361/'A. Revenue'!$D$30), ('B. Expenditures'!$G361/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E361/'A. Revenue'!$C$30), ('B. Expenditures'!$F361/'A. Revenue'!$D$30), ('B. Expenditures'!$G361/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E361/'A. Revenue'!$C$30), ('B. Expenditures'!$F361/'A. Revenue'!$D$30), ('B. Expenditures'!$G361/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E361/'A. Revenue'!$C$30), ('B. Expenditures'!$F361/'A. Revenue'!$D$30), ('B. Expenditures'!$G361/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC361=Sheet1!$B$2,'B. Expenditures'!K361,IF('B. Expenditures'!$AC361=Sheet1!$B$4,'B. Expenditures'!W361,IF($AC361=Sheet1!$B$3,'B. Expenditures'!Q361,\"\")))","v":""},{"$f":"IF($AC361=Sheet1!$B$2,'B. Expenditures'!L361,IF('B. Expenditures'!$AC361=Sheet1!$B$4,'B. Expenditures'!X361,IF($AC361=Sheet1!$B$3,'B. Expenditures'!R361,\"\")))","v":""},{"$f":"IF($AC361=Sheet1!$B$2,'B. Expenditures'!M361,IF('B. Expenditures'!$AC361=Sheet1!$B$4,'B. Expenditures'!Y361,IF($AC361=Sheet1!$B$3,'B. Expenditures'!S361,\"\")))","v":""},{"$f":"IF($AC361=Sheet1!$B$2,'B. Expenditures'!N361,IF('B. Expenditures'!$AC361=Sheet1!$B$4,'B. Expenditures'!Z361,IF($AC361=Sheet1!$B$3,'B. Expenditures'!T361,\"\")))","v":""},{"$f":"IF($AC361=Sheet1!$B$2,'B. Expenditures'!O361,IF('B. Expenditures'!$AC361=Sheet1!$B$4,'B. Expenditures'!AA361,IF($AC361=Sheet1!$B$3,'B. Expenditures'!U361,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I362)*K362, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E362/'A. Revenue'!$C$30), ('B. Expenditures'!$F362/'A. Revenue'!$D$30), ('B. Expenditures'!$G362/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E362/'A. Revenue'!$C$30), ('B. Expenditures'!$F362/'A. Revenue'!$D$30), ('B. Expenditures'!$G362/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E362/'A. Revenue'!$C$30), ('B. Expenditures'!$F362/'A. Revenue'!$D$30), ('B. Expenditures'!$G362/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E362/'A. Revenue'!$C$30), ('B. Expenditures'!$F362/'A. Revenue'!$D$30), ('B. Expenditures'!$G362/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E362/'A. Revenue'!$C$30), ('B. Expenditures'!$F362/'A. Revenue'!$D$30), ('B. Expenditures'!$G362/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC362=Sheet1!$B$2,'B. Expenditures'!K362,IF('B. Expenditures'!$AC362=Sheet1!$B$4,'B. Expenditures'!W362,IF($AC362=Sheet1!$B$3,'B. Expenditures'!Q362,\"\")))","v":""},{"$f":"IF($AC362=Sheet1!$B$2,'B. Expenditures'!L362,IF('B. Expenditures'!$AC362=Sheet1!$B$4,'B. Expenditures'!X362,IF($AC362=Sheet1!$B$3,'B. Expenditures'!R362,\"\")))","v":""},{"$f":"IF($AC362=Sheet1!$B$2,'B. Expenditures'!M362,IF('B. Expenditures'!$AC362=Sheet1!$B$4,'B. Expenditures'!Y362,IF($AC362=Sheet1!$B$3,'B. Expenditures'!S362,\"\")))","v":""},{"$f":"IF($AC362=Sheet1!$B$2,'B. Expenditures'!N362,IF('B. Expenditures'!$AC362=Sheet1!$B$4,'B. Expenditures'!Z362,IF($AC362=Sheet1!$B$3,'B. Expenditures'!T362,\"\")))","v":""},{"$f":"IF($AC362=Sheet1!$B$2,'B. Expenditures'!O362,IF('B. Expenditures'!$AC362=Sheet1!$B$4,'B. Expenditures'!AA362,IF($AC362=Sheet1!$B$3,'B. Expenditures'!U362,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I363)*K363, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E363/'A. Revenue'!$C$30), ('B. Expenditures'!$F363/'A. Revenue'!$D$30), ('B. Expenditures'!$G363/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E363/'A. Revenue'!$C$30), ('B. Expenditures'!$F363/'A. Revenue'!$D$30), ('B. Expenditures'!$G363/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E363/'A. Revenue'!$C$30), ('B. Expenditures'!$F363/'A. Revenue'!$D$30), ('B. Expenditures'!$G363/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E363/'A. Revenue'!$C$30), ('B. Expenditures'!$F363/'A. Revenue'!$D$30), ('B. Expenditures'!$G363/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E363/'A. Revenue'!$C$30), ('B. Expenditures'!$F363/'A. Revenue'!$D$30), ('B. Expenditures'!$G363/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC363=Sheet1!$B$2,'B. Expenditures'!K363,IF('B. Expenditures'!$AC363=Sheet1!$B$4,'B. Expenditures'!W363,IF($AC363=Sheet1!$B$3,'B. Expenditures'!Q363,\"\")))","v":""},{"$f":"IF($AC363=Sheet1!$B$2,'B. Expenditures'!L363,IF('B. Expenditures'!$AC363=Sheet1!$B$4,'B. Expenditures'!X363,IF($AC363=Sheet1!$B$3,'B. Expenditures'!R363,\"\")))","v":""},{"$f":"IF($AC363=Sheet1!$B$2,'B. Expenditures'!M363,IF('B. Expenditures'!$AC363=Sheet1!$B$4,'B. Expenditures'!Y363,IF($AC363=Sheet1!$B$3,'B. Expenditures'!S363,\"\")))","v":""},{"$f":"IF($AC363=Sheet1!$B$2,'B. Expenditures'!N363,IF('B. Expenditures'!$AC363=Sheet1!$B$4,'B. Expenditures'!Z363,IF($AC363=Sheet1!$B$3,'B. Expenditures'!T363,\"\")))","v":""},{"$f":"IF($AC363=Sheet1!$B$2,'B. Expenditures'!O363,IF('B. Expenditures'!$AC363=Sheet1!$B$4,'B. Expenditures'!AA363,IF($AC363=Sheet1!$B$3,'B. Expenditures'!U363,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I364)*K364, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E364/'A. Revenue'!$C$30), ('B. Expenditures'!$F364/'A. Revenue'!$D$30), ('B. Expenditures'!$G364/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E364/'A. Revenue'!$C$30), ('B. Expenditures'!$F364/'A. Revenue'!$D$30), ('B. Expenditures'!$G364/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E364/'A. Revenue'!$C$30), ('B. Expenditures'!$F364/'A. Revenue'!$D$30), ('B. Expenditures'!$G364/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E364/'A. Revenue'!$C$30), ('B. Expenditures'!$F364/'A. Revenue'!$D$30), ('B. Expenditures'!$G364/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E364/'A. Revenue'!$C$30), ('B. Expenditures'!$F364/'A. Revenue'!$D$30), ('B. Expenditures'!$G364/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC364=Sheet1!$B$2,'B. Expenditures'!K364,IF('B. Expenditures'!$AC364=Sheet1!$B$4,'B. Expenditures'!W364,IF($AC364=Sheet1!$B$3,'B. Expenditures'!Q364,\"\")))","v":""},{"$f":"IF($AC364=Sheet1!$B$2,'B. Expenditures'!L364,IF('B. Expenditures'!$AC364=Sheet1!$B$4,'B. Expenditures'!X364,IF($AC364=Sheet1!$B$3,'B. Expenditures'!R364,\"\")))","v":""},{"$f":"IF($AC364=Sheet1!$B$2,'B. Expenditures'!M364,IF('B. Expenditures'!$AC364=Sheet1!$B$4,'B. Expenditures'!Y364,IF($AC364=Sheet1!$B$3,'B. Expenditures'!S364,\"\")))","v":""},{"$f":"IF($AC364=Sheet1!$B$2,'B. Expenditures'!N364,IF('B. Expenditures'!$AC364=Sheet1!$B$4,'B. Expenditures'!Z364,IF($AC364=Sheet1!$B$3,'B. Expenditures'!T364,\"\")))","v":""},{"$f":"IF($AC364=Sheet1!$B$2,'B. Expenditures'!O364,IF('B. Expenditures'!$AC364=Sheet1!$B$4,'B. Expenditures'!AA364,IF($AC364=Sheet1!$B$3,'B. Expenditures'!U364,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I365)*K365, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E365/'A. Revenue'!$C$30), ('B. Expenditures'!$F365/'A. Revenue'!$D$30), ('B. Expenditures'!$G365/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E365/'A. Revenue'!$C$30), ('B. Expenditures'!$F365/'A. Revenue'!$D$30), ('B. Expenditures'!$G365/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E365/'A. Revenue'!$C$30), ('B. Expenditures'!$F365/'A. Revenue'!$D$30), ('B. Expenditures'!$G365/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E365/'A. Revenue'!$C$30), ('B. Expenditures'!$F365/'A. Revenue'!$D$30), ('B. Expenditures'!$G365/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E365/'A. Revenue'!$C$30), ('B. Expenditures'!$F365/'A. Revenue'!$D$30), ('B. Expenditures'!$G365/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC365=Sheet1!$B$2,'B. Expenditures'!K365,IF('B. Expenditures'!$AC365=Sheet1!$B$4,'B. Expenditures'!W365,IF($AC365=Sheet1!$B$3,'B. Expenditures'!Q365,\"\")))","v":""},{"$f":"IF($AC365=Sheet1!$B$2,'B. Expenditures'!L365,IF('B. Expenditures'!$AC365=Sheet1!$B$4,'B. Expenditures'!X365,IF($AC365=Sheet1!$B$3,'B. Expenditures'!R365,\"\")))","v":""},{"$f":"IF($AC365=Sheet1!$B$2,'B. Expenditures'!M365,IF('B. Expenditures'!$AC365=Sheet1!$B$4,'B. Expenditures'!Y365,IF($AC365=Sheet1!$B$3,'B. Expenditures'!S365,\"\")))","v":""},{"$f":"IF($AC365=Sheet1!$B$2,'B. Expenditures'!N365,IF('B. Expenditures'!$AC365=Sheet1!$B$4,'B. Expenditures'!Z365,IF($AC365=Sheet1!$B$3,'B. Expenditures'!T365,\"\")))","v":""},{"$f":"IF($AC365=Sheet1!$B$2,'B. Expenditures'!O365,IF('B. Expenditures'!$AC365=Sheet1!$B$4,'B. Expenditures'!AA365,IF($AC365=Sheet1!$B$3,'B. Expenditures'!U365,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I366)*K366, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E366/'A. Revenue'!$C$30), ('B. Expenditures'!$F366/'A. Revenue'!$D$30), ('B. Expenditures'!$G366/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E366/'A. Revenue'!$C$30), ('B. Expenditures'!$F366/'A. Revenue'!$D$30), ('B. Expenditures'!$G366/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E366/'A. Revenue'!$C$30), ('B. Expenditures'!$F366/'A. Revenue'!$D$30), ('B. Expenditures'!$G366/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E366/'A. Revenue'!$C$30), ('B. Expenditures'!$F366/'A. Revenue'!$D$30), ('B. Expenditures'!$G366/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E366/'A. Revenue'!$C$30), ('B. Expenditures'!$F366/'A. Revenue'!$D$30), ('B. Expenditures'!$G366/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC366=Sheet1!$B$2,'B. Expenditures'!K366,IF('B. Expenditures'!$AC366=Sheet1!$B$4,'B. Expenditures'!W366,IF($AC366=Sheet1!$B$3,'B. Expenditures'!Q366,\"\")))","v":""},{"$f":"IF($AC366=Sheet1!$B$2,'B. Expenditures'!L366,IF('B. Expenditures'!$AC366=Sheet1!$B$4,'B. Expenditures'!X366,IF($AC366=Sheet1!$B$3,'B. Expenditures'!R366,\"\")))","v":""},{"$f":"IF($AC366=Sheet1!$B$2,'B. Expenditures'!M366,IF('B. Expenditures'!$AC366=Sheet1!$B$4,'B. Expenditures'!Y366,IF($AC366=Sheet1!$B$3,'B. Expenditures'!S366,\"\")))","v":""},{"$f":"IF($AC366=Sheet1!$B$2,'B. Expenditures'!N366,IF('B. Expenditures'!$AC366=Sheet1!$B$4,'B. Expenditures'!Z366,IF($AC366=Sheet1!$B$3,'B. Expenditures'!T366,\"\")))","v":""},{"$f":"IF($AC366=Sheet1!$B$2,'B. Expenditures'!O366,IF('B. Expenditures'!$AC366=Sheet1!$B$4,'B. Expenditures'!AA366,IF($AC366=Sheet1!$B$3,'B. Expenditures'!U366,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I367)*K367, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E367/'A. Revenue'!$C$30), ('B. Expenditures'!$F367/'A. Revenue'!$D$30), ('B. Expenditures'!$G367/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E367/'A. Revenue'!$C$30), ('B. Expenditures'!$F367/'A. Revenue'!$D$30), ('B. Expenditures'!$G367/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E367/'A. Revenue'!$C$30), ('B. Expenditures'!$F367/'A. Revenue'!$D$30), ('B. Expenditures'!$G367/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E367/'A. Revenue'!$C$30), ('B. Expenditures'!$F367/'A. Revenue'!$D$30), ('B. Expenditures'!$G367/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E367/'A. Revenue'!$C$30), ('B. Expenditures'!$F367/'A. Revenue'!$D$30), ('B. Expenditures'!$G367/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC367=Sheet1!$B$2,'B. Expenditures'!K367,IF('B. Expenditures'!$AC367=Sheet1!$B$4,'B. Expenditures'!W367,IF($AC367=Sheet1!$B$3,'B. Expenditures'!Q367,\"\")))","v":""},{"$f":"IF($AC367=Sheet1!$B$2,'B. Expenditures'!L367,IF('B. Expenditures'!$AC367=Sheet1!$B$4,'B. Expenditures'!X367,IF($AC367=Sheet1!$B$3,'B. Expenditures'!R367,\"\")))","v":""},{"$f":"IF($AC367=Sheet1!$B$2,'B. Expenditures'!M367,IF('B. Expenditures'!$AC367=Sheet1!$B$4,'B. Expenditures'!Y367,IF($AC367=Sheet1!$B$3,'B. Expenditures'!S367,\"\")))","v":""},{"$f":"IF($AC367=Sheet1!$B$2,'B. Expenditures'!N367,IF('B. Expenditures'!$AC367=Sheet1!$B$4,'B. Expenditures'!Z367,IF($AC367=Sheet1!$B$3,'B. Expenditures'!T367,\"\")))","v":""},{"$f":"IF($AC367=Sheet1!$B$2,'B. Expenditures'!O367,IF('B. Expenditures'!$AC367=Sheet1!$B$4,'B. Expenditures'!AA367,IF($AC367=Sheet1!$B$3,'B. Expenditures'!U367,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I368)*K368, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E368/'A. Revenue'!$C$30), ('B. Expenditures'!$F368/'A. Revenue'!$D$30), ('B. Expenditures'!$G368/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E368/'A. Revenue'!$C$30), ('B. Expenditures'!$F368/'A. Revenue'!$D$30), ('B. Expenditures'!$G368/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E368/'A. Revenue'!$C$30), ('B. Expenditures'!$F368/'A. Revenue'!$D$30), ('B. Expenditures'!$G368/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E368/'A. Revenue'!$C$30), ('B. Expenditures'!$F368/'A. Revenue'!$D$30), ('B. Expenditures'!$G368/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E368/'A. Revenue'!$C$30), ('B. Expenditures'!$F368/'A. Revenue'!$D$30), ('B. Expenditures'!$G368/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC368=Sheet1!$B$2,'B. Expenditures'!K368,IF('B. Expenditures'!$AC368=Sheet1!$B$4,'B. Expenditures'!W368,IF($AC368=Sheet1!$B$3,'B. Expenditures'!Q368,\"\")))","v":""},{"$f":"IF($AC368=Sheet1!$B$2,'B. Expenditures'!L368,IF('B. Expenditures'!$AC368=Sheet1!$B$4,'B. Expenditures'!X368,IF($AC368=Sheet1!$B$3,'B. Expenditures'!R368,\"\")))","v":""},{"$f":"IF($AC368=Sheet1!$B$2,'B. Expenditures'!M368,IF('B. Expenditures'!$AC368=Sheet1!$B$4,'B. Expenditures'!Y368,IF($AC368=Sheet1!$B$3,'B. Expenditures'!S368,\"\")))","v":""},{"$f":"IF($AC368=Sheet1!$B$2,'B. Expenditures'!N368,IF('B. Expenditures'!$AC368=Sheet1!$B$4,'B. Expenditures'!Z368,IF($AC368=Sheet1!$B$3,'B. Expenditures'!T368,\"\")))","v":""},{"$f":"IF($AC368=Sheet1!$B$2,'B. Expenditures'!O368,IF('B. Expenditures'!$AC368=Sheet1!$B$4,'B. Expenditures'!AA368,IF($AC368=Sheet1!$B$3,'B. Expenditures'!U368,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I369)*K369, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E369/'A. Revenue'!$C$30), ('B. Expenditures'!$F369/'A. Revenue'!$D$30), ('B. Expenditures'!$G369/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E369/'A. Revenue'!$C$30), ('B. Expenditures'!$F369/'A. Revenue'!$D$30), ('B. Expenditures'!$G369/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E369/'A. Revenue'!$C$30), ('B. Expenditures'!$F369/'A. Revenue'!$D$30), ('B. Expenditures'!$G369/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E369/'A. Revenue'!$C$30), ('B. Expenditures'!$F369/'A. Revenue'!$D$30), ('B. Expenditures'!$G369/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E369/'A. Revenue'!$C$30), ('B. Expenditures'!$F369/'A. Revenue'!$D$30), ('B. Expenditures'!$G369/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC369=Sheet1!$B$2,'B. Expenditures'!K369,IF('B. Expenditures'!$AC369=Sheet1!$B$4,'B. Expenditures'!W369,IF($AC369=Sheet1!$B$3,'B. Expenditures'!Q369,\"\")))","v":""},{"$f":"IF($AC369=Sheet1!$B$2,'B. Expenditures'!L369,IF('B. Expenditures'!$AC369=Sheet1!$B$4,'B. Expenditures'!X369,IF($AC369=Sheet1!$B$3,'B. Expenditures'!R369,\"\")))","v":""},{"$f":"IF($AC369=Sheet1!$B$2,'B. Expenditures'!M369,IF('B. Expenditures'!$AC369=Sheet1!$B$4,'B. Expenditures'!Y369,IF($AC369=Sheet1!$B$3,'B. Expenditures'!S369,\"\")))","v":""},{"$f":"IF($AC369=Sheet1!$B$2,'B. Expenditures'!N369,IF('B. Expenditures'!$AC369=Sheet1!$B$4,'B. Expenditures'!Z369,IF($AC369=Sheet1!$B$3,'B. Expenditures'!T369,\"\")))","v":""},{"$f":"IF($AC369=Sheet1!$B$2,'B. Expenditures'!O369,IF('B. Expenditures'!$AC369=Sheet1!$B$4,'B. Expenditures'!AA369,IF($AC369=Sheet1!$B$3,'B. Expenditures'!U369,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I370)*K370, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E370/'A. Revenue'!$C$30), ('B. Expenditures'!$F370/'A. Revenue'!$D$30), ('B. Expenditures'!$G370/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E370/'A. Revenue'!$C$30), ('B. Expenditures'!$F370/'A. Revenue'!$D$30), ('B. Expenditures'!$G370/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E370/'A. Revenue'!$C$30), ('B. Expenditures'!$F370/'A. Revenue'!$D$30), ('B. Expenditures'!$G370/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E370/'A. Revenue'!$C$30), ('B. Expenditures'!$F370/'A. Revenue'!$D$30), ('B. Expenditures'!$G370/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E370/'A. Revenue'!$C$30), ('B. Expenditures'!$F370/'A. Revenue'!$D$30), ('B. Expenditures'!$G370/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC370=Sheet1!$B$2,'B. Expenditures'!K370,IF('B. Expenditures'!$AC370=Sheet1!$B$4,'B. Expenditures'!W370,IF($AC370=Sheet1!$B$3,'B. Expenditures'!Q370,\"\")))","v":""},{"$f":"IF($AC370=Sheet1!$B$2,'B. Expenditures'!L370,IF('B. Expenditures'!$AC370=Sheet1!$B$4,'B. Expenditures'!X370,IF($AC370=Sheet1!$B$3,'B. Expenditures'!R370,\"\")))","v":""},{"$f":"IF($AC370=Sheet1!$B$2,'B. Expenditures'!M370,IF('B. Expenditures'!$AC370=Sheet1!$B$4,'B. Expenditures'!Y370,IF($AC370=Sheet1!$B$3,'B. Expenditures'!S370,\"\")))","v":""},{"$f":"IF($AC370=Sheet1!$B$2,'B. Expenditures'!N370,IF('B. Expenditures'!$AC370=Sheet1!$B$4,'B. Expenditures'!Z370,IF($AC370=Sheet1!$B$3,'B. Expenditures'!T370,\"\")))","v":""},{"$f":"IF($AC370=Sheet1!$B$2,'B. Expenditures'!O370,IF('B. Expenditures'!$AC370=Sheet1!$B$4,'B. Expenditures'!AA370,IF($AC370=Sheet1!$B$3,'B. Expenditures'!U370,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I371)*K371, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E371/'A. Revenue'!$C$30), ('B. Expenditures'!$F371/'A. Revenue'!$D$30), ('B. Expenditures'!$G371/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E371/'A. Revenue'!$C$30), ('B. Expenditures'!$F371/'A. Revenue'!$D$30), ('B. Expenditures'!$G371/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E371/'A. Revenue'!$C$30), ('B. Expenditures'!$F371/'A. Revenue'!$D$30), ('B. Expenditures'!$G371/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E371/'A. Revenue'!$C$30), ('B. Expenditures'!$F371/'A. Revenue'!$D$30), ('B. Expenditures'!$G371/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E371/'A. Revenue'!$C$30), ('B. Expenditures'!$F371/'A. Revenue'!$D$30), ('B. Expenditures'!$G371/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC371=Sheet1!$B$2,'B. Expenditures'!K371,IF('B. Expenditures'!$AC371=Sheet1!$B$4,'B. Expenditures'!W371,IF($AC371=Sheet1!$B$3,'B. Expenditures'!Q371,\"\")))","v":""},{"$f":"IF($AC371=Sheet1!$B$2,'B. Expenditures'!L371,IF('B. Expenditures'!$AC371=Sheet1!$B$4,'B. Expenditures'!X371,IF($AC371=Sheet1!$B$3,'B. Expenditures'!R371,\"\")))","v":""},{"$f":"IF($AC371=Sheet1!$B$2,'B. Expenditures'!M371,IF('B. Expenditures'!$AC371=Sheet1!$B$4,'B. Expenditures'!Y371,IF($AC371=Sheet1!$B$3,'B. Expenditures'!S371,\"\")))","v":""},{"$f":"IF($AC371=Sheet1!$B$2,'B. Expenditures'!N371,IF('B. Expenditures'!$AC371=Sheet1!$B$4,'B. Expenditures'!Z371,IF($AC371=Sheet1!$B$3,'B. Expenditures'!T371,\"\")))","v":""},{"$f":"IF($AC371=Sheet1!$B$2,'B. Expenditures'!O371,IF('B. Expenditures'!$AC371=Sheet1!$B$4,'B. Expenditures'!AA371,IF($AC371=Sheet1!$B$3,'B. Expenditures'!U371,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I372)*K372, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E372/'A. Revenue'!$C$30), ('B. Expenditures'!$F372/'A. Revenue'!$D$30), ('B. Expenditures'!$G372/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E372/'A. Revenue'!$C$30), ('B. Expenditures'!$F372/'A. Revenue'!$D$30), ('B. Expenditures'!$G372/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E372/'A. Revenue'!$C$30), ('B. Expenditures'!$F372/'A. Revenue'!$D$30), ('B. Expenditures'!$G372/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E372/'A. Revenue'!$C$30), ('B. Expenditures'!$F372/'A. Revenue'!$D$30), ('B. Expenditures'!$G372/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E372/'A. Revenue'!$C$30), ('B. Expenditures'!$F372/'A. Revenue'!$D$30), ('B. Expenditures'!$G372/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC372=Sheet1!$B$2,'B. Expenditures'!K372,IF('B. Expenditures'!$AC372=Sheet1!$B$4,'B. Expenditures'!W372,IF($AC372=Sheet1!$B$3,'B. Expenditures'!Q372,\"\")))","v":""},{"$f":"IF($AC372=Sheet1!$B$2,'B. Expenditures'!L372,IF('B. Expenditures'!$AC372=Sheet1!$B$4,'B. Expenditures'!X372,IF($AC372=Sheet1!$B$3,'B. Expenditures'!R372,\"\")))","v":""},{"$f":"IF($AC372=Sheet1!$B$2,'B. Expenditures'!M372,IF('B. Expenditures'!$AC372=Sheet1!$B$4,'B. Expenditures'!Y372,IF($AC372=Sheet1!$B$3,'B. Expenditures'!S372,\"\")))","v":""},{"$f":"IF($AC372=Sheet1!$B$2,'B. Expenditures'!N372,IF('B. Expenditures'!$AC372=Sheet1!$B$4,'B. Expenditures'!Z372,IF($AC372=Sheet1!$B$3,'B. Expenditures'!T372,\"\")))","v":""},{"$f":"IF($AC372=Sheet1!$B$2,'B. Expenditures'!O372,IF('B. Expenditures'!$AC372=Sheet1!$B$4,'B. Expenditures'!AA372,IF($AC372=Sheet1!$B$3,'B. Expenditures'!U372,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I373)*K373, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E373/'A. Revenue'!$C$30), ('B. Expenditures'!$F373/'A. Revenue'!$D$30), ('B. Expenditures'!$G373/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E373/'A. Revenue'!$C$30), ('B. Expenditures'!$F373/'A. Revenue'!$D$30), ('B. Expenditures'!$G373/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E373/'A. Revenue'!$C$30), ('B. Expenditures'!$F373/'A. Revenue'!$D$30), ('B. Expenditures'!$G373/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E373/'A. Revenue'!$C$30), ('B. Expenditures'!$F373/'A. Revenue'!$D$30), ('B. Expenditures'!$G373/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E373/'A. Revenue'!$C$30), ('B. Expenditures'!$F373/'A. Revenue'!$D$30), ('B. Expenditures'!$G373/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC373=Sheet1!$B$2,'B. Expenditures'!K373,IF('B. Expenditures'!$AC373=Sheet1!$B$4,'B. Expenditures'!W373,IF($AC373=Sheet1!$B$3,'B. Expenditures'!Q373,\"\")))","v":""},{"$f":"IF($AC373=Sheet1!$B$2,'B. Expenditures'!L373,IF('B. Expenditures'!$AC373=Sheet1!$B$4,'B. Expenditures'!X373,IF($AC373=Sheet1!$B$3,'B. Expenditures'!R373,\"\")))","v":""},{"$f":"IF($AC373=Sheet1!$B$2,'B. Expenditures'!M373,IF('B. Expenditures'!$AC373=Sheet1!$B$4,'B. Expenditures'!Y373,IF($AC373=Sheet1!$B$3,'B. Expenditures'!S373,\"\")))","v":""},{"$f":"IF($AC373=Sheet1!$B$2,'B. Expenditures'!N373,IF('B. Expenditures'!$AC373=Sheet1!$B$4,'B. Expenditures'!Z373,IF($AC373=Sheet1!$B$3,'B. Expenditures'!T373,\"\")))","v":""},{"$f":"IF($AC373=Sheet1!$B$2,'B. Expenditures'!O373,IF('B. Expenditures'!$AC373=Sheet1!$B$4,'B. Expenditures'!AA373,IF($AC373=Sheet1!$B$3,'B. Expenditures'!U373,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I374)*K374, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E374/'A. Revenue'!$C$30), ('B. Expenditures'!$F374/'A. Revenue'!$D$30), ('B. Expenditures'!$G374/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E374/'A. Revenue'!$C$30), ('B. Expenditures'!$F374/'A. Revenue'!$D$30), ('B. Expenditures'!$G374/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E374/'A. Revenue'!$C$30), ('B. Expenditures'!$F374/'A. Revenue'!$D$30), ('B. Expenditures'!$G374/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E374/'A. Revenue'!$C$30), ('B. Expenditures'!$F374/'A. Revenue'!$D$30), ('B. Expenditures'!$G374/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E374/'A. Revenue'!$C$30), ('B. Expenditures'!$F374/'A. Revenue'!$D$30), ('B. Expenditures'!$G374/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC374=Sheet1!$B$2,'B. Expenditures'!K374,IF('B. Expenditures'!$AC374=Sheet1!$B$4,'B. Expenditures'!W374,IF($AC374=Sheet1!$B$3,'B. Expenditures'!Q374,\"\")))","v":""},{"$f":"IF($AC374=Sheet1!$B$2,'B. Expenditures'!L374,IF('B. Expenditures'!$AC374=Sheet1!$B$4,'B. Expenditures'!X374,IF($AC374=Sheet1!$B$3,'B. Expenditures'!R374,\"\")))","v":""},{"$f":"IF($AC374=Sheet1!$B$2,'B. Expenditures'!M374,IF('B. Expenditures'!$AC374=Sheet1!$B$4,'B. Expenditures'!Y374,IF($AC374=Sheet1!$B$3,'B. Expenditures'!S374,\"\")))","v":""},{"$f":"IF($AC374=Sheet1!$B$2,'B. Expenditures'!N374,IF('B. Expenditures'!$AC374=Sheet1!$B$4,'B. Expenditures'!Z374,IF($AC374=Sheet1!$B$3,'B. Expenditures'!T374,\"\")))","v":""},{"$f":"IF($AC374=Sheet1!$B$2,'B. Expenditures'!O374,IF('B. Expenditures'!$AC374=Sheet1!$B$4,'B. Expenditures'!AA374,IF($AC374=Sheet1!$B$3,'B. Expenditures'!U374,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I375)*K375, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E375/'A. Revenue'!$C$30), ('B. Expenditures'!$F375/'A. Revenue'!$D$30), ('B. Expenditures'!$G375/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E375/'A. Revenue'!$C$30), ('B. Expenditures'!$F375/'A. Revenue'!$D$30), ('B. Expenditures'!$G375/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E375/'A. Revenue'!$C$30), ('B. Expenditures'!$F375/'A. Revenue'!$D$30), ('B. Expenditures'!$G375/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E375/'A. Revenue'!$C$30), ('B. Expenditures'!$F375/'A. Revenue'!$D$30), ('B. Expenditures'!$G375/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E375/'A. Revenue'!$C$30), ('B. Expenditures'!$F375/'A. Revenue'!$D$30), ('B. Expenditures'!$G375/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC375=Sheet1!$B$2,'B. Expenditures'!K375,IF('B. Expenditures'!$AC375=Sheet1!$B$4,'B. Expenditures'!W375,IF($AC375=Sheet1!$B$3,'B. Expenditures'!Q375,\"\")))","v":""},{"$f":"IF($AC375=Sheet1!$B$2,'B. Expenditures'!L375,IF('B. Expenditures'!$AC375=Sheet1!$B$4,'B. Expenditures'!X375,IF($AC375=Sheet1!$B$3,'B. Expenditures'!R375,\"\")))","v":""},{"$f":"IF($AC375=Sheet1!$B$2,'B. Expenditures'!M375,IF('B. Expenditures'!$AC375=Sheet1!$B$4,'B. Expenditures'!Y375,IF($AC375=Sheet1!$B$3,'B. Expenditures'!S375,\"\")))","v":""},{"$f":"IF($AC375=Sheet1!$B$2,'B. Expenditures'!N375,IF('B. Expenditures'!$AC375=Sheet1!$B$4,'B. Expenditures'!Z375,IF($AC375=Sheet1!$B$3,'B. Expenditures'!T375,\"\")))","v":""},{"$f":"IF($AC375=Sheet1!$B$2,'B. Expenditures'!O375,IF('B. Expenditures'!$AC375=Sheet1!$B$4,'B. Expenditures'!AA375,IF($AC375=Sheet1!$B$3,'B. Expenditures'!U375,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I376)*K376, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E376/'A. Revenue'!$C$30), ('B. Expenditures'!$F376/'A. Revenue'!$D$30), ('B. Expenditures'!$G376/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E376/'A. Revenue'!$C$30), ('B. Expenditures'!$F376/'A. Revenue'!$D$30), ('B. Expenditures'!$G376/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E376/'A. Revenue'!$C$30), ('B. Expenditures'!$F376/'A. Revenue'!$D$30), ('B. Expenditures'!$G376/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E376/'A. Revenue'!$C$30), ('B. Expenditures'!$F376/'A. Revenue'!$D$30), ('B. Expenditures'!$G376/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E376/'A. Revenue'!$C$30), ('B. Expenditures'!$F376/'A. Revenue'!$D$30), ('B. Expenditures'!$G376/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC376=Sheet1!$B$2,'B. Expenditures'!K376,IF('B. Expenditures'!$AC376=Sheet1!$B$4,'B. Expenditures'!W376,IF($AC376=Sheet1!$B$3,'B. Expenditures'!Q376,\"\")))","v":""},{"$f":"IF($AC376=Sheet1!$B$2,'B. Expenditures'!L376,IF('B. Expenditures'!$AC376=Sheet1!$B$4,'B. Expenditures'!X376,IF($AC376=Sheet1!$B$3,'B. Expenditures'!R376,\"\")))","v":""},{"$f":"IF($AC376=Sheet1!$B$2,'B. Expenditures'!M376,IF('B. Expenditures'!$AC376=Sheet1!$B$4,'B. Expenditures'!Y376,IF($AC376=Sheet1!$B$3,'B. Expenditures'!S376,\"\")))","v":""},{"$f":"IF($AC376=Sheet1!$B$2,'B. Expenditures'!N376,IF('B. Expenditures'!$AC376=Sheet1!$B$4,'B. Expenditures'!Z376,IF($AC376=Sheet1!$B$3,'B. Expenditures'!T376,\"\")))","v":""},{"$f":"IF($AC376=Sheet1!$B$2,'B. Expenditures'!O376,IF('B. Expenditures'!$AC376=Sheet1!$B$4,'B. Expenditures'!AA376,IF($AC376=Sheet1!$B$3,'B. Expenditures'!U376,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I377)*K377, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E377/'A. Revenue'!$C$30), ('B. Expenditures'!$F377/'A. Revenue'!$D$30), ('B. Expenditures'!$G377/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E377/'A. Revenue'!$C$30), ('B. Expenditures'!$F377/'A. Revenue'!$D$30), ('B. Expenditures'!$G377/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E377/'A. Revenue'!$C$30), ('B. Expenditures'!$F377/'A. Revenue'!$D$30), ('B. Expenditures'!$G377/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E377/'A. Revenue'!$C$30), ('B. Expenditures'!$F377/'A. Revenue'!$D$30), ('B. Expenditures'!$G377/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E377/'A. Revenue'!$C$30), ('B. Expenditures'!$F377/'A. Revenue'!$D$30), ('B. Expenditures'!$G377/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC377=Sheet1!$B$2,'B. Expenditures'!K377,IF('B. Expenditures'!$AC377=Sheet1!$B$4,'B. Expenditures'!W377,IF($AC377=Sheet1!$B$3,'B. Expenditures'!Q377,\"\")))","v":""},{"$f":"IF($AC377=Sheet1!$B$2,'B. Expenditures'!L377,IF('B. Expenditures'!$AC377=Sheet1!$B$4,'B. Expenditures'!X377,IF($AC377=Sheet1!$B$3,'B. Expenditures'!R377,\"\")))","v":""},{"$f":"IF($AC377=Sheet1!$B$2,'B. Expenditures'!M377,IF('B. Expenditures'!$AC377=Sheet1!$B$4,'B. Expenditures'!Y377,IF($AC377=Sheet1!$B$3,'B. Expenditures'!S377,\"\")))","v":""},{"$f":"IF($AC377=Sheet1!$B$2,'B. Expenditures'!N377,IF('B. Expenditures'!$AC377=Sheet1!$B$4,'B. Expenditures'!Z377,IF($AC377=Sheet1!$B$3,'B. Expenditures'!T377,\"\")))","v":""},{"$f":"IF($AC377=Sheet1!$B$2,'B. Expenditures'!O377,IF('B. Expenditures'!$AC377=Sheet1!$B$4,'B. Expenditures'!AA377,IF($AC377=Sheet1!$B$3,'B. Expenditures'!U377,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I378)*K378, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E378/'A. Revenue'!$C$30), ('B. Expenditures'!$F378/'A. Revenue'!$D$30), ('B. Expenditures'!$G378/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E378/'A. Revenue'!$C$30), ('B. Expenditures'!$F378/'A. Revenue'!$D$30), ('B. Expenditures'!$G378/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E378/'A. Revenue'!$C$30), ('B. Expenditures'!$F378/'A. Revenue'!$D$30), ('B. Expenditures'!$G378/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E378/'A. Revenue'!$C$30), ('B. Expenditures'!$F378/'A. Revenue'!$D$30), ('B. Expenditures'!$G378/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E378/'A. Revenue'!$C$30), ('B. Expenditures'!$F378/'A. Revenue'!$D$30), ('B. Expenditures'!$G378/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC378=Sheet1!$B$2,'B. Expenditures'!K378,IF('B. Expenditures'!$AC378=Sheet1!$B$4,'B. Expenditures'!W378,IF($AC378=Sheet1!$B$3,'B. Expenditures'!Q378,\"\")))","v":""},{"$f":"IF($AC378=Sheet1!$B$2,'B. Expenditures'!L378,IF('B. Expenditures'!$AC378=Sheet1!$B$4,'B. Expenditures'!X378,IF($AC378=Sheet1!$B$3,'B. Expenditures'!R378,\"\")))","v":""},{"$f":"IF($AC378=Sheet1!$B$2,'B. Expenditures'!M378,IF('B. Expenditures'!$AC378=Sheet1!$B$4,'B. Expenditures'!Y378,IF($AC378=Sheet1!$B$3,'B. Expenditures'!S378,\"\")))","v":""},{"$f":"IF($AC378=Sheet1!$B$2,'B. Expenditures'!N378,IF('B. Expenditures'!$AC378=Sheet1!$B$4,'B. Expenditures'!Z378,IF($AC378=Sheet1!$B$3,'B. Expenditures'!T378,\"\")))","v":""},{"$f":"IF($AC378=Sheet1!$B$2,'B. Expenditures'!O378,IF('B. Expenditures'!$AC378=Sheet1!$B$4,'B. Expenditures'!AA378,IF($AC378=Sheet1!$B$3,'B. Expenditures'!U378,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I379)*K379, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E379/'A. Revenue'!$C$30), ('B. Expenditures'!$F379/'A. Revenue'!$D$30), ('B. Expenditures'!$G379/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E379/'A. Revenue'!$C$30), ('B. Expenditures'!$F379/'A. Revenue'!$D$30), ('B. Expenditures'!$G379/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E379/'A. Revenue'!$C$30), ('B. Expenditures'!$F379/'A. Revenue'!$D$30), ('B. Expenditures'!$G379/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E379/'A. Revenue'!$C$30), ('B. Expenditures'!$F379/'A. Revenue'!$D$30), ('B. Expenditures'!$G379/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E379/'A. Revenue'!$C$30), ('B. Expenditures'!$F379/'A. Revenue'!$D$30), ('B. Expenditures'!$G379/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC379=Sheet1!$B$2,'B. Expenditures'!K379,IF('B. Expenditures'!$AC379=Sheet1!$B$4,'B. Expenditures'!W379,IF($AC379=Sheet1!$B$3,'B. Expenditures'!Q379,\"\")))","v":""},{"$f":"IF($AC379=Sheet1!$B$2,'B. Expenditures'!L379,IF('B. Expenditures'!$AC379=Sheet1!$B$4,'B. Expenditures'!X379,IF($AC379=Sheet1!$B$3,'B. Expenditures'!R379,\"\")))","v":""},{"$f":"IF($AC379=Sheet1!$B$2,'B. Expenditures'!M379,IF('B. Expenditures'!$AC379=Sheet1!$B$4,'B. Expenditures'!Y379,IF($AC379=Sheet1!$B$3,'B. Expenditures'!S379,\"\")))","v":""},{"$f":"IF($AC379=Sheet1!$B$2,'B. Expenditures'!N379,IF('B. Expenditures'!$AC379=Sheet1!$B$4,'B. Expenditures'!Z379,IF($AC379=Sheet1!$B$3,'B. Expenditures'!T379,\"\")))","v":""},{"$f":"IF($AC379=Sheet1!$B$2,'B. Expenditures'!O379,IF('B. Expenditures'!$AC379=Sheet1!$B$4,'B. Expenditures'!AA379,IF($AC379=Sheet1!$B$3,'B. Expenditures'!U379,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I380)*K380, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E380/'A. Revenue'!$C$30), ('B. Expenditures'!$F380/'A. Revenue'!$D$30), ('B. Expenditures'!$G380/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E380/'A. Revenue'!$C$30), ('B. Expenditures'!$F380/'A. Revenue'!$D$30), ('B. Expenditures'!$G380/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E380/'A. Revenue'!$C$30), ('B. Expenditures'!$F380/'A. Revenue'!$D$30), ('B. Expenditures'!$G380/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E380/'A. Revenue'!$C$30), ('B. Expenditures'!$F380/'A. Revenue'!$D$30), ('B. Expenditures'!$G380/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E380/'A. Revenue'!$C$30), ('B. Expenditures'!$F380/'A. Revenue'!$D$30), ('B. Expenditures'!$G380/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC380=Sheet1!$B$2,'B. Expenditures'!K380,IF('B. Expenditures'!$AC380=Sheet1!$B$4,'B. Expenditures'!W380,IF($AC380=Sheet1!$B$3,'B. Expenditures'!Q380,\"\")))","v":""},{"$f":"IF($AC380=Sheet1!$B$2,'B. Expenditures'!L380,IF('B. Expenditures'!$AC380=Sheet1!$B$4,'B. Expenditures'!X380,IF($AC380=Sheet1!$B$3,'B. Expenditures'!R380,\"\")))","v":""},{"$f":"IF($AC380=Sheet1!$B$2,'B. Expenditures'!M380,IF('B. Expenditures'!$AC380=Sheet1!$B$4,'B. Expenditures'!Y380,IF($AC380=Sheet1!$B$3,'B. Expenditures'!S380,\"\")))","v":""},{"$f":"IF($AC380=Sheet1!$B$2,'B. Expenditures'!N380,IF('B. Expenditures'!$AC380=Sheet1!$B$4,'B. Expenditures'!Z380,IF($AC380=Sheet1!$B$3,'B. Expenditures'!T380,\"\")))","v":""},{"$f":"IF($AC380=Sheet1!$B$2,'B. Expenditures'!O380,IF('B. Expenditures'!$AC380=Sheet1!$B$4,'B. Expenditures'!AA380,IF($AC380=Sheet1!$B$3,'B. Expenditures'!U380,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I381)*K381, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E381/'A. Revenue'!$C$30), ('B. Expenditures'!$F381/'A. Revenue'!$D$30), ('B. Expenditures'!$G381/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E381/'A. Revenue'!$C$30), ('B. Expenditures'!$F381/'A. Revenue'!$D$30), ('B. Expenditures'!$G381/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E381/'A. Revenue'!$C$30), ('B. Expenditures'!$F381/'A. Revenue'!$D$30), ('B. Expenditures'!$G381/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E381/'A. Revenue'!$C$30), ('B. Expenditures'!$F381/'A. Revenue'!$D$30), ('B. Expenditures'!$G381/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E381/'A. Revenue'!$C$30), ('B. Expenditures'!$F381/'A. Revenue'!$D$30), ('B. Expenditures'!$G381/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC381=Sheet1!$B$2,'B. Expenditures'!K381,IF('B. Expenditures'!$AC381=Sheet1!$B$4,'B. Expenditures'!W381,IF($AC381=Sheet1!$B$3,'B. Expenditures'!Q381,\"\")))","v":""},{"$f":"IF($AC381=Sheet1!$B$2,'B. Expenditures'!L381,IF('B. Expenditures'!$AC381=Sheet1!$B$4,'B. Expenditures'!X381,IF($AC381=Sheet1!$B$3,'B. Expenditures'!R381,\"\")))","v":""},{"$f":"IF($AC381=Sheet1!$B$2,'B. Expenditures'!M381,IF('B. Expenditures'!$AC381=Sheet1!$B$4,'B. Expenditures'!Y381,IF($AC381=Sheet1!$B$3,'B. Expenditures'!S381,\"\")))","v":""},{"$f":"IF($AC381=Sheet1!$B$2,'B. Expenditures'!N381,IF('B. Expenditures'!$AC381=Sheet1!$B$4,'B. Expenditures'!Z381,IF($AC381=Sheet1!$B$3,'B. Expenditures'!T381,\"\")))","v":""},{"$f":"IF($AC381=Sheet1!$B$2,'B. Expenditures'!O381,IF('B. Expenditures'!$AC381=Sheet1!$B$4,'B. Expenditures'!AA381,IF($AC381=Sheet1!$B$3,'B. Expenditures'!U381,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I382)*K382, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E382/'A. Revenue'!$C$30), ('B. Expenditures'!$F382/'A. Revenue'!$D$30), ('B. Expenditures'!$G382/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E382/'A. Revenue'!$C$30), ('B. Expenditures'!$F382/'A. Revenue'!$D$30), ('B. Expenditures'!$G382/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E382/'A. Revenue'!$C$30), ('B. Expenditures'!$F382/'A. Revenue'!$D$30), ('B. Expenditures'!$G382/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E382/'A. Revenue'!$C$30), ('B. Expenditures'!$F382/'A. Revenue'!$D$30), ('B. Expenditures'!$G382/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E382/'A. Revenue'!$C$30), ('B. Expenditures'!$F382/'A. Revenue'!$D$30), ('B. Expenditures'!$G382/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC382=Sheet1!$B$2,'B. Expenditures'!K382,IF('B. Expenditures'!$AC382=Sheet1!$B$4,'B. Expenditures'!W382,IF($AC382=Sheet1!$B$3,'B. Expenditures'!Q382,\"\")))","v":""},{"$f":"IF($AC382=Sheet1!$B$2,'B. Expenditures'!L382,IF('B. Expenditures'!$AC382=Sheet1!$B$4,'B. Expenditures'!X382,IF($AC382=Sheet1!$B$3,'B. Expenditures'!R382,\"\")))","v":""},{"$f":"IF($AC382=Sheet1!$B$2,'B. Expenditures'!M382,IF('B. Expenditures'!$AC382=Sheet1!$B$4,'B. Expenditures'!Y382,IF($AC382=Sheet1!$B$3,'B. Expenditures'!S382,\"\")))","v":""},{"$f":"IF($AC382=Sheet1!$B$2,'B. Expenditures'!N382,IF('B. Expenditures'!$AC382=Sheet1!$B$4,'B. Expenditures'!Z382,IF($AC382=Sheet1!$B$3,'B. Expenditures'!T382,\"\")))","v":""},{"$f":"IF($AC382=Sheet1!$B$2,'B. Expenditures'!O382,IF('B. Expenditures'!$AC382=Sheet1!$B$4,'B. Expenditures'!AA382,IF($AC382=Sheet1!$B$3,'B. Expenditures'!U382,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I383)*K383, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E383/'A. Revenue'!$C$30), ('B. Expenditures'!$F383/'A. Revenue'!$D$30), ('B. Expenditures'!$G383/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E383/'A. Revenue'!$C$30), ('B. Expenditures'!$F383/'A. Revenue'!$D$30), ('B. Expenditures'!$G383/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E383/'A. Revenue'!$C$30), ('B. Expenditures'!$F383/'A. Revenue'!$D$30), ('B. Expenditures'!$G383/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E383/'A. Revenue'!$C$30), ('B. Expenditures'!$F383/'A. Revenue'!$D$30), ('B. Expenditures'!$G383/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E383/'A. Revenue'!$C$30), ('B. Expenditures'!$F383/'A. Revenue'!$D$30), ('B. Expenditures'!$G383/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC383=Sheet1!$B$2,'B. Expenditures'!K383,IF('B. Expenditures'!$AC383=Sheet1!$B$4,'B. Expenditures'!W383,IF($AC383=Sheet1!$B$3,'B. Expenditures'!Q383,\"\")))","v":""},{"$f":"IF($AC383=Sheet1!$B$2,'B. Expenditures'!L383,IF('B. Expenditures'!$AC383=Sheet1!$B$4,'B. Expenditures'!X383,IF($AC383=Sheet1!$B$3,'B. Expenditures'!R383,\"\")))","v":""},{"$f":"IF($AC383=Sheet1!$B$2,'B. Expenditures'!M383,IF('B. Expenditures'!$AC383=Sheet1!$B$4,'B. Expenditures'!Y383,IF($AC383=Sheet1!$B$3,'B. Expenditures'!S383,\"\")))","v":""},{"$f":"IF($AC383=Sheet1!$B$2,'B. Expenditures'!N383,IF('B. Expenditures'!$AC383=Sheet1!$B$4,'B. Expenditures'!Z383,IF($AC383=Sheet1!$B$3,'B. Expenditures'!T383,\"\")))","v":""},{"$f":"IF($AC383=Sheet1!$B$2,'B. Expenditures'!O383,IF('B. Expenditures'!$AC383=Sheet1!$B$4,'B. Expenditures'!AA383,IF($AC383=Sheet1!$B$3,'B. Expenditures'!U383,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I384)*K384, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E384/'A. Revenue'!$C$30), ('B. Expenditures'!$F384/'A. Revenue'!$D$30), ('B. Expenditures'!$G384/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E384/'A. Revenue'!$C$30), ('B. Expenditures'!$F384/'A. Revenue'!$D$30), ('B. Expenditures'!$G384/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E384/'A. Revenue'!$C$30), ('B. Expenditures'!$F384/'A. Revenue'!$D$30), ('B. Expenditures'!$G384/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E384/'A. Revenue'!$C$30), ('B. Expenditures'!$F384/'A. Revenue'!$D$30), ('B. Expenditures'!$G384/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E384/'A. Revenue'!$C$30), ('B. Expenditures'!$F384/'A. Revenue'!$D$30), ('B. Expenditures'!$G384/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC384=Sheet1!$B$2,'B. Expenditures'!K384,IF('B. Expenditures'!$AC384=Sheet1!$B$4,'B. Expenditures'!W384,IF($AC384=Sheet1!$B$3,'B. Expenditures'!Q384,\"\")))","v":""},{"$f":"IF($AC384=Sheet1!$B$2,'B. Expenditures'!L384,IF('B. Expenditures'!$AC384=Sheet1!$B$4,'B. Expenditures'!X384,IF($AC384=Sheet1!$B$3,'B. Expenditures'!R384,\"\")))","v":""},{"$f":"IF($AC384=Sheet1!$B$2,'B. Expenditures'!M384,IF('B. Expenditures'!$AC384=Sheet1!$B$4,'B. Expenditures'!Y384,IF($AC384=Sheet1!$B$3,'B. Expenditures'!S384,\"\")))","v":""},{"$f":"IF($AC384=Sheet1!$B$2,'B. Expenditures'!N384,IF('B. Expenditures'!$AC384=Sheet1!$B$4,'B. Expenditures'!Z384,IF($AC384=Sheet1!$B$3,'B. Expenditures'!T384,\"\")))","v":""},{"$f":"IF($AC384=Sheet1!$B$2,'B. Expenditures'!O384,IF('B. Expenditures'!$AC384=Sheet1!$B$4,'B. Expenditures'!AA384,IF($AC384=Sheet1!$B$3,'B. Expenditures'!U384,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I385)*K385, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E385/'A. Revenue'!$C$30), ('B. Expenditures'!$F385/'A. Revenue'!$D$30), ('B. Expenditures'!$G385/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E385/'A. Revenue'!$C$30), ('B. Expenditures'!$F385/'A. Revenue'!$D$30), ('B. Expenditures'!$G385/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E385/'A. Revenue'!$C$30), ('B. Expenditures'!$F385/'A. Revenue'!$D$30), ('B. Expenditures'!$G385/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E385/'A. Revenue'!$C$30), ('B. Expenditures'!$F385/'A. Revenue'!$D$30), ('B. Expenditures'!$G385/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E385/'A. Revenue'!$C$30), ('B. Expenditures'!$F385/'A. Revenue'!$D$30), ('B. Expenditures'!$G385/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC385=Sheet1!$B$2,'B. Expenditures'!K385,IF('B. Expenditures'!$AC385=Sheet1!$B$4,'B. Expenditures'!W385,IF($AC385=Sheet1!$B$3,'B. Expenditures'!Q385,\"\")))","v":""},{"$f":"IF($AC385=Sheet1!$B$2,'B. Expenditures'!L385,IF('B. Expenditures'!$AC385=Sheet1!$B$4,'B. Expenditures'!X385,IF($AC385=Sheet1!$B$3,'B. Expenditures'!R385,\"\")))","v":""},{"$f":"IF($AC385=Sheet1!$B$2,'B. Expenditures'!M385,IF('B. Expenditures'!$AC385=Sheet1!$B$4,'B. Expenditures'!Y385,IF($AC385=Sheet1!$B$3,'B. Expenditures'!S385,\"\")))","v":""},{"$f":"IF($AC385=Sheet1!$B$2,'B. Expenditures'!N385,IF('B. Expenditures'!$AC385=Sheet1!$B$4,'B. Expenditures'!Z385,IF($AC385=Sheet1!$B$3,'B. Expenditures'!T385,\"\")))","v":""},{"$f":"IF($AC385=Sheet1!$B$2,'B. Expenditures'!O385,IF('B. Expenditures'!$AC385=Sheet1!$B$4,'B. Expenditures'!AA385,IF($AC385=Sheet1!$B$3,'B. Expenditures'!U385,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I386)*K386, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E386/'A. Revenue'!$C$30), ('B. Expenditures'!$F386/'A. Revenue'!$D$30), ('B. Expenditures'!$G386/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E386/'A. Revenue'!$C$30), ('B. Expenditures'!$F386/'A. Revenue'!$D$30), ('B. Expenditures'!$G386/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E386/'A. Revenue'!$C$30), ('B. Expenditures'!$F386/'A. Revenue'!$D$30), ('B. Expenditures'!$G386/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E386/'A. Revenue'!$C$30), ('B. Expenditures'!$F386/'A. Revenue'!$D$30), ('B. Expenditures'!$G386/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E386/'A. Revenue'!$C$30), ('B. Expenditures'!$F386/'A. Revenue'!$D$30), ('B. Expenditures'!$G386/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC386=Sheet1!$B$2,'B. Expenditures'!K386,IF('B. Expenditures'!$AC386=Sheet1!$B$4,'B. Expenditures'!W386,IF($AC386=Sheet1!$B$3,'B. Expenditures'!Q386,\"\")))","v":""},{"$f":"IF($AC386=Sheet1!$B$2,'B. Expenditures'!L386,IF('B. Expenditures'!$AC386=Sheet1!$B$4,'B. Expenditures'!X386,IF($AC386=Sheet1!$B$3,'B. Expenditures'!R386,\"\")))","v":""},{"$f":"IF($AC386=Sheet1!$B$2,'B. Expenditures'!M386,IF('B. Expenditures'!$AC386=Sheet1!$B$4,'B. Expenditures'!Y386,IF($AC386=Sheet1!$B$3,'B. Expenditures'!S386,\"\")))","v":""},{"$f":"IF($AC386=Sheet1!$B$2,'B. Expenditures'!N386,IF('B. Expenditures'!$AC386=Sheet1!$B$4,'B. Expenditures'!Z386,IF($AC386=Sheet1!$B$3,'B. Expenditures'!T386,\"\")))","v":""},{"$f":"IF($AC386=Sheet1!$B$2,'B. Expenditures'!O386,IF('B. Expenditures'!$AC386=Sheet1!$B$4,'B. Expenditures'!AA386,IF($AC386=Sheet1!$B$3,'B. Expenditures'!U386,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I387)*K387, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E387/'A. Revenue'!$C$30), ('B. Expenditures'!$F387/'A. Revenue'!$D$30), ('B. Expenditures'!$G387/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E387/'A. Revenue'!$C$30), ('B. Expenditures'!$F387/'A. Revenue'!$D$30), ('B. Expenditures'!$G387/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E387/'A. Revenue'!$C$30), ('B. Expenditures'!$F387/'A. Revenue'!$D$30), ('B. Expenditures'!$G387/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E387/'A. Revenue'!$C$30), ('B. Expenditures'!$F387/'A. Revenue'!$D$30), ('B. Expenditures'!$G387/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E387/'A. Revenue'!$C$30), ('B. Expenditures'!$F387/'A. Revenue'!$D$30), ('B. Expenditures'!$G387/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC387=Sheet1!$B$2,'B. Expenditures'!K387,IF('B. Expenditures'!$AC387=Sheet1!$B$4,'B. Expenditures'!W387,IF($AC387=Sheet1!$B$3,'B. Expenditures'!Q387,\"\")))","v":""},{"$f":"IF($AC387=Sheet1!$B$2,'B. Expenditures'!L387,IF('B. Expenditures'!$AC387=Sheet1!$B$4,'B. Expenditures'!X387,IF($AC387=Sheet1!$B$3,'B. Expenditures'!R387,\"\")))","v":""},{"$f":"IF($AC387=Sheet1!$B$2,'B. Expenditures'!M387,IF('B. Expenditures'!$AC387=Sheet1!$B$4,'B. Expenditures'!Y387,IF($AC387=Sheet1!$B$3,'B. Expenditures'!S387,\"\")))","v":""},{"$f":"IF($AC387=Sheet1!$B$2,'B. Expenditures'!N387,IF('B. Expenditures'!$AC387=Sheet1!$B$4,'B. Expenditures'!Z387,IF($AC387=Sheet1!$B$3,'B. Expenditures'!T387,\"\")))","v":""},{"$f":"IF($AC387=Sheet1!$B$2,'B. Expenditures'!O387,IF('B. Expenditures'!$AC387=Sheet1!$B$4,'B. Expenditures'!AA387,IF($AC387=Sheet1!$B$3,'B. Expenditures'!U387,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I388)*K388, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E388/'A. Revenue'!$C$30), ('B. Expenditures'!$F388/'A. Revenue'!$D$30), ('B. Expenditures'!$G388/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E388/'A. Revenue'!$C$30), ('B. Expenditures'!$F388/'A. Revenue'!$D$30), ('B. Expenditures'!$G388/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E388/'A. Revenue'!$C$30), ('B. Expenditures'!$F388/'A. Revenue'!$D$30), ('B. Expenditures'!$G388/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E388/'A. Revenue'!$C$30), ('B. Expenditures'!$F388/'A. Revenue'!$D$30), ('B. Expenditures'!$G388/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E388/'A. Revenue'!$C$30), ('B. Expenditures'!$F388/'A. Revenue'!$D$30), ('B. Expenditures'!$G388/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC388=Sheet1!$B$2,'B. Expenditures'!K388,IF('B. Expenditures'!$AC388=Sheet1!$B$4,'B. Expenditures'!W388,IF($AC388=Sheet1!$B$3,'B. Expenditures'!Q388,\"\")))","v":""},{"$f":"IF($AC388=Sheet1!$B$2,'B. Expenditures'!L388,IF('B. Expenditures'!$AC388=Sheet1!$B$4,'B. Expenditures'!X388,IF($AC388=Sheet1!$B$3,'B. Expenditures'!R388,\"\")))","v":""},{"$f":"IF($AC388=Sheet1!$B$2,'B. Expenditures'!M388,IF('B. Expenditures'!$AC388=Sheet1!$B$4,'B. Expenditures'!Y388,IF($AC388=Sheet1!$B$3,'B. Expenditures'!S388,\"\")))","v":""},{"$f":"IF($AC388=Sheet1!$B$2,'B. Expenditures'!N388,IF('B. Expenditures'!$AC388=Sheet1!$B$4,'B. Expenditures'!Z388,IF($AC388=Sheet1!$B$3,'B. Expenditures'!T388,\"\")))","v":""},{"$f":"IF($AC388=Sheet1!$B$2,'B. Expenditures'!O388,IF('B. Expenditures'!$AC388=Sheet1!$B$4,'B. Expenditures'!AA388,IF($AC388=Sheet1!$B$3,'B. Expenditures'!U388,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I389)*K389, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E389/'A. Revenue'!$C$30), ('B. Expenditures'!$F389/'A. Revenue'!$D$30), ('B. Expenditures'!$G389/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E389/'A. Revenue'!$C$30), ('B. Expenditures'!$F389/'A. Revenue'!$D$30), ('B. Expenditures'!$G389/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E389/'A. Revenue'!$C$30), ('B. Expenditures'!$F389/'A. Revenue'!$D$30), ('B. Expenditures'!$G389/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E389/'A. Revenue'!$C$30), ('B. Expenditures'!$F389/'A. Revenue'!$D$30), ('B. Expenditures'!$G389/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E389/'A. Revenue'!$C$30), ('B. Expenditures'!$F389/'A. Revenue'!$D$30), ('B. Expenditures'!$G389/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC389=Sheet1!$B$2,'B. Expenditures'!K389,IF('B. Expenditures'!$AC389=Sheet1!$B$4,'B. Expenditures'!W389,IF($AC389=Sheet1!$B$3,'B. Expenditures'!Q389,\"\")))","v":""},{"$f":"IF($AC389=Sheet1!$B$2,'B. Expenditures'!L389,IF('B. Expenditures'!$AC389=Sheet1!$B$4,'B. Expenditures'!X389,IF($AC389=Sheet1!$B$3,'B. Expenditures'!R389,\"\")))","v":""},{"$f":"IF($AC389=Sheet1!$B$2,'B. Expenditures'!M389,IF('B. Expenditures'!$AC389=Sheet1!$B$4,'B. Expenditures'!Y389,IF($AC389=Sheet1!$B$3,'B. Expenditures'!S389,\"\")))","v":""},{"$f":"IF($AC389=Sheet1!$B$2,'B. Expenditures'!N389,IF('B. Expenditures'!$AC389=Sheet1!$B$4,'B. Expenditures'!Z389,IF($AC389=Sheet1!$B$3,'B. Expenditures'!T389,\"\")))","v":""},{"$f":"IF($AC389=Sheet1!$B$2,'B. Expenditures'!O389,IF('B. Expenditures'!$AC389=Sheet1!$B$4,'B. Expenditures'!AA389,IF($AC389=Sheet1!$B$3,'B. Expenditures'!U389,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I390)*K390, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E390/'A. Revenue'!$C$30), ('B. Expenditures'!$F390/'A. Revenue'!$D$30), ('B. Expenditures'!$G390/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E390/'A. Revenue'!$C$30), ('B. Expenditures'!$F390/'A. Revenue'!$D$30), ('B. Expenditures'!$G390/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E390/'A. Revenue'!$C$30), ('B. Expenditures'!$F390/'A. Revenue'!$D$30), ('B. Expenditures'!$G390/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E390/'A. Revenue'!$C$30), ('B. Expenditures'!$F390/'A. Revenue'!$D$30), ('B. Expenditures'!$G390/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E390/'A. Revenue'!$C$30), ('B. Expenditures'!$F390/'A. Revenue'!$D$30), ('B. Expenditures'!$G390/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC390=Sheet1!$B$2,'B. Expenditures'!K390,IF('B. Expenditures'!$AC390=Sheet1!$B$4,'B. Expenditures'!W390,IF($AC390=Sheet1!$B$3,'B. Expenditures'!Q390,\"\")))","v":""},{"$f":"IF($AC390=Sheet1!$B$2,'B. Expenditures'!L390,IF('B. Expenditures'!$AC390=Sheet1!$B$4,'B. Expenditures'!X390,IF($AC390=Sheet1!$B$3,'B. Expenditures'!R390,\"\")))","v":""},{"$f":"IF($AC390=Sheet1!$B$2,'B. Expenditures'!M390,IF('B. Expenditures'!$AC390=Sheet1!$B$4,'B. Expenditures'!Y390,IF($AC390=Sheet1!$B$3,'B. Expenditures'!S390,\"\")))","v":""},{"$f":"IF($AC390=Sheet1!$B$2,'B. Expenditures'!N390,IF('B. Expenditures'!$AC390=Sheet1!$B$4,'B. Expenditures'!Z390,IF($AC390=Sheet1!$B$3,'B. Expenditures'!T390,\"\")))","v":""},{"$f":"IF($AC390=Sheet1!$B$2,'B. Expenditures'!O390,IF('B. Expenditures'!$AC390=Sheet1!$B$4,'B. Expenditures'!AA390,IF($AC390=Sheet1!$B$3,'B. Expenditures'!U390,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I391)*K391, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E391/'A. Revenue'!$C$30), ('B. Expenditures'!$F391/'A. Revenue'!$D$30), ('B. Expenditures'!$G391/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E391/'A. Revenue'!$C$30), ('B. Expenditures'!$F391/'A. Revenue'!$D$30), ('B. Expenditures'!$G391/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E391/'A. Revenue'!$C$30), ('B. Expenditures'!$F391/'A. Revenue'!$D$30), ('B. Expenditures'!$G391/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E391/'A. Revenue'!$C$30), ('B. Expenditures'!$F391/'A. Revenue'!$D$30), ('B. Expenditures'!$G391/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E391/'A. Revenue'!$C$30), ('B. Expenditures'!$F391/'A. Revenue'!$D$30), ('B. Expenditures'!$G391/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC391=Sheet1!$B$2,'B. Expenditures'!K391,IF('B. Expenditures'!$AC391=Sheet1!$B$4,'B. Expenditures'!W391,IF($AC391=Sheet1!$B$3,'B. Expenditures'!Q391,\"\")))","v":""},{"$f":"IF($AC391=Sheet1!$B$2,'B. Expenditures'!L391,IF('B. Expenditures'!$AC391=Sheet1!$B$4,'B. Expenditures'!X391,IF($AC391=Sheet1!$B$3,'B. Expenditures'!R391,\"\")))","v":""},{"$f":"IF($AC391=Sheet1!$B$2,'B. Expenditures'!M391,IF('B. Expenditures'!$AC391=Sheet1!$B$4,'B. Expenditures'!Y391,IF($AC391=Sheet1!$B$3,'B. Expenditures'!S391,\"\")))","v":""},{"$f":"IF($AC391=Sheet1!$B$2,'B. Expenditures'!N391,IF('B. Expenditures'!$AC391=Sheet1!$B$4,'B. Expenditures'!Z391,IF($AC391=Sheet1!$B$3,'B. Expenditures'!T391,\"\")))","v":""},{"$f":"IF($AC391=Sheet1!$B$2,'B. Expenditures'!O391,IF('B. Expenditures'!$AC391=Sheet1!$B$4,'B. Expenditures'!AA391,IF($AC391=Sheet1!$B$3,'B. Expenditures'!U391,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I392)*K392, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E392/'A. Revenue'!$C$30), ('B. Expenditures'!$F392/'A. Revenue'!$D$30), ('B. Expenditures'!$G392/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E392/'A. Revenue'!$C$30), ('B. Expenditures'!$F392/'A. Revenue'!$D$30), ('B. Expenditures'!$G392/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E392/'A. Revenue'!$C$30), ('B. Expenditures'!$F392/'A. Revenue'!$D$30), ('B. Expenditures'!$G392/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E392/'A. Revenue'!$C$30), ('B. Expenditures'!$F392/'A. Revenue'!$D$30), ('B. Expenditures'!$G392/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E392/'A. Revenue'!$C$30), ('B. Expenditures'!$F392/'A. Revenue'!$D$30), ('B. Expenditures'!$G392/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC392=Sheet1!$B$2,'B. Expenditures'!K392,IF('B. Expenditures'!$AC392=Sheet1!$B$4,'B. Expenditures'!W392,IF($AC392=Sheet1!$B$3,'B. Expenditures'!Q392,\"\")))","v":""},{"$f":"IF($AC392=Sheet1!$B$2,'B. Expenditures'!L392,IF('B. Expenditures'!$AC392=Sheet1!$B$4,'B. Expenditures'!X392,IF($AC392=Sheet1!$B$3,'B. Expenditures'!R392,\"\")))","v":""},{"$f":"IF($AC392=Sheet1!$B$2,'B. Expenditures'!M392,IF('B. Expenditures'!$AC392=Sheet1!$B$4,'B. Expenditures'!Y392,IF($AC392=Sheet1!$B$3,'B. Expenditures'!S392,\"\")))","v":""},{"$f":"IF($AC392=Sheet1!$B$2,'B. Expenditures'!N392,IF('B. Expenditures'!$AC392=Sheet1!$B$4,'B. Expenditures'!Z392,IF($AC392=Sheet1!$B$3,'B. Expenditures'!T392,\"\")))","v":""},{"$f":"IF($AC392=Sheet1!$B$2,'B. Expenditures'!O392,IF('B. Expenditures'!$AC392=Sheet1!$B$4,'B. Expenditures'!AA392,IF($AC392=Sheet1!$B$3,'B. Expenditures'!U392,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I393)*K393, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E393/'A. Revenue'!$C$30), ('B. Expenditures'!$F393/'A. Revenue'!$D$30), ('B. Expenditures'!$G393/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E393/'A. Revenue'!$C$30), ('B. Expenditures'!$F393/'A. Revenue'!$D$30), ('B. Expenditures'!$G393/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E393/'A. Revenue'!$C$30), ('B. Expenditures'!$F393/'A. Revenue'!$D$30), ('B. Expenditures'!$G393/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E393/'A. Revenue'!$C$30), ('B. Expenditures'!$F393/'A. Revenue'!$D$30), ('B. Expenditures'!$G393/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E393/'A. Revenue'!$C$30), ('B. Expenditures'!$F393/'A. Revenue'!$D$30), ('B. Expenditures'!$G393/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC393=Sheet1!$B$2,'B. Expenditures'!K393,IF('B. Expenditures'!$AC393=Sheet1!$B$4,'B. Expenditures'!W393,IF($AC393=Sheet1!$B$3,'B. Expenditures'!Q393,\"\")))","v":""},{"$f":"IF($AC393=Sheet1!$B$2,'B. Expenditures'!L393,IF('B. Expenditures'!$AC393=Sheet1!$B$4,'B. Expenditures'!X393,IF($AC393=Sheet1!$B$3,'B. Expenditures'!R393,\"\")))","v":""},{"$f":"IF($AC393=Sheet1!$B$2,'B. Expenditures'!M393,IF('B. Expenditures'!$AC393=Sheet1!$B$4,'B. Expenditures'!Y393,IF($AC393=Sheet1!$B$3,'B. Expenditures'!S393,\"\")))","v":""},{"$f":"IF($AC393=Sheet1!$B$2,'B. Expenditures'!N393,IF('B. Expenditures'!$AC393=Sheet1!$B$4,'B. Expenditures'!Z393,IF($AC393=Sheet1!$B$3,'B. Expenditures'!T393,\"\")))","v":""},{"$f":"IF($AC393=Sheet1!$B$2,'B. Expenditures'!O393,IF('B. Expenditures'!$AC393=Sheet1!$B$4,'B. Expenditures'!AA393,IF($AC393=Sheet1!$B$3,'B. Expenditures'!U393,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I394)*K394, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E394/'A. Revenue'!$C$30), ('B. Expenditures'!$F394/'A. Revenue'!$D$30), ('B. Expenditures'!$G394/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E394/'A. Revenue'!$C$30), ('B. Expenditures'!$F394/'A. Revenue'!$D$30), ('B. Expenditures'!$G394/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E394/'A. Revenue'!$C$30), ('B. Expenditures'!$F394/'A. Revenue'!$D$30), ('B. Expenditures'!$G394/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E394/'A. Revenue'!$C$30), ('B. Expenditures'!$F394/'A. Revenue'!$D$30), ('B. Expenditures'!$G394/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E394/'A. Revenue'!$C$30), ('B. Expenditures'!$F394/'A. Revenue'!$D$30), ('B. Expenditures'!$G394/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC394=Sheet1!$B$2,'B. Expenditures'!K394,IF('B. Expenditures'!$AC394=Sheet1!$B$4,'B. Expenditures'!W394,IF($AC394=Sheet1!$B$3,'B. Expenditures'!Q394,\"\")))","v":""},{"$f":"IF($AC394=Sheet1!$B$2,'B. Expenditures'!L394,IF('B. Expenditures'!$AC394=Sheet1!$B$4,'B. Expenditures'!X394,IF($AC394=Sheet1!$B$3,'B. Expenditures'!R394,\"\")))","v":""},{"$f":"IF($AC394=Sheet1!$B$2,'B. Expenditures'!M394,IF('B. Expenditures'!$AC394=Sheet1!$B$4,'B. Expenditures'!Y394,IF($AC394=Sheet1!$B$3,'B. Expenditures'!S394,\"\")))","v":""},{"$f":"IF($AC394=Sheet1!$B$2,'B. Expenditures'!N394,IF('B. Expenditures'!$AC394=Sheet1!$B$4,'B. Expenditures'!Z394,IF($AC394=Sheet1!$B$3,'B. Expenditures'!T394,\"\")))","v":""},{"$f":"IF($AC394=Sheet1!$B$2,'B. Expenditures'!O394,IF('B. Expenditures'!$AC394=Sheet1!$B$4,'B. Expenditures'!AA394,IF($AC394=Sheet1!$B$3,'B. Expenditures'!U394,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I395)*K395, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E395/'A. Revenue'!$C$30), ('B. Expenditures'!$F395/'A. Revenue'!$D$30), ('B. Expenditures'!$G395/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E395/'A. Revenue'!$C$30), ('B. Expenditures'!$F395/'A. Revenue'!$D$30), ('B. Expenditures'!$G395/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E395/'A. Revenue'!$C$30), ('B. Expenditures'!$F395/'A. Revenue'!$D$30), ('B. Expenditures'!$G395/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E395/'A. Revenue'!$C$30), ('B. Expenditures'!$F395/'A. Revenue'!$D$30), ('B. Expenditures'!$G395/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E395/'A. Revenue'!$C$30), ('B. Expenditures'!$F395/'A. Revenue'!$D$30), ('B. Expenditures'!$G395/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC395=Sheet1!$B$2,'B. Expenditures'!K395,IF('B. Expenditures'!$AC395=Sheet1!$B$4,'B. Expenditures'!W395,IF($AC395=Sheet1!$B$3,'B. Expenditures'!Q395,\"\")))","v":""},{"$f":"IF($AC395=Sheet1!$B$2,'B. Expenditures'!L395,IF('B. Expenditures'!$AC395=Sheet1!$B$4,'B. Expenditures'!X395,IF($AC395=Sheet1!$B$3,'B. Expenditures'!R395,\"\")))","v":""},{"$f":"IF($AC395=Sheet1!$B$2,'B. Expenditures'!M395,IF('B. Expenditures'!$AC395=Sheet1!$B$4,'B. Expenditures'!Y395,IF($AC395=Sheet1!$B$3,'B. Expenditures'!S395,\"\")))","v":""},{"$f":"IF($AC395=Sheet1!$B$2,'B. Expenditures'!N395,IF('B. Expenditures'!$AC395=Sheet1!$B$4,'B. Expenditures'!Z395,IF($AC395=Sheet1!$B$3,'B. Expenditures'!T395,\"\")))","v":""},{"$f":"IF($AC395=Sheet1!$B$2,'B. Expenditures'!O395,IF('B. Expenditures'!$AC395=Sheet1!$B$4,'B. Expenditures'!AA395,IF($AC395=Sheet1!$B$3,'B. Expenditures'!U395,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I396)*K396, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E396/'A. Revenue'!$C$30), ('B. Expenditures'!$F396/'A. Revenue'!$D$30), ('B. Expenditures'!$G396/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E396/'A. Revenue'!$C$30), ('B. Expenditures'!$F396/'A. Revenue'!$D$30), ('B. Expenditures'!$G396/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E396/'A. Revenue'!$C$30), ('B. Expenditures'!$F396/'A. Revenue'!$D$30), ('B. Expenditures'!$G396/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E396/'A. Revenue'!$C$30), ('B. Expenditures'!$F396/'A. Revenue'!$D$30), ('B. Expenditures'!$G396/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E396/'A. Revenue'!$C$30), ('B. Expenditures'!$F396/'A. Revenue'!$D$30), ('B. Expenditures'!$G396/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC396=Sheet1!$B$2,'B. Expenditures'!K396,IF('B. Expenditures'!$AC396=Sheet1!$B$4,'B. Expenditures'!W396,IF($AC396=Sheet1!$B$3,'B. Expenditures'!Q396,\"\")))","v":""},{"$f":"IF($AC396=Sheet1!$B$2,'B. Expenditures'!L396,IF('B. Expenditures'!$AC396=Sheet1!$B$4,'B. Expenditures'!X396,IF($AC396=Sheet1!$B$3,'B. Expenditures'!R396,\"\")))","v":""},{"$f":"IF($AC396=Sheet1!$B$2,'B. Expenditures'!M396,IF('B. Expenditures'!$AC396=Sheet1!$B$4,'B. Expenditures'!Y396,IF($AC396=Sheet1!$B$3,'B. Expenditures'!S396,\"\")))","v":""},{"$f":"IF($AC396=Sheet1!$B$2,'B. Expenditures'!N396,IF('B. Expenditures'!$AC396=Sheet1!$B$4,'B. Expenditures'!Z396,IF($AC396=Sheet1!$B$3,'B. Expenditures'!T396,\"\")))","v":""},{"$f":"IF($AC396=Sheet1!$B$2,'B. Expenditures'!O396,IF('B. Expenditures'!$AC396=Sheet1!$B$4,'B. Expenditures'!AA396,IF($AC396=Sheet1!$B$3,'B. Expenditures'!U396,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I397)*K397, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E397/'A. Revenue'!$C$30), ('B. Expenditures'!$F397/'A. Revenue'!$D$30), ('B. Expenditures'!$G397/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E397/'A. Revenue'!$C$30), ('B. Expenditures'!$F397/'A. Revenue'!$D$30), ('B. Expenditures'!$G397/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E397/'A. Revenue'!$C$30), ('B. Expenditures'!$F397/'A. Revenue'!$D$30), ('B. Expenditures'!$G397/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E397/'A. Revenue'!$C$30), ('B. Expenditures'!$F397/'A. Revenue'!$D$30), ('B. Expenditures'!$G397/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E397/'A. Revenue'!$C$30), ('B. Expenditures'!$F397/'A. Revenue'!$D$30), ('B. Expenditures'!$G397/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC397=Sheet1!$B$2,'B. Expenditures'!K397,IF('B. Expenditures'!$AC397=Sheet1!$B$4,'B. Expenditures'!W397,IF($AC397=Sheet1!$B$3,'B. Expenditures'!Q397,\"\")))","v":""},{"$f":"IF($AC397=Sheet1!$B$2,'B. Expenditures'!L397,IF('B. Expenditures'!$AC397=Sheet1!$B$4,'B. Expenditures'!X397,IF($AC397=Sheet1!$B$3,'B. Expenditures'!R397,\"\")))","v":""},{"$f":"IF($AC397=Sheet1!$B$2,'B. Expenditures'!M397,IF('B. Expenditures'!$AC397=Sheet1!$B$4,'B. Expenditures'!Y397,IF($AC397=Sheet1!$B$3,'B. Expenditures'!S397,\"\")))","v":""},{"$f":"IF($AC397=Sheet1!$B$2,'B. Expenditures'!N397,IF('B. Expenditures'!$AC397=Sheet1!$B$4,'B. Expenditures'!Z397,IF($AC397=Sheet1!$B$3,'B. Expenditures'!T397,\"\")))","v":""},{"$f":"IF($AC397=Sheet1!$B$2,'B. Expenditures'!O397,IF('B. Expenditures'!$AC397=Sheet1!$B$4,'B. Expenditures'!AA397,IF($AC397=Sheet1!$B$3,'B. Expenditures'!U397,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I398)*K398, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E398/'A. Revenue'!$C$30), ('B. Expenditures'!$F398/'A. Revenue'!$D$30), ('B. Expenditures'!$G398/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E398/'A. Revenue'!$C$30), ('B. Expenditures'!$F398/'A. Revenue'!$D$30), ('B. Expenditures'!$G398/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E398/'A. Revenue'!$C$30), ('B. Expenditures'!$F398/'A. Revenue'!$D$30), ('B. Expenditures'!$G398/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E398/'A. Revenue'!$C$30), ('B. Expenditures'!$F398/'A. Revenue'!$D$30), ('B. Expenditures'!$G398/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E398/'A. Revenue'!$C$30), ('B. Expenditures'!$F398/'A. Revenue'!$D$30), ('B. Expenditures'!$G398/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC398=Sheet1!$B$2,'B. Expenditures'!K398,IF('B. Expenditures'!$AC398=Sheet1!$B$4,'B. Expenditures'!W398,IF($AC398=Sheet1!$B$3,'B. Expenditures'!Q398,\"\")))","v":""},{"$f":"IF($AC398=Sheet1!$B$2,'B. Expenditures'!L398,IF('B. Expenditures'!$AC398=Sheet1!$B$4,'B. Expenditures'!X398,IF($AC398=Sheet1!$B$3,'B. Expenditures'!R398,\"\")))","v":""},{"$f":"IF($AC398=Sheet1!$B$2,'B. Expenditures'!M398,IF('B. Expenditures'!$AC398=Sheet1!$B$4,'B. Expenditures'!Y398,IF($AC398=Sheet1!$B$3,'B. Expenditures'!S398,\"\")))","v":""},{"$f":"IF($AC398=Sheet1!$B$2,'B. Expenditures'!N398,IF('B. Expenditures'!$AC398=Sheet1!$B$4,'B. Expenditures'!Z398,IF($AC398=Sheet1!$B$3,'B. Expenditures'!T398,\"\")))","v":""},{"$f":"IF($AC398=Sheet1!$B$2,'B. Expenditures'!O398,IF('B. Expenditures'!$AC398=Sheet1!$B$4,'B. Expenditures'!AA398,IF($AC398=Sheet1!$B$3,'B. Expenditures'!U398,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I399)*K399, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E399/'A. Revenue'!$C$30), ('B. Expenditures'!$F399/'A. Revenue'!$D$30), ('B. Expenditures'!$G399/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E399/'A. Revenue'!$C$30), ('B. Expenditures'!$F399/'A. Revenue'!$D$30), ('B. Expenditures'!$G399/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E399/'A. Revenue'!$C$30), ('B. Expenditures'!$F399/'A. Revenue'!$D$30), ('B. Expenditures'!$G399/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E399/'A. Revenue'!$C$30), ('B. Expenditures'!$F399/'A. Revenue'!$D$30), ('B. Expenditures'!$G399/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E399/'A. Revenue'!$C$30), ('B. Expenditures'!$F399/'A. Revenue'!$D$30), ('B. Expenditures'!$G399/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC399=Sheet1!$B$2,'B. Expenditures'!K399,IF('B. Expenditures'!$AC399=Sheet1!$B$4,'B. Expenditures'!W399,IF($AC399=Sheet1!$B$3,'B. Expenditures'!Q399,\"\")))","v":""},{"$f":"IF($AC399=Sheet1!$B$2,'B. Expenditures'!L399,IF('B. Expenditures'!$AC399=Sheet1!$B$4,'B. Expenditures'!X399,IF($AC399=Sheet1!$B$3,'B. Expenditures'!R399,\"\")))","v":""},{"$f":"IF($AC399=Sheet1!$B$2,'B. Expenditures'!M399,IF('B. Expenditures'!$AC399=Sheet1!$B$4,'B. Expenditures'!Y399,IF($AC399=Sheet1!$B$3,'B. Expenditures'!S399,\"\")))","v":""},{"$f":"IF($AC399=Sheet1!$B$2,'B. Expenditures'!N399,IF('B. Expenditures'!$AC399=Sheet1!$B$4,'B. Expenditures'!Z399,IF($AC399=Sheet1!$B$3,'B. Expenditures'!T399,\"\")))","v":""},{"$f":"IF($AC399=Sheet1!$B$2,'B. Expenditures'!O399,IF('B. Expenditures'!$AC399=Sheet1!$B$4,'B. Expenditures'!AA399,IF($AC399=Sheet1!$B$3,'B. Expenditures'!U399,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I400)*K400, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E400/'A. Revenue'!$C$30), ('B. Expenditures'!$F400/'A. Revenue'!$D$30), ('B. Expenditures'!$G400/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E400/'A. Revenue'!$C$30), ('B. Expenditures'!$F400/'A. Revenue'!$D$30), ('B. Expenditures'!$G400/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E400/'A. Revenue'!$C$30), ('B. Expenditures'!$F400/'A. Revenue'!$D$30), ('B. Expenditures'!$G400/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E400/'A. Revenue'!$C$30), ('B. Expenditures'!$F400/'A. Revenue'!$D$30), ('B. Expenditures'!$G400/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E400/'A. Revenue'!$C$30), ('B. Expenditures'!$F400/'A. Revenue'!$D$30), ('B. Expenditures'!$G400/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC400=Sheet1!$B$2,'B. Expenditures'!K400,IF('B. Expenditures'!$AC400=Sheet1!$B$4,'B. Expenditures'!W400,IF($AC400=Sheet1!$B$3,'B. Expenditures'!Q400,\"\")))","v":""},{"$f":"IF($AC400=Sheet1!$B$2,'B. Expenditures'!L400,IF('B. Expenditures'!$AC400=Sheet1!$B$4,'B. Expenditures'!X400,IF($AC400=Sheet1!$B$3,'B. Expenditures'!R400,\"\")))","v":""},{"$f":"IF($AC400=Sheet1!$B$2,'B. Expenditures'!M400,IF('B. Expenditures'!$AC400=Sheet1!$B$4,'B. Expenditures'!Y400,IF($AC400=Sheet1!$B$3,'B. Expenditures'!S400,\"\")))","v":""},{"$f":"IF($AC400=Sheet1!$B$2,'B. Expenditures'!N400,IF('B. Expenditures'!$AC400=Sheet1!$B$4,'B. Expenditures'!Z400,IF($AC400=Sheet1!$B$3,'B. Expenditures'!T400,\"\")))","v":""},{"$f":"IF($AC400=Sheet1!$B$2,'B. Expenditures'!O400,IF('B. Expenditures'!$AC400=Sheet1!$B$4,'B. Expenditures'!AA400,IF($AC400=Sheet1!$B$3,'B. Expenditures'!U400,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I401)*K401, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E401/'A. Revenue'!$C$30), ('B. Expenditures'!$F401/'A. Revenue'!$D$30), ('B. Expenditures'!$G401/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E401/'A. Revenue'!$C$30), ('B. Expenditures'!$F401/'A. Revenue'!$D$30), ('B. Expenditures'!$G401/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E401/'A. Revenue'!$C$30), ('B. Expenditures'!$F401/'A. Revenue'!$D$30), ('B. Expenditures'!$G401/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E401/'A. Revenue'!$C$30), ('B. Expenditures'!$F401/'A. Revenue'!$D$30), ('B. Expenditures'!$G401/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E401/'A. Revenue'!$C$30), ('B. Expenditures'!$F401/'A. Revenue'!$D$30), ('B. Expenditures'!$G401/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC401=Sheet1!$B$2,'B. Expenditures'!K401,IF('B. Expenditures'!$AC401=Sheet1!$B$4,'B. Expenditures'!W401,IF($AC401=Sheet1!$B$3,'B. Expenditures'!Q401,\"\")))","v":""},{"$f":"IF($AC401=Sheet1!$B$2,'B. Expenditures'!L401,IF('B. Expenditures'!$AC401=Sheet1!$B$4,'B. Expenditures'!X401,IF($AC401=Sheet1!$B$3,'B. Expenditures'!R401,\"\")))","v":""},{"$f":"IF($AC401=Sheet1!$B$2,'B. Expenditures'!M401,IF('B. Expenditures'!$AC401=Sheet1!$B$4,'B. Expenditures'!Y401,IF($AC401=Sheet1!$B$3,'B. Expenditures'!S401,\"\")))","v":""},{"$f":"IF($AC401=Sheet1!$B$2,'B. Expenditures'!N401,IF('B. Expenditures'!$AC401=Sheet1!$B$4,'B. Expenditures'!Z401,IF($AC401=Sheet1!$B$3,'B. Expenditures'!T401,\"\")))","v":""},{"$f":"IF($AC401=Sheet1!$B$2,'B. Expenditures'!O401,IF('B. Expenditures'!$AC401=Sheet1!$B$4,'B. Expenditures'!AA401,IF($AC401=Sheet1!$B$3,'B. Expenditures'!U401,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I402)*K402, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E402/'A. Revenue'!$C$30), ('B. Expenditures'!$F402/'A. Revenue'!$D$30), ('B. Expenditures'!$G402/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E402/'A. Revenue'!$C$30), ('B. Expenditures'!$F402/'A. Revenue'!$D$30), ('B. Expenditures'!$G402/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E402/'A. Revenue'!$C$30), ('B. Expenditures'!$F402/'A. Revenue'!$D$30), ('B. Expenditures'!$G402/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E402/'A. Revenue'!$C$30), ('B. Expenditures'!$F402/'A. Revenue'!$D$30), ('B. Expenditures'!$G402/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E402/'A. Revenue'!$C$30), ('B. Expenditures'!$F402/'A. Revenue'!$D$30), ('B. Expenditures'!$G402/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC402=Sheet1!$B$2,'B. Expenditures'!K402,IF('B. Expenditures'!$AC402=Sheet1!$B$4,'B. Expenditures'!W402,IF($AC402=Sheet1!$B$3,'B. Expenditures'!Q402,\"\")))","v":""},{"$f":"IF($AC402=Sheet1!$B$2,'B. Expenditures'!L402,IF('B. Expenditures'!$AC402=Sheet1!$B$4,'B. Expenditures'!X402,IF($AC402=Sheet1!$B$3,'B. Expenditures'!R402,\"\")))","v":""},{"$f":"IF($AC402=Sheet1!$B$2,'B. Expenditures'!M402,IF('B. Expenditures'!$AC402=Sheet1!$B$4,'B. Expenditures'!Y402,IF($AC402=Sheet1!$B$3,'B. Expenditures'!S402,\"\")))","v":""},{"$f":"IF($AC402=Sheet1!$B$2,'B. Expenditures'!N402,IF('B. Expenditures'!$AC402=Sheet1!$B$4,'B. Expenditures'!Z402,IF($AC402=Sheet1!$B$3,'B. Expenditures'!T402,\"\")))","v":""},{"$f":"IF($AC402=Sheet1!$B$2,'B. Expenditures'!O402,IF('B. Expenditures'!$AC402=Sheet1!$B$4,'B. Expenditures'!AA402,IF($AC402=Sheet1!$B$3,'B. Expenditures'!U402,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I403)*K403, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E403/'A. Revenue'!$C$30), ('B. Expenditures'!$F403/'A. Revenue'!$D$30), ('B. Expenditures'!$G403/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E403/'A. Revenue'!$C$30), ('B. Expenditures'!$F403/'A. Revenue'!$D$30), ('B. Expenditures'!$G403/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E403/'A. Revenue'!$C$30), ('B. Expenditures'!$F403/'A. Revenue'!$D$30), ('B. Expenditures'!$G403/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E403/'A. Revenue'!$C$30), ('B. Expenditures'!$F403/'A. Revenue'!$D$30), ('B. Expenditures'!$G403/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E403/'A. Revenue'!$C$30), ('B. Expenditures'!$F403/'A. Revenue'!$D$30), ('B. Expenditures'!$G403/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC403=Sheet1!$B$2,'B. Expenditures'!K403,IF('B. Expenditures'!$AC403=Sheet1!$B$4,'B. Expenditures'!W403,IF($AC403=Sheet1!$B$3,'B. Expenditures'!Q403,\"\")))","v":""},{"$f":"IF($AC403=Sheet1!$B$2,'B. Expenditures'!L403,IF('B. Expenditures'!$AC403=Sheet1!$B$4,'B. Expenditures'!X403,IF($AC403=Sheet1!$B$3,'B. Expenditures'!R403,\"\")))","v":""},{"$f":"IF($AC403=Sheet1!$B$2,'B. Expenditures'!M403,IF('B. Expenditures'!$AC403=Sheet1!$B$4,'B. Expenditures'!Y403,IF($AC403=Sheet1!$B$3,'B. Expenditures'!S403,\"\")))","v":""},{"$f":"IF($AC403=Sheet1!$B$2,'B. Expenditures'!N403,IF('B. Expenditures'!$AC403=Sheet1!$B$4,'B. Expenditures'!Z403,IF($AC403=Sheet1!$B$3,'B. Expenditures'!T403,\"\")))","v":""},{"$f":"IF($AC403=Sheet1!$B$2,'B. Expenditures'!O403,IF('B. Expenditures'!$AC403=Sheet1!$B$4,'B. Expenditures'!AA403,IF($AC403=Sheet1!$B$3,'B. Expenditures'!U403,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I404)*K404, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E404/'A. Revenue'!$C$30), ('B. Expenditures'!$F404/'A. Revenue'!$D$30), ('B. Expenditures'!$G404/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E404/'A. Revenue'!$C$30), ('B. Expenditures'!$F404/'A. Revenue'!$D$30), ('B. Expenditures'!$G404/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E404/'A. Revenue'!$C$30), ('B. Expenditures'!$F404/'A. Revenue'!$D$30), ('B. Expenditures'!$G404/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E404/'A. Revenue'!$C$30), ('B. Expenditures'!$F404/'A. Revenue'!$D$30), ('B. Expenditures'!$G404/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E404/'A. Revenue'!$C$30), ('B. Expenditures'!$F404/'A. Revenue'!$D$30), ('B. Expenditures'!$G404/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC404=Sheet1!$B$2,'B. Expenditures'!K404,IF('B. Expenditures'!$AC404=Sheet1!$B$4,'B. Expenditures'!W404,IF($AC404=Sheet1!$B$3,'B. Expenditures'!Q404,\"\")))","v":""},{"$f":"IF($AC404=Sheet1!$B$2,'B. Expenditures'!L404,IF('B. Expenditures'!$AC404=Sheet1!$B$4,'B. Expenditures'!X404,IF($AC404=Sheet1!$B$3,'B. Expenditures'!R404,\"\")))","v":""},{"$f":"IF($AC404=Sheet1!$B$2,'B. Expenditures'!M404,IF('B. Expenditures'!$AC404=Sheet1!$B$4,'B. Expenditures'!Y404,IF($AC404=Sheet1!$B$3,'B. Expenditures'!S404,\"\")))","v":""},{"$f":"IF($AC404=Sheet1!$B$2,'B. Expenditures'!N404,IF('B. Expenditures'!$AC404=Sheet1!$B$4,'B. Expenditures'!Z404,IF($AC404=Sheet1!$B$3,'B. Expenditures'!T404,\"\")))","v":""},{"$f":"IF($AC404=Sheet1!$B$2,'B. Expenditures'!O404,IF('B. Expenditures'!$AC404=Sheet1!$B$4,'B. Expenditures'!AA404,IF($AC404=Sheet1!$B$3,'B. Expenditures'!U404,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,,-E405,G405), \"\")","v":""},null,"",{"$f":"IFERROR((1+$I405)*K405, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E405/'A. Revenue'!$C$30), ('B. Expenditures'!$F405/'A. Revenue'!$D$30), ('B. Expenditures'!$G405/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E405/'A. Revenue'!$C$30), ('B. Expenditures'!$F405/'A. Revenue'!$D$30), ('B. Expenditures'!$G405/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E405/'A. Revenue'!$C$30), ('B. Expenditures'!$F405/'A. Revenue'!$D$30), ('B. Expenditures'!$G405/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E405/'A. Revenue'!$C$30), ('B. Expenditures'!$F405/'A. Revenue'!$D$30), ('B. Expenditures'!$G405/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E405/'A. Revenue'!$C$30), ('B. Expenditures'!$F405/'A. Revenue'!$D$30), ('B. Expenditures'!$G405/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC405=Sheet1!$B$2,'B. Expenditures'!K405,IF('B. Expenditures'!$AC405=Sheet1!$B$4,'B. Expenditures'!W405,IF($AC405=Sheet1!$B$3,'B. Expenditures'!Q405,\"\")))","v":""},{"$f":"IF($AC405=Sheet1!$B$2,'B. Expenditures'!L405,IF('B. Expenditures'!$AC405=Sheet1!$B$4,'B. Expenditures'!X405,IF($AC405=Sheet1!$B$3,'B. Expenditures'!R405,\"\")))","v":""},{"$f":"IF($AC405=Sheet1!$B$2,'B. Expenditures'!M405,IF('B. Expenditures'!$AC405=Sheet1!$B$4,'B. Expenditures'!Y405,IF($AC405=Sheet1!$B$3,'B. Expenditures'!S405,\"\")))","v":""},{"$f":"IF($AC405=Sheet1!$B$2,'B. Expenditures'!N405,IF('B. Expenditures'!$AC405=Sheet1!$B$4,'B. Expenditures'!Z405,IF($AC405=Sheet1!$B$3,'B. Expenditures'!T405,\"\")))","v":""},{"$f":"IF($AC405=Sheet1!$B$2,'B. Expenditures'!O405,IF('B. Expenditures'!$AC405=Sheet1!$B$4,'B. Expenditures'!AA405,IF($AC405=Sheet1!$B$3,'B. Expenditures'!U405,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I406)*K406, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E406/'A. Revenue'!$C$30), ('B. Expenditures'!$F406/'A. Revenue'!$D$30), ('B. Expenditures'!$G406/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E406/'A. Revenue'!$C$30), ('B. Expenditures'!$F406/'A. Revenue'!$D$30), ('B. Expenditures'!$G406/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E406/'A. Revenue'!$C$30), ('B. Expenditures'!$F406/'A. Revenue'!$D$30), ('B. Expenditures'!$G406/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E406/'A. Revenue'!$C$30), ('B. Expenditures'!$F406/'A. Revenue'!$D$30), ('B. Expenditures'!$G406/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E406/'A. Revenue'!$C$30), ('B. Expenditures'!$F406/'A. Revenue'!$D$30), ('B. Expenditures'!$G406/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC406=Sheet1!$B$2,'B. Expenditures'!K406,IF('B. Expenditures'!$AC406=Sheet1!$B$4,'B. Expenditures'!W406,IF($AC406=Sheet1!$B$3,'B. Expenditures'!Q406,\"\")))","v":""},{"$f":"IF($AC406=Sheet1!$B$2,'B. Expenditures'!L406,IF('B. Expenditures'!$AC406=Sheet1!$B$4,'B. Expenditures'!X406,IF($AC406=Sheet1!$B$3,'B. Expenditures'!R406,\"\")))","v":""},{"$f":"IF($AC406=Sheet1!$B$2,'B. Expenditures'!M406,IF('B. Expenditures'!$AC406=Sheet1!$B$4,'B. Expenditures'!Y406,IF($AC406=Sheet1!$B$3,'B. Expenditures'!S406,\"\")))","v":""},{"$f":"IF($AC406=Sheet1!$B$2,'B. Expenditures'!N406,IF('B. Expenditures'!$AC406=Sheet1!$B$4,'B. Expenditures'!Z406,IF($AC406=Sheet1!$B$3,'B. Expenditures'!T406,\"\")))","v":""},{"$f":"IF($AC406=Sheet1!$B$2,'B. Expenditures'!O406,IF('B. Expenditures'!$AC406=Sheet1!$B$4,'B. Expenditures'!AA406,IF($AC406=Sheet1!$B$3,'B. Expenditures'!U406,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I407)*K407, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E407/'A. Revenue'!$C$30), ('B. Expenditures'!$F407/'A. Revenue'!$D$30), ('B. Expenditures'!$G407/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E407/'A. Revenue'!$C$30), ('B. Expenditures'!$F407/'A. Revenue'!$D$30), ('B. Expenditures'!$G407/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E407/'A. Revenue'!$C$30), ('B. Expenditures'!$F407/'A. Revenue'!$D$30), ('B. Expenditures'!$G407/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E407/'A. Revenue'!$C$30), ('B. Expenditures'!$F407/'A. Revenue'!$D$30), ('B. Expenditures'!$G407/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E407/'A. Revenue'!$C$30), ('B. Expenditures'!$F407/'A. Revenue'!$D$30), ('B. Expenditures'!$G407/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC407=Sheet1!$B$2,'B. Expenditures'!K407,IF('B. Expenditures'!$AC407=Sheet1!$B$4,'B. Expenditures'!W407,IF($AC407=Sheet1!$B$3,'B. Expenditures'!Q407,\"\")))","v":""},{"$f":"IF($AC407=Sheet1!$B$2,'B. Expenditures'!L407,IF('B. Expenditures'!$AC407=Sheet1!$B$4,'B. Expenditures'!X407,IF($AC407=Sheet1!$B$3,'B. Expenditures'!R407,\"\")))","v":""},{"$f":"IF($AC407=Sheet1!$B$2,'B. Expenditures'!M407,IF('B. Expenditures'!$AC407=Sheet1!$B$4,'B. Expenditures'!Y407,IF($AC407=Sheet1!$B$3,'B. Expenditures'!S407,\"\")))","v":""},{"$f":"IF($AC407=Sheet1!$B$2,'B. Expenditures'!N407,IF('B. Expenditures'!$AC407=Sheet1!$B$4,'B. Expenditures'!Z407,IF($AC407=Sheet1!$B$3,'B. Expenditures'!T407,\"\")))","v":""},{"$f":"IF($AC407=Sheet1!$B$2,'B. Expenditures'!O407,IF('B. Expenditures'!$AC407=Sheet1!$B$4,'B. Expenditures'!AA407,IF($AC407=Sheet1!$B$3,'B. Expenditures'!U407,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I408)*K408, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E408/'A. Revenue'!$C$30), ('B. Expenditures'!$F408/'A. Revenue'!$D$30), ('B. Expenditures'!$G408/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E408/'A. Revenue'!$C$30), ('B. Expenditures'!$F408/'A. Revenue'!$D$30), ('B. Expenditures'!$G408/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E408/'A. Revenue'!$C$30), ('B. Expenditures'!$F408/'A. Revenue'!$D$30), ('B. Expenditures'!$G408/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E408/'A. Revenue'!$C$30), ('B. Expenditures'!$F408/'A. Revenue'!$D$30), ('B. Expenditures'!$G408/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E408/'A. Revenue'!$C$30), ('B. Expenditures'!$F408/'A. Revenue'!$D$30), ('B. Expenditures'!$G408/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC408=Sheet1!$B$2,'B. Expenditures'!K408,IF('B. Expenditures'!$AC408=Sheet1!$B$4,'B. Expenditures'!W408,IF($AC408=Sheet1!$B$3,'B. Expenditures'!Q408,\"\")))","v":""},{"$f":"IF($AC408=Sheet1!$B$2,'B. Expenditures'!L408,IF('B. Expenditures'!$AC408=Sheet1!$B$4,'B. Expenditures'!X408,IF($AC408=Sheet1!$B$3,'B. Expenditures'!R408,\"\")))","v":""},{"$f":"IF($AC408=Sheet1!$B$2,'B. Expenditures'!M408,IF('B. Expenditures'!$AC408=Sheet1!$B$4,'B. Expenditures'!Y408,IF($AC408=Sheet1!$B$3,'B. Expenditures'!S408,\"\")))","v":""},{"$f":"IF($AC408=Sheet1!$B$2,'B. Expenditures'!N408,IF('B. Expenditures'!$AC408=Sheet1!$B$4,'B. Expenditures'!Z408,IF($AC408=Sheet1!$B$3,'B. Expenditures'!T408,\"\")))","v":""},{"$f":"IF($AC408=Sheet1!$B$2,'B. Expenditures'!O408,IF('B. Expenditures'!$AC408=Sheet1!$B$4,'B. Expenditures'!AA408,IF($AC408=Sheet1!$B$3,'B. Expenditures'!U408,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I409)*K409, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E409/'A. Revenue'!$C$30), ('B. Expenditures'!$F409/'A. Revenue'!$D$30), ('B. Expenditures'!$G409/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E409/'A. Revenue'!$C$30), ('B. Expenditures'!$F409/'A. Revenue'!$D$30), ('B. Expenditures'!$G409/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E409/'A. Revenue'!$C$30), ('B. Expenditures'!$F409/'A. Revenue'!$D$30), ('B. Expenditures'!$G409/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E409/'A. Revenue'!$C$30), ('B. Expenditures'!$F409/'A. Revenue'!$D$30), ('B. Expenditures'!$G409/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E409/'A. Revenue'!$C$30), ('B. Expenditures'!$F409/'A. Revenue'!$D$30), ('B. Expenditures'!$G409/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC409=Sheet1!$B$2,'B. Expenditures'!K409,IF('B. Expenditures'!$AC409=Sheet1!$B$4,'B. Expenditures'!W409,IF($AC409=Sheet1!$B$3,'B. Expenditures'!Q409,\"\")))","v":""},{"$f":"IF($AC409=Sheet1!$B$2,'B. Expenditures'!L409,IF('B. Expenditures'!$AC409=Sheet1!$B$4,'B. Expenditures'!X409,IF($AC409=Sheet1!$B$3,'B. Expenditures'!R409,\"\")))","v":""},{"$f":"IF($AC409=Sheet1!$B$2,'B. Expenditures'!M409,IF('B. Expenditures'!$AC409=Sheet1!$B$4,'B. Expenditures'!Y409,IF($AC409=Sheet1!$B$3,'B. Expenditures'!S409,\"\")))","v":""},{"$f":"IF($AC409=Sheet1!$B$2,'B. Expenditures'!N409,IF('B. Expenditures'!$AC409=Sheet1!$B$4,'B. Expenditures'!Z409,IF($AC409=Sheet1!$B$3,'B. Expenditures'!T409,\"\")))","v":""},{"$f":"IF($AC409=Sheet1!$B$2,'B. Expenditures'!O409,IF('B. Expenditures'!$AC409=Sheet1!$B$4,'B. Expenditures'!AA409,IF($AC409=Sheet1!$B$3,'B. Expenditures'!U409,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I410)*K410, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E410/'A. Revenue'!$C$30), ('B. Expenditures'!$F410/'A. Revenue'!$D$30), ('B. Expenditures'!$G410/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E410/'A. Revenue'!$C$30), ('B. Expenditures'!$F410/'A. Revenue'!$D$30), ('B. Expenditures'!$G410/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E410/'A. Revenue'!$C$30), ('B. Expenditures'!$F410/'A. Revenue'!$D$30), ('B. Expenditures'!$G410/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E410/'A. Revenue'!$C$30), ('B. Expenditures'!$F410/'A. Revenue'!$D$30), ('B. Expenditures'!$G410/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E410/'A. Revenue'!$C$30), ('B. Expenditures'!$F410/'A. Revenue'!$D$30), ('B. Expenditures'!$G410/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC410=Sheet1!$B$2,'B. Expenditures'!K410,IF('B. Expenditures'!$AC410=Sheet1!$B$4,'B. Expenditures'!W410,IF($AC410=Sheet1!$B$3,'B. Expenditures'!Q410,\"\")))","v":""},{"$f":"IF($AC410=Sheet1!$B$2,'B. Expenditures'!L410,IF('B. Expenditures'!$AC410=Sheet1!$B$4,'B. Expenditures'!X410,IF($AC410=Sheet1!$B$3,'B. Expenditures'!R410,\"\")))","v":""},{"$f":"IF($AC410=Sheet1!$B$2,'B. Expenditures'!M410,IF('B. Expenditures'!$AC410=Sheet1!$B$4,'B. Expenditures'!Y410,IF($AC410=Sheet1!$B$3,'B. Expenditures'!S410,\"\")))","v":""},{"$f":"IF($AC410=Sheet1!$B$2,'B. Expenditures'!N410,IF('B. Expenditures'!$AC410=Sheet1!$B$4,'B. Expenditures'!Z410,IF($AC410=Sheet1!$B$3,'B. Expenditures'!T410,\"\")))","v":""},{"$f":"IF($AC410=Sheet1!$B$2,'B. Expenditures'!O410,IF('B. Expenditures'!$AC410=Sheet1!$B$4,'B. Expenditures'!AA410,IF($AC410=Sheet1!$B$3,'B. Expenditures'!U410,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I411)*K411, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E411/'A. Revenue'!$C$30), ('B. Expenditures'!$F411/'A. Revenue'!$D$30), ('B. Expenditures'!$G411/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E411/'A. Revenue'!$C$30), ('B. Expenditures'!$F411/'A. Revenue'!$D$30), ('B. Expenditures'!$G411/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E411/'A. Revenue'!$C$30), ('B. Expenditures'!$F411/'A. Revenue'!$D$30), ('B. Expenditures'!$G411/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E411/'A. Revenue'!$C$30), ('B. Expenditures'!$F411/'A. Revenue'!$D$30), ('B. Expenditures'!$G411/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E411/'A. Revenue'!$C$30), ('B. Expenditures'!$F411/'A. Revenue'!$D$30), ('B. Expenditures'!$G411/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC411=Sheet1!$B$2,'B. Expenditures'!K411,IF('B. Expenditures'!$AC411=Sheet1!$B$4,'B. Expenditures'!W411,IF($AC411=Sheet1!$B$3,'B. Expenditures'!Q411,\"\")))","v":""},{"$f":"IF($AC411=Sheet1!$B$2,'B. Expenditures'!L411,IF('B. Expenditures'!$AC411=Sheet1!$B$4,'B. Expenditures'!X411,IF($AC411=Sheet1!$B$3,'B. Expenditures'!R411,\"\")))","v":""},{"$f":"IF($AC411=Sheet1!$B$2,'B. Expenditures'!M411,IF('B. Expenditures'!$AC411=Sheet1!$B$4,'B. Expenditures'!Y411,IF($AC411=Sheet1!$B$3,'B. Expenditures'!S411,\"\")))","v":""},{"$f":"IF($AC411=Sheet1!$B$2,'B. Expenditures'!N411,IF('B. Expenditures'!$AC411=Sheet1!$B$4,'B. Expenditures'!Z411,IF($AC411=Sheet1!$B$3,'B. Expenditures'!T411,\"\")))","v":""},{"$f":"IF($AC411=Sheet1!$B$2,'B. Expenditures'!O411,IF('B. Expenditures'!$AC411=Sheet1!$B$4,'B. Expenditures'!AA411,IF($AC411=Sheet1!$B$3,'B. Expenditures'!U411,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I412)*K412, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E412/'A. Revenue'!$C$30), ('B. Expenditures'!$F412/'A. Revenue'!$D$30), ('B. Expenditures'!$G412/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E412/'A. Revenue'!$C$30), ('B. Expenditures'!$F412/'A. Revenue'!$D$30), ('B. Expenditures'!$G412/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E412/'A. Revenue'!$C$30), ('B. Expenditures'!$F412/'A. Revenue'!$D$30), ('B. Expenditures'!$G412/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E412/'A. Revenue'!$C$30), ('B. Expenditures'!$F412/'A. Revenue'!$D$30), ('B. Expenditures'!$G412/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E412/'A. Revenue'!$C$30), ('B. Expenditures'!$F412/'A. Revenue'!$D$30), ('B. Expenditures'!$G412/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC412=Sheet1!$B$2,'B. Expenditures'!K412,IF('B. Expenditures'!$AC412=Sheet1!$B$4,'B. Expenditures'!W412,IF($AC412=Sheet1!$B$3,'B. Expenditures'!Q412,\"\")))","v":""},{"$f":"IF($AC412=Sheet1!$B$2,'B. Expenditures'!L412,IF('B. Expenditures'!$AC412=Sheet1!$B$4,'B. Expenditures'!X412,IF($AC412=Sheet1!$B$3,'B. Expenditures'!R412,\"\")))","v":""},{"$f":"IF($AC412=Sheet1!$B$2,'B. Expenditures'!M412,IF('B. Expenditures'!$AC412=Sheet1!$B$4,'B. Expenditures'!Y412,IF($AC412=Sheet1!$B$3,'B. Expenditures'!S412,\"\")))","v":""},{"$f":"IF($AC412=Sheet1!$B$2,'B. Expenditures'!N412,IF('B. Expenditures'!$AC412=Sheet1!$B$4,'B. Expenditures'!Z412,IF($AC412=Sheet1!$B$3,'B. Expenditures'!T412,\"\")))","v":""},{"$f":"IF($AC412=Sheet1!$B$2,'B. Expenditures'!O412,IF('B. Expenditures'!$AC412=Sheet1!$B$4,'B. Expenditures'!AA412,IF($AC412=Sheet1!$B$3,'B. Expenditures'!U412,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR((1+$I413)*G413, \"\")","v":""},{"$f":"IFERROR((1+$I413)*K413, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E413/'A. Revenue'!$C$30), ('B. Expenditures'!$F413/'A. Revenue'!$D$30), ('B. Expenditures'!$G413/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E413/'A. Revenue'!$C$30), ('B. Expenditures'!$F413/'A. Revenue'!$D$30), ('B. Expenditures'!$G413/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E413/'A. Revenue'!$C$30), ('B. Expenditures'!$F413/'A. Revenue'!$D$30), ('B. Expenditures'!$G413/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E413/'A. Revenue'!$C$30), ('B. Expenditures'!$F413/'A. Revenue'!$D$30), ('B. Expenditures'!$G413/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E413/'A. Revenue'!$C$30), ('B. Expenditures'!$F413/'A. Revenue'!$D$30), ('B. Expenditures'!$G413/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC413=Sheet1!$B$2,'B. Expenditures'!K413,IF('B. Expenditures'!$AC413=Sheet1!$B$4,'B. Expenditures'!W413,IF($AC413=Sheet1!$B$3,'B. Expenditures'!Q413,\"\")))","v":""},{"$f":"IF($AC413=Sheet1!$B$2,'B. Expenditures'!L413,IF('B. Expenditures'!$AC413=Sheet1!$B$4,'B. Expenditures'!X413,IF($AC413=Sheet1!$B$3,'B. Expenditures'!R413,\"\")))","v":""},{"$f":"IF($AC413=Sheet1!$B$2,'B. Expenditures'!M413,IF('B. Expenditures'!$AC413=Sheet1!$B$4,'B. Expenditures'!Y413,IF($AC413=Sheet1!$B$3,'B. Expenditures'!S413,\"\")))","v":""},{"$f":"IF($AC413=Sheet1!$B$2,'B. Expenditures'!N413,IF('B. Expenditures'!$AC413=Sheet1!$B$4,'B. Expenditures'!Z413,IF($AC413=Sheet1!$B$3,'B. Expenditures'!T413,\"\")))","v":""},{"$f":"IF($AC413=Sheet1!$B$2,'B. Expenditures'!O413,IF('B. Expenditures'!$AC413=Sheet1!$B$4,'B. Expenditures'!AA413,IF($AC413=Sheet1!$B$3,'B. Expenditures'!U413,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I414)*K414, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E414/'A. Revenue'!$C$30), ('B. Expenditures'!$F414/'A. Revenue'!$D$30), ('B. Expenditures'!$G414/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E414/'A. Revenue'!$C$30), ('B. Expenditures'!$F414/'A. Revenue'!$D$30), ('B. Expenditures'!$G414/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E414/'A. Revenue'!$C$30), ('B. Expenditures'!$F414/'A. Revenue'!$D$30), ('B. Expenditures'!$G414/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E414/'A. Revenue'!$C$30), ('B. Expenditures'!$F414/'A. Revenue'!$D$30), ('B. Expenditures'!$G414/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E414/'A. Revenue'!$C$30), ('B. Expenditures'!$F414/'A. Revenue'!$D$30), ('B. Expenditures'!$G414/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC414=Sheet1!$B$2,'B. Expenditures'!K414,IF('B. Expenditures'!$AC414=Sheet1!$B$4,'B. Expenditures'!W414,IF($AC414=Sheet1!$B$3,'B. Expenditures'!Q414,\"\")))","v":""},{"$f":"IF($AC414=Sheet1!$B$2,'B. Expenditures'!L414,IF('B. Expenditures'!$AC414=Sheet1!$B$4,'B. Expenditures'!X414,IF($AC414=Sheet1!$B$3,'B. Expenditures'!R414,\"\")))","v":""},{"$f":"IF($AC414=Sheet1!$B$2,'B. Expenditures'!M414,IF('B. Expenditures'!$AC414=Sheet1!$B$4,'B. Expenditures'!Y414,IF($AC414=Sheet1!$B$3,'B. Expenditures'!S414,\"\")))","v":""},{"$f":"IF($AC414=Sheet1!$B$2,'B. Expenditures'!N414,IF('B. Expenditures'!$AC414=Sheet1!$B$4,'B. Expenditures'!Z414,IF($AC414=Sheet1!$B$3,'B. Expenditures'!T414,\"\")))","v":""},{"$f":"IF($AC414=Sheet1!$B$2,'B. Expenditures'!O414,IF('B. Expenditures'!$AC414=Sheet1!$B$4,'B. Expenditures'!AA414,IF($AC414=Sheet1!$B$3,'B. Expenditures'!U414,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I415)*K415, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E415/'A. Revenue'!$C$30), ('B. Expenditures'!$F415/'A. Revenue'!$D$30), ('B. Expenditures'!$G415/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E415/'A. Revenue'!$C$30), ('B. Expenditures'!$F415/'A. Revenue'!$D$30), ('B. Expenditures'!$G415/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E415/'A. Revenue'!$C$30), ('B. Expenditures'!$F415/'A. Revenue'!$D$30), ('B. Expenditures'!$G415/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E415/'A. Revenue'!$C$30), ('B. Expenditures'!$F415/'A. Revenue'!$D$30), ('B. Expenditures'!$G415/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E415/'A. Revenue'!$C$30), ('B. Expenditures'!$F415/'A. Revenue'!$D$30), ('B. Expenditures'!$G415/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC415=Sheet1!$B$2,'B. Expenditures'!K415,IF('B. Expenditures'!$AC415=Sheet1!$B$4,'B. Expenditures'!W415,IF($AC415=Sheet1!$B$3,'B. Expenditures'!Q415,\"\")))","v":""},{"$f":"IF($AC415=Sheet1!$B$2,'B. Expenditures'!L415,IF('B. Expenditures'!$AC415=Sheet1!$B$4,'B. Expenditures'!X415,IF($AC415=Sheet1!$B$3,'B. Expenditures'!R415,\"\")))","v":""},{"$f":"IF($AC415=Sheet1!$B$2,'B. Expenditures'!M415,IF('B. Expenditures'!$AC415=Sheet1!$B$4,'B. Expenditures'!Y415,IF($AC415=Sheet1!$B$3,'B. Expenditures'!S415,\"\")))","v":""},{"$f":"IF($AC415=Sheet1!$B$2,'B. Expenditures'!N415,IF('B. Expenditures'!$AC415=Sheet1!$B$4,'B. Expenditures'!Z415,IF($AC415=Sheet1!$B$3,'B. Expenditures'!T415,\"\")))","v":""},{"$f":"IF($AC415=Sheet1!$B$2,'B. Expenditures'!O415,IF('B. Expenditures'!$AC415=Sheet1!$B$4,'B. Expenditures'!AA415,IF($AC415=Sheet1!$B$3,'B. Expenditures'!U415,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I416)*K416, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E416/'A. Revenue'!$C$30), ('B. Expenditures'!$F416/'A. Revenue'!$D$30), ('B. Expenditures'!$G416/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E416/'A. Revenue'!$C$30), ('B. Expenditures'!$F416/'A. Revenue'!$D$30), ('B. Expenditures'!$G416/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E416/'A. Revenue'!$C$30), ('B. Expenditures'!$F416/'A. Revenue'!$D$30), ('B. Expenditures'!$G416/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E416/'A. Revenue'!$C$30), ('B. Expenditures'!$F416/'A. Revenue'!$D$30), ('B. Expenditures'!$G416/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E416/'A. Revenue'!$C$30), ('B. Expenditures'!$F416/'A. Revenue'!$D$30), ('B. Expenditures'!$G416/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC416=Sheet1!$B$2,'B. Expenditures'!K416,IF('B. Expenditures'!$AC416=Sheet1!$B$4,'B. Expenditures'!W416,IF($AC416=Sheet1!$B$3,'B. Expenditures'!Q416,\"\")))","v":""},{"$f":"IF($AC416=Sheet1!$B$2,'B. Expenditures'!L416,IF('B. Expenditures'!$AC416=Sheet1!$B$4,'B. Expenditures'!X416,IF($AC416=Sheet1!$B$3,'B. Expenditures'!R416,\"\")))","v":""},{"$f":"IF($AC416=Sheet1!$B$2,'B. Expenditures'!M416,IF('B. Expenditures'!$AC416=Sheet1!$B$4,'B. Expenditures'!Y416,IF($AC416=Sheet1!$B$3,'B. Expenditures'!S416,\"\")))","v":""},{"$f":"IF($AC416=Sheet1!$B$2,'B. Expenditures'!N416,IF('B. Expenditures'!$AC416=Sheet1!$B$4,'B. Expenditures'!Z416,IF($AC416=Sheet1!$B$3,'B. Expenditures'!T416,\"\")))","v":""},{"$f":"IF($AC416=Sheet1!$B$2,'B. Expenditures'!O416,IF('B. Expenditures'!$AC416=Sheet1!$B$4,'B. Expenditures'!AA416,IF($AC416=Sheet1!$B$3,'B. Expenditures'!U416,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I417)*K417, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E417/'A. Revenue'!$C$30), ('B. Expenditures'!$F417/'A. Revenue'!$D$30), ('B. Expenditures'!$G417/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E417/'A. Revenue'!$C$30), ('B. Expenditures'!$F417/'A. Revenue'!$D$30), ('B. Expenditures'!$G417/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E417/'A. Revenue'!$C$30), ('B. Expenditures'!$F417/'A. Revenue'!$D$30), ('B. Expenditures'!$G417/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E417/'A. Revenue'!$C$30), ('B. Expenditures'!$F417/'A. Revenue'!$D$30), ('B. Expenditures'!$G417/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E417/'A. Revenue'!$C$30), ('B. Expenditures'!$F417/'A. Revenue'!$D$30), ('B. Expenditures'!$G417/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC417=Sheet1!$B$2,'B. Expenditures'!K417,IF('B. Expenditures'!$AC417=Sheet1!$B$4,'B. Expenditures'!W417,IF($AC417=Sheet1!$B$3,'B. Expenditures'!Q417,\"\")))","v":""},{"$f":"IF($AC417=Sheet1!$B$2,'B. Expenditures'!L417,IF('B. Expenditures'!$AC417=Sheet1!$B$4,'B. Expenditures'!X417,IF($AC417=Sheet1!$B$3,'B. Expenditures'!R417,\"\")))","v":""},{"$f":"IF($AC417=Sheet1!$B$2,'B. Expenditures'!M417,IF('B. Expenditures'!$AC417=Sheet1!$B$4,'B. Expenditures'!Y417,IF($AC417=Sheet1!$B$3,'B. Expenditures'!S417,\"\")))","v":""},{"$f":"IF($AC417=Sheet1!$B$2,'B. Expenditures'!N417,IF('B. Expenditures'!$AC417=Sheet1!$B$4,'B. Expenditures'!Z417,IF($AC417=Sheet1!$B$3,'B. Expenditures'!T417,\"\")))","v":""},{"$f":"IF($AC417=Sheet1!$B$2,'B. Expenditures'!O417,IF('B. Expenditures'!$AC417=Sheet1!$B$4,'B. Expenditures'!AA417,IF($AC417=Sheet1!$B$3,'B. Expenditures'!U417,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I418)*K418, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E418/'A. Revenue'!$C$30), ('B. Expenditures'!$F418/'A. Revenue'!$D$30), ('B. Expenditures'!$G418/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E418/'A. Revenue'!$C$30), ('B. Expenditures'!$F418/'A. Revenue'!$D$30), ('B. Expenditures'!$G418/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E418/'A. Revenue'!$C$30), ('B. Expenditures'!$F418/'A. Revenue'!$D$30), ('B. Expenditures'!$G418/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E418/'A. Revenue'!$C$30), ('B. Expenditures'!$F418/'A. Revenue'!$D$30), ('B. Expenditures'!$G418/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E418/'A. Revenue'!$C$30), ('B. Expenditures'!$F418/'A. Revenue'!$D$30), ('B. Expenditures'!$G418/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC418=Sheet1!$B$2,'B. Expenditures'!K418,IF('B. Expenditures'!$AC418=Sheet1!$B$4,'B. Expenditures'!W418,IF($AC418=Sheet1!$B$3,'B. Expenditures'!Q418,\"\")))","v":""},{"$f":"IF($AC418=Sheet1!$B$2,'B. Expenditures'!L418,IF('B. Expenditures'!$AC418=Sheet1!$B$4,'B. Expenditures'!X418,IF($AC418=Sheet1!$B$3,'B. Expenditures'!R418,\"\")))","v":""},{"$f":"IF($AC418=Sheet1!$B$2,'B. Expenditures'!M418,IF('B. Expenditures'!$AC418=Sheet1!$B$4,'B. Expenditures'!Y418,IF($AC418=Sheet1!$B$3,'B. Expenditures'!S418,\"\")))","v":""},{"$f":"IF($AC418=Sheet1!$B$2,'B. Expenditures'!N418,IF('B. Expenditures'!$AC418=Sheet1!$B$4,'B. Expenditures'!Z418,IF($AC418=Sheet1!$B$3,'B. Expenditures'!T418,\"\")))","v":""},{"$f":"IF($AC418=Sheet1!$B$2,'B. Expenditures'!O418,IF('B. Expenditures'!$AC418=Sheet1!$B$4,'B. Expenditures'!AA418,IF($AC418=Sheet1!$B$3,'B. Expenditures'!U418,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I419)*K419, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E419/'A. Revenue'!$C$30), ('B. Expenditures'!$F419/'A. Revenue'!$D$30), ('B. Expenditures'!$G419/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E419/'A. Revenue'!$C$30), ('B. Expenditures'!$F419/'A. Revenue'!$D$30), ('B. Expenditures'!$G419/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E419/'A. Revenue'!$C$30), ('B. Expenditures'!$F419/'A. Revenue'!$D$30), ('B. Expenditures'!$G419/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E419/'A. Revenue'!$C$30), ('B. Expenditures'!$F419/'A. Revenue'!$D$30), ('B. Expenditures'!$G419/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E419/'A. Revenue'!$C$30), ('B. Expenditures'!$F419/'A. Revenue'!$D$30), ('B. Expenditures'!$G419/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC419=Sheet1!$B$2,'B. Expenditures'!K419,IF('B. Expenditures'!$AC419=Sheet1!$B$4,'B. Expenditures'!W419,IF($AC419=Sheet1!$B$3,'B. Expenditures'!Q419,\"\")))","v":""},{"$f":"IF($AC419=Sheet1!$B$2,'B. Expenditures'!L419,IF('B. Expenditures'!$AC419=Sheet1!$B$4,'B. Expenditures'!X419,IF($AC419=Sheet1!$B$3,'B. Expenditures'!R419,\"\")))","v":""},{"$f":"IF($AC419=Sheet1!$B$2,'B. Expenditures'!M419,IF('B. Expenditures'!$AC419=Sheet1!$B$4,'B. Expenditures'!Y419,IF($AC419=Sheet1!$B$3,'B. Expenditures'!S419,\"\")))","v":""},{"$f":"IF($AC419=Sheet1!$B$2,'B. Expenditures'!N419,IF('B. Expenditures'!$AC419=Sheet1!$B$4,'B. Expenditures'!Z419,IF($AC419=Sheet1!$B$3,'B. Expenditures'!T419,\"\")))","v":""},{"$f":"IF($AC419=Sheet1!$B$2,'B. Expenditures'!O419,IF('B. Expenditures'!$AC419=Sheet1!$B$4,'B. Expenditures'!AA419,IF($AC419=Sheet1!$B$3,'B. Expenditures'!U419,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I420)*K420, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E420/'A. Revenue'!$C$30), ('B. Expenditures'!$F420/'A. Revenue'!$D$30), ('B. Expenditures'!$G420/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E420/'A. Revenue'!$C$30), ('B. Expenditures'!$F420/'A. Revenue'!$D$30), ('B. Expenditures'!$G420/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E420/'A. Revenue'!$C$30), ('B. Expenditures'!$F420/'A. Revenue'!$D$30), ('B. Expenditures'!$G420/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E420/'A. Revenue'!$C$30), ('B. Expenditures'!$F420/'A. Revenue'!$D$30), ('B. Expenditures'!$G420/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E420/'A. Revenue'!$C$30), ('B. Expenditures'!$F420/'A. Revenue'!$D$30), ('B. Expenditures'!$G420/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC420=Sheet1!$B$2,'B. Expenditures'!K420,IF('B. Expenditures'!$AC420=Sheet1!$B$4,'B. Expenditures'!W420,IF($AC420=Sheet1!$B$3,'B. Expenditures'!Q420,\"\")))","v":""},{"$f":"IF($AC420=Sheet1!$B$2,'B. Expenditures'!L420,IF('B. Expenditures'!$AC420=Sheet1!$B$4,'B. Expenditures'!X420,IF($AC420=Sheet1!$B$3,'B. Expenditures'!R420,\"\")))","v":""},{"$f":"IF($AC420=Sheet1!$B$2,'B. Expenditures'!M420,IF('B. Expenditures'!$AC420=Sheet1!$B$4,'B. Expenditures'!Y420,IF($AC420=Sheet1!$B$3,'B. Expenditures'!S420,\"\")))","v":""},{"$f":"IF($AC420=Sheet1!$B$2,'B. Expenditures'!N420,IF('B. Expenditures'!$AC420=Sheet1!$B$4,'B. Expenditures'!Z420,IF($AC420=Sheet1!$B$3,'B. Expenditures'!T420,\"\")))","v":""},{"$f":"IF($AC420=Sheet1!$B$2,'B. Expenditures'!O420,IF('B. Expenditures'!$AC420=Sheet1!$B$4,'B. Expenditures'!AA420,IF($AC420=Sheet1!$B$3,'B. Expenditures'!U420,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I421)*K421, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E421/'A. Revenue'!$C$30), ('B. Expenditures'!$F421/'A. Revenue'!$D$30), ('B. Expenditures'!$G421/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E421/'A. Revenue'!$C$30), ('B. Expenditures'!$F421/'A. Revenue'!$D$30), ('B. Expenditures'!$G421/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E421/'A. Revenue'!$C$30), ('B. Expenditures'!$F421/'A. Revenue'!$D$30), ('B. Expenditures'!$G421/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E421/'A. Revenue'!$C$30), ('B. Expenditures'!$F421/'A. Revenue'!$D$30), ('B. Expenditures'!$G421/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E421/'A. Revenue'!$C$30), ('B. Expenditures'!$F421/'A. Revenue'!$D$30), ('B. Expenditures'!$G421/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC421=Sheet1!$B$2,'B. Expenditures'!K421,IF('B. Expenditures'!$AC421=Sheet1!$B$4,'B. Expenditures'!W421,IF($AC421=Sheet1!$B$3,'B. Expenditures'!Q421,\"\")))","v":""},{"$f":"IF($AC421=Sheet1!$B$2,'B. Expenditures'!L421,IF('B. Expenditures'!$AC421=Sheet1!$B$4,'B. Expenditures'!X421,IF($AC421=Sheet1!$B$3,'B. Expenditures'!R421,\"\")))","v":""},{"$f":"IF($AC421=Sheet1!$B$2,'B. Expenditures'!M421,IF('B. Expenditures'!$AC421=Sheet1!$B$4,'B. Expenditures'!Y421,IF($AC421=Sheet1!$B$3,'B. Expenditures'!S421,\"\")))","v":""},{"$f":"IF($AC421=Sheet1!$B$2,'B. Expenditures'!N421,IF('B. Expenditures'!$AC421=Sheet1!$B$4,'B. Expenditures'!Z421,IF($AC421=Sheet1!$B$3,'B. Expenditures'!T421,\"\")))","v":""},{"$f":"IF($AC421=Sheet1!$B$2,'B. Expenditures'!O421,IF('B. Expenditures'!$AC421=Sheet1!$B$4,'B. Expenditures'!AA421,IF($AC421=Sheet1!$B$3,'B. Expenditures'!U421,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I422)*K422, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E422/'A. Revenue'!$C$30), ('B. Expenditures'!$F422/'A. Revenue'!$D$30), ('B. Expenditures'!$G422/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E422/'A. Revenue'!$C$30), ('B. Expenditures'!$F422/'A. Revenue'!$D$30), ('B. Expenditures'!$G422/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E422/'A. Revenue'!$C$30), ('B. Expenditures'!$F422/'A. Revenue'!$D$30), ('B. Expenditures'!$G422/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E422/'A. Revenue'!$C$30), ('B. Expenditures'!$F422/'A. Revenue'!$D$30), ('B. Expenditures'!$G422/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E422/'A. Revenue'!$C$30), ('B. Expenditures'!$F422/'A. Revenue'!$D$30), ('B. Expenditures'!$G422/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC422=Sheet1!$B$2,'B. Expenditures'!K422,IF('B. Expenditures'!$AC422=Sheet1!$B$4,'B. Expenditures'!W422,IF($AC422=Sheet1!$B$3,'B. Expenditures'!Q422,\"\")))","v":""},{"$f":"IF($AC422=Sheet1!$B$2,'B. Expenditures'!L422,IF('B. Expenditures'!$AC422=Sheet1!$B$4,'B. Expenditures'!X422,IF($AC422=Sheet1!$B$3,'B. Expenditures'!R422,\"\")))","v":""},{"$f":"IF($AC422=Sheet1!$B$2,'B. Expenditures'!M422,IF('B. Expenditures'!$AC422=Sheet1!$B$4,'B. Expenditures'!Y422,IF($AC422=Sheet1!$B$3,'B. Expenditures'!S422,\"\")))","v":""},{"$f":"IF($AC422=Sheet1!$B$2,'B. Expenditures'!N422,IF('B. Expenditures'!$AC422=Sheet1!$B$4,'B. Expenditures'!Z422,IF($AC422=Sheet1!$B$3,'B. Expenditures'!T422,\"\")))","v":""},{"$f":"IF($AC422=Sheet1!$B$2,'B. Expenditures'!O422,IF('B. Expenditures'!$AC422=Sheet1!$B$4,'B. Expenditures'!AA422,IF($AC422=Sheet1!$B$3,'B. Expenditures'!U422,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I423)*K423, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E423/'A. Revenue'!$C$30), ('B. Expenditures'!$F423/'A. Revenue'!$D$30), ('B. Expenditures'!$G423/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E423/'A. Revenue'!$C$30), ('B. Expenditures'!$F423/'A. Revenue'!$D$30), ('B. Expenditures'!$G423/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E423/'A. Revenue'!$C$30), ('B. Expenditures'!$F423/'A. Revenue'!$D$30), ('B. Expenditures'!$G423/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E423/'A. Revenue'!$C$30), ('B. Expenditures'!$F423/'A. Revenue'!$D$30), ('B. Expenditures'!$G423/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E423/'A. Revenue'!$C$30), ('B. Expenditures'!$F423/'A. Revenue'!$D$30), ('B. Expenditures'!$G423/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC423=Sheet1!$B$2,'B. Expenditures'!K423,IF('B. Expenditures'!$AC423=Sheet1!$B$4,'B. Expenditures'!W423,IF($AC423=Sheet1!$B$3,'B. Expenditures'!Q423,\"\")))","v":""},{"$f":"IF($AC423=Sheet1!$B$2,'B. Expenditures'!L423,IF('B. Expenditures'!$AC423=Sheet1!$B$4,'B. Expenditures'!X423,IF($AC423=Sheet1!$B$3,'B. Expenditures'!R423,\"\")))","v":""},{"$f":"IF($AC423=Sheet1!$B$2,'B. Expenditures'!M423,IF('B. Expenditures'!$AC423=Sheet1!$B$4,'B. Expenditures'!Y423,IF($AC423=Sheet1!$B$3,'B. Expenditures'!S423,\"\")))","v":""},{"$f":"IF($AC423=Sheet1!$B$2,'B. Expenditures'!N423,IF('B. Expenditures'!$AC423=Sheet1!$B$4,'B. Expenditures'!Z423,IF($AC423=Sheet1!$B$3,'B. Expenditures'!T423,\"\")))","v":""},{"$f":"IF($AC423=Sheet1!$B$2,'B. Expenditures'!O423,IF('B. Expenditures'!$AC423=Sheet1!$B$4,'B. Expenditures'!AA423,IF($AC423=Sheet1!$B$3,'B. Expenditures'!U423,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I424)*K424, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E424/'A. Revenue'!$C$30), ('B. Expenditures'!$F424/'A. Revenue'!$D$30), ('B. Expenditures'!$G424/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E424/'A. Revenue'!$C$30), ('B. Expenditures'!$F424/'A. Revenue'!$D$30), ('B. Expenditures'!$G424/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E424/'A. Revenue'!$C$30), ('B. Expenditures'!$F424/'A. Revenue'!$D$30), ('B. Expenditures'!$G424/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E424/'A. Revenue'!$C$30), ('B. Expenditures'!$F424/'A. Revenue'!$D$30), ('B. Expenditures'!$G424/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E424/'A. Revenue'!$C$30), ('B. Expenditures'!$F424/'A. Revenue'!$D$30), ('B. Expenditures'!$G424/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC424=Sheet1!$B$2,'B. Expenditures'!K424,IF('B. Expenditures'!$AC424=Sheet1!$B$4,'B. Expenditures'!W424,IF($AC424=Sheet1!$B$3,'B. Expenditures'!Q424,\"\")))","v":""},{"$f":"IF($AC424=Sheet1!$B$2,'B. Expenditures'!L424,IF('B. Expenditures'!$AC424=Sheet1!$B$4,'B. Expenditures'!X424,IF($AC424=Sheet1!$B$3,'B. Expenditures'!R424,\"\")))","v":""},{"$f":"IF($AC424=Sheet1!$B$2,'B. Expenditures'!M424,IF('B. Expenditures'!$AC424=Sheet1!$B$4,'B. Expenditures'!Y424,IF($AC424=Sheet1!$B$3,'B. Expenditures'!S424,\"\")))","v":""},{"$f":"IF($AC424=Sheet1!$B$2,'B. Expenditures'!N424,IF('B. Expenditures'!$AC424=Sheet1!$B$4,'B. Expenditures'!Z424,IF($AC424=Sheet1!$B$3,'B. Expenditures'!T424,\"\")))","v":""},{"$f":"IF($AC424=Sheet1!$B$2,'B. Expenditures'!O424,IF('B. Expenditures'!$AC424=Sheet1!$B$4,'B. Expenditures'!AA424,IF($AC424=Sheet1!$B$3,'B. Expenditures'!U424,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I425)*K425, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E425/'A. Revenue'!$C$30), ('B. Expenditures'!$F425/'A. Revenue'!$D$30), ('B. Expenditures'!$G425/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E425/'A. Revenue'!$C$30), ('B. Expenditures'!$F425/'A. Revenue'!$D$30), ('B. Expenditures'!$G425/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E425/'A. Revenue'!$C$30), ('B. Expenditures'!$F425/'A. Revenue'!$D$30), ('B. Expenditures'!$G425/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E425/'A. Revenue'!$C$30), ('B. Expenditures'!$F425/'A. Revenue'!$D$30), ('B. Expenditures'!$G425/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E425/'A. Revenue'!$C$30), ('B. Expenditures'!$F425/'A. Revenue'!$D$30), ('B. Expenditures'!$G425/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC425=Sheet1!$B$2,'B. Expenditures'!K425,IF('B. Expenditures'!$AC425=Sheet1!$B$4,'B. Expenditures'!W425,IF($AC425=Sheet1!$B$3,'B. Expenditures'!Q425,\"\")))","v":""},{"$f":"IF($AC425=Sheet1!$B$2,'B. Expenditures'!L425,IF('B. Expenditures'!$AC425=Sheet1!$B$4,'B. Expenditures'!X425,IF($AC425=Sheet1!$B$3,'B. Expenditures'!R425,\"\")))","v":""},{"$f":"IF($AC425=Sheet1!$B$2,'B. Expenditures'!M425,IF('B. Expenditures'!$AC425=Sheet1!$B$4,'B. Expenditures'!Y425,IF($AC425=Sheet1!$B$3,'B. Expenditures'!S425,\"\")))","v":""},{"$f":"IF($AC425=Sheet1!$B$2,'B. Expenditures'!N425,IF('B. Expenditures'!$AC425=Sheet1!$B$4,'B. Expenditures'!Z425,IF($AC425=Sheet1!$B$3,'B. Expenditures'!T425,\"\")))","v":""},{"$f":"IF($AC425=Sheet1!$B$2,'B. Expenditures'!O425,IF('B. Expenditures'!$AC425=Sheet1!$B$4,'B. Expenditures'!AA425,IF($AC425=Sheet1!$B$3,'B. Expenditures'!U425,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I426)*K426, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E426/'A. Revenue'!$C$30), ('B. Expenditures'!$F426/'A. Revenue'!$D$30), ('B. Expenditures'!$G426/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E426/'A. Revenue'!$C$30), ('B. Expenditures'!$F426/'A. Revenue'!$D$30), ('B. Expenditures'!$G426/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E426/'A. Revenue'!$C$30), ('B. Expenditures'!$F426/'A. Revenue'!$D$30), ('B. Expenditures'!$G426/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E426/'A. Revenue'!$C$30), ('B. Expenditures'!$F426/'A. Revenue'!$D$30), ('B. Expenditures'!$G426/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E426/'A. Revenue'!$C$30), ('B. Expenditures'!$F426/'A. Revenue'!$D$30), ('B. Expenditures'!$G426/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC426=Sheet1!$B$2,'B. Expenditures'!K426,IF('B. Expenditures'!$AC426=Sheet1!$B$4,'B. Expenditures'!W426,IF($AC426=Sheet1!$B$3,'B. Expenditures'!Q426,\"\")))","v":""},{"$f":"IF($AC426=Sheet1!$B$2,'B. Expenditures'!L426,IF('B. Expenditures'!$AC426=Sheet1!$B$4,'B. Expenditures'!X426,IF($AC426=Sheet1!$B$3,'B. Expenditures'!R426,\"\")))","v":""},{"$f":"IF($AC426=Sheet1!$B$2,'B. Expenditures'!M426,IF('B. Expenditures'!$AC426=Sheet1!$B$4,'B. Expenditures'!Y426,IF($AC426=Sheet1!$B$3,'B. Expenditures'!S426,\"\")))","v":""},{"$f":"IF($AC426=Sheet1!$B$2,'B. Expenditures'!N426,IF('B. Expenditures'!$AC426=Sheet1!$B$4,'B. Expenditures'!Z426,IF($AC426=Sheet1!$B$3,'B. Expenditures'!T426,\"\")))","v":""},{"$f":"IF($AC426=Sheet1!$B$2,'B. Expenditures'!O426,IF('B. Expenditures'!$AC426=Sheet1!$B$4,'B. Expenditures'!AA426,IF($AC426=Sheet1!$B$3,'B. Expenditures'!U426,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I427)*K427, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E427/'A. Revenue'!$C$30), ('B. Expenditures'!$F427/'A. Revenue'!$D$30), ('B. Expenditures'!$G427/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E427/'A. Revenue'!$C$30), ('B. Expenditures'!$F427/'A. Revenue'!$D$30), ('B. Expenditures'!$G427/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E427/'A. Revenue'!$C$30), ('B. Expenditures'!$F427/'A. Revenue'!$D$30), ('B. Expenditures'!$G427/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E427/'A. Revenue'!$C$30), ('B. Expenditures'!$F427/'A. Revenue'!$D$30), ('B. Expenditures'!$G427/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E427/'A. Revenue'!$C$30), ('B. Expenditures'!$F427/'A. Revenue'!$D$30), ('B. Expenditures'!$G427/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC427=Sheet1!$B$2,'B. Expenditures'!K427,IF('B. Expenditures'!$AC427=Sheet1!$B$4,'B. Expenditures'!W427,IF($AC427=Sheet1!$B$3,'B. Expenditures'!Q427,\"\")))","v":""},{"$f":"IF($AC427=Sheet1!$B$2,'B. Expenditures'!L427,IF('B. Expenditures'!$AC427=Sheet1!$B$4,'B. Expenditures'!X427,IF($AC427=Sheet1!$B$3,'B. Expenditures'!R427,\"\")))","v":""},{"$f":"IF($AC427=Sheet1!$B$2,'B. Expenditures'!M427,IF('B. Expenditures'!$AC427=Sheet1!$B$4,'B. Expenditures'!Y427,IF($AC427=Sheet1!$B$3,'B. Expenditures'!S427,\"\")))","v":""},{"$f":"IF($AC427=Sheet1!$B$2,'B. Expenditures'!N427,IF('B. Expenditures'!$AC427=Sheet1!$B$4,'B. Expenditures'!Z427,IF($AC427=Sheet1!$B$3,'B. Expenditures'!T427,\"\")))","v":""},{"$f":"IF($AC427=Sheet1!$B$2,'B. Expenditures'!O427,IF('B. Expenditures'!$AC427=Sheet1!$B$4,'B. Expenditures'!AA427,IF($AC427=Sheet1!$B$3,'B. Expenditures'!U427,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I428)*K428, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E428/'A. Revenue'!$C$30), ('B. Expenditures'!$F428/'A. Revenue'!$D$30), ('B. Expenditures'!$G428/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E428/'A. Revenue'!$C$30), ('B. Expenditures'!$F428/'A. Revenue'!$D$30), ('B. Expenditures'!$G428/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E428/'A. Revenue'!$C$30), ('B. Expenditures'!$F428/'A. Revenue'!$D$30), ('B. Expenditures'!$G428/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E428/'A. Revenue'!$C$30), ('B. Expenditures'!$F428/'A. Revenue'!$D$30), ('B. Expenditures'!$G428/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E428/'A. Revenue'!$C$30), ('B. Expenditures'!$F428/'A. Revenue'!$D$30), ('B. Expenditures'!$G428/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC428=Sheet1!$B$2,'B. Expenditures'!K428,IF('B. Expenditures'!$AC428=Sheet1!$B$4,'B. Expenditures'!W428,IF($AC428=Sheet1!$B$3,'B. Expenditures'!Q428,\"\")))","v":""},{"$f":"IF($AC428=Sheet1!$B$2,'B. Expenditures'!L428,IF('B. Expenditures'!$AC428=Sheet1!$B$4,'B. Expenditures'!X428,IF($AC428=Sheet1!$B$3,'B. Expenditures'!R428,\"\")))","v":""},{"$f":"IF($AC428=Sheet1!$B$2,'B. Expenditures'!M428,IF('B. Expenditures'!$AC428=Sheet1!$B$4,'B. Expenditures'!Y428,IF($AC428=Sheet1!$B$3,'B. Expenditures'!S428,\"\")))","v":""},{"$f":"IF($AC428=Sheet1!$B$2,'B. Expenditures'!N428,IF('B. Expenditures'!$AC428=Sheet1!$B$4,'B. Expenditures'!Z428,IF($AC428=Sheet1!$B$3,'B. Expenditures'!T428,\"\")))","v":""},{"$f":"IF($AC428=Sheet1!$B$2,'B. Expenditures'!O428,IF('B. Expenditures'!$AC428=Sheet1!$B$4,'B. Expenditures'!AA428,IF($AC428=Sheet1!$B$3,'B. Expenditures'!U428,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I429)*K429, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E429/'A. Revenue'!$C$30), ('B. Expenditures'!$F429/'A. Revenue'!$D$30), ('B. Expenditures'!$G429/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E429/'A. Revenue'!$C$30), ('B. Expenditures'!$F429/'A. Revenue'!$D$30), ('B. Expenditures'!$G429/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E429/'A. Revenue'!$C$30), ('B. Expenditures'!$F429/'A. Revenue'!$D$30), ('B. Expenditures'!$G429/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E429/'A. Revenue'!$C$30), ('B. Expenditures'!$F429/'A. Revenue'!$D$30), ('B. Expenditures'!$G429/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E429/'A. Revenue'!$C$30), ('B. Expenditures'!$F429/'A. Revenue'!$D$30), ('B. Expenditures'!$G429/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC429=Sheet1!$B$2,'B. Expenditures'!K429,IF('B. Expenditures'!$AC429=Sheet1!$B$4,'B. Expenditures'!W429,IF($AC429=Sheet1!$B$3,'B. Expenditures'!Q429,\"\")))","v":""},{"$f":"IF($AC429=Sheet1!$B$2,'B. Expenditures'!L429,IF('B. Expenditures'!$AC429=Sheet1!$B$4,'B. Expenditures'!X429,IF($AC429=Sheet1!$B$3,'B. Expenditures'!R429,\"\")))","v":""},{"$f":"IF($AC429=Sheet1!$B$2,'B. Expenditures'!M429,IF('B. Expenditures'!$AC429=Sheet1!$B$4,'B. Expenditures'!Y429,IF($AC429=Sheet1!$B$3,'B. Expenditures'!S429,\"\")))","v":""},{"$f":"IF($AC429=Sheet1!$B$2,'B. Expenditures'!N429,IF('B. Expenditures'!$AC429=Sheet1!$B$4,'B. Expenditures'!Z429,IF($AC429=Sheet1!$B$3,'B. Expenditures'!T429,\"\")))","v":""},{"$f":"IF($AC429=Sheet1!$B$2,'B. Expenditures'!O429,IF('B. Expenditures'!$AC429=Sheet1!$B$4,'B. Expenditures'!AA429,IF($AC429=Sheet1!$B$3,'B. Expenditures'!U429,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I430)*K430, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E430/'A. Revenue'!$C$30), ('B. Expenditures'!$F430/'A. Revenue'!$D$30), ('B. Expenditures'!$G430/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E430/'A. Revenue'!$C$30), ('B. Expenditures'!$F430/'A. Revenue'!$D$30), ('B. Expenditures'!$G430/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E430/'A. Revenue'!$C$30), ('B. Expenditures'!$F430/'A. Revenue'!$D$30), ('B. Expenditures'!$G430/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E430/'A. Revenue'!$C$30), ('B. Expenditures'!$F430/'A. Revenue'!$D$30), ('B. Expenditures'!$G430/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E430/'A. Revenue'!$C$30), ('B. Expenditures'!$F430/'A. Revenue'!$D$30), ('B. Expenditures'!$G430/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC430=Sheet1!$B$2,'B. Expenditures'!K430,IF('B. Expenditures'!$AC430=Sheet1!$B$4,'B. Expenditures'!W430,IF($AC430=Sheet1!$B$3,'B. Expenditures'!Q430,\"\")))","v":""},{"$f":"IF($AC430=Sheet1!$B$2,'B. Expenditures'!L430,IF('B. Expenditures'!$AC430=Sheet1!$B$4,'B. Expenditures'!X430,IF($AC430=Sheet1!$B$3,'B. Expenditures'!R430,\"\")))","v":""},{"$f":"IF($AC430=Sheet1!$B$2,'B. Expenditures'!M430,IF('B. Expenditures'!$AC430=Sheet1!$B$4,'B. Expenditures'!Y430,IF($AC430=Sheet1!$B$3,'B. Expenditures'!S430,\"\")))","v":""},{"$f":"IF($AC430=Sheet1!$B$2,'B. Expenditures'!N430,IF('B. Expenditures'!$AC430=Sheet1!$B$4,'B. Expenditures'!Z430,IF($AC430=Sheet1!$B$3,'B. Expenditures'!T430,\"\")))","v":""},{"$f":"IF($AC430=Sheet1!$B$2,'B. Expenditures'!O430,IF('B. Expenditures'!$AC430=Sheet1!$B$4,'B. Expenditures'!AA430,IF($AC430=Sheet1!$B$3,'B. Expenditures'!U430,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I431)*K431, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E431/'A. Revenue'!$C$30), ('B. Expenditures'!$F431/'A. Revenue'!$D$30), ('B. Expenditures'!$G431/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E431/'A. Revenue'!$C$30), ('B. Expenditures'!$F431/'A. Revenue'!$D$30), ('B. Expenditures'!$G431/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E431/'A. Revenue'!$C$30), ('B. Expenditures'!$F431/'A. Revenue'!$D$30), ('B. Expenditures'!$G431/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E431/'A. Revenue'!$C$30), ('B. Expenditures'!$F431/'A. Revenue'!$D$30), ('B. Expenditures'!$G431/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E431/'A. Revenue'!$C$30), ('B. Expenditures'!$F431/'A. Revenue'!$D$30), ('B. Expenditures'!$G431/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC431=Sheet1!$B$2,'B. Expenditures'!K431,IF('B. Expenditures'!$AC431=Sheet1!$B$4,'B. Expenditures'!W431,IF($AC431=Sheet1!$B$3,'B. Expenditures'!Q431,\"\")))","v":""},{"$f":"IF($AC431=Sheet1!$B$2,'B. Expenditures'!L431,IF('B. Expenditures'!$AC431=Sheet1!$B$4,'B. Expenditures'!X431,IF($AC431=Sheet1!$B$3,'B. Expenditures'!R431,\"\")))","v":""},{"$f":"IF($AC431=Sheet1!$B$2,'B. Expenditures'!M431,IF('B. Expenditures'!$AC431=Sheet1!$B$4,'B. Expenditures'!Y431,IF($AC431=Sheet1!$B$3,'B. Expenditures'!S431,\"\")))","v":""},{"$f":"IF($AC431=Sheet1!$B$2,'B. Expenditures'!N431,IF('B. Expenditures'!$AC431=Sheet1!$B$4,'B. Expenditures'!Z431,IF($AC431=Sheet1!$B$3,'B. Expenditures'!T431,\"\")))","v":""},{"$f":"IF($AC431=Sheet1!$B$2,'B. Expenditures'!O431,IF('B. Expenditures'!$AC431=Sheet1!$B$4,'B. Expenditures'!AA431,IF($AC431=Sheet1!$B$3,'B. Expenditures'!U431,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I432)*K432, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E432/'A. Revenue'!$C$30), ('B. Expenditures'!$F432/'A. Revenue'!$D$30), ('B. Expenditures'!$G432/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E432/'A. Revenue'!$C$30), ('B. Expenditures'!$F432/'A. Revenue'!$D$30), ('B. Expenditures'!$G432/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E432/'A. Revenue'!$C$30), ('B. Expenditures'!$F432/'A. Revenue'!$D$30), ('B. Expenditures'!$G432/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E432/'A. Revenue'!$C$30), ('B. Expenditures'!$F432/'A. Revenue'!$D$30), ('B. Expenditures'!$G432/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E432/'A. Revenue'!$C$30), ('B. Expenditures'!$F432/'A. Revenue'!$D$30), ('B. Expenditures'!$G432/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC432=Sheet1!$B$2,'B. Expenditures'!K432,IF('B. Expenditures'!$AC432=Sheet1!$B$4,'B. Expenditures'!W432,IF($AC432=Sheet1!$B$3,'B. Expenditures'!Q432,\"\")))","v":""},{"$f":"IF($AC432=Sheet1!$B$2,'B. Expenditures'!L432,IF('B. Expenditures'!$AC432=Sheet1!$B$4,'B. Expenditures'!X432,IF($AC432=Sheet1!$B$3,'B. Expenditures'!R432,\"\")))","v":""},{"$f":"IF($AC432=Sheet1!$B$2,'B. Expenditures'!M432,IF('B. Expenditures'!$AC432=Sheet1!$B$4,'B. Expenditures'!Y432,IF($AC432=Sheet1!$B$3,'B. Expenditures'!S432,\"\")))","v":""},{"$f":"IF($AC432=Sheet1!$B$2,'B. Expenditures'!N432,IF('B. Expenditures'!$AC432=Sheet1!$B$4,'B. Expenditures'!Z432,IF($AC432=Sheet1!$B$3,'B. Expenditures'!T432,\"\")))","v":""},{"$f":"IF($AC432=Sheet1!$B$2,'B. Expenditures'!O432,IF('B. Expenditures'!$AC432=Sheet1!$B$4,'B. Expenditures'!AA432,IF($AC432=Sheet1!$B$3,'B. Expenditures'!U432,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I433)*K433, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E433/'A. Revenue'!$C$30), ('B. Expenditures'!$F433/'A. Revenue'!$D$30), ('B. Expenditures'!$G433/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E433/'A. Revenue'!$C$30), ('B. Expenditures'!$F433/'A. Revenue'!$D$30), ('B. Expenditures'!$G433/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E433/'A. Revenue'!$C$30), ('B. Expenditures'!$F433/'A. Revenue'!$D$30), ('B. Expenditures'!$G433/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E433/'A. Revenue'!$C$30), ('B. Expenditures'!$F433/'A. Revenue'!$D$30), ('B. Expenditures'!$G433/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E433/'A. Revenue'!$C$30), ('B. Expenditures'!$F433/'A. Revenue'!$D$30), ('B. Expenditures'!$G433/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC433=Sheet1!$B$2,'B. Expenditures'!K433,IF('B. Expenditures'!$AC433=Sheet1!$B$4,'B. Expenditures'!W433,IF($AC433=Sheet1!$B$3,'B. Expenditures'!Q433,\"\")))","v":""},{"$f":"IF($AC433=Sheet1!$B$2,'B. Expenditures'!L433,IF('B. Expenditures'!$AC433=Sheet1!$B$4,'B. Expenditures'!X433,IF($AC433=Sheet1!$B$3,'B. Expenditures'!R433,\"\")))","v":""},{"$f":"IF($AC433=Sheet1!$B$2,'B. Expenditures'!M433,IF('B. Expenditures'!$AC433=Sheet1!$B$4,'B. Expenditures'!Y433,IF($AC433=Sheet1!$B$3,'B. Expenditures'!S433,\"\")))","v":""},{"$f":"IF($AC433=Sheet1!$B$2,'B. Expenditures'!N433,IF('B. Expenditures'!$AC433=Sheet1!$B$4,'B. Expenditures'!Z433,IF($AC433=Sheet1!$B$3,'B. Expenditures'!T433,\"\")))","v":""},{"$f":"IF($AC433=Sheet1!$B$2,'B. Expenditures'!O433,IF('B. Expenditures'!$AC433=Sheet1!$B$4,'B. Expenditures'!AA433,IF($AC433=Sheet1!$B$3,'B. Expenditures'!U433,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I434)*K434, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E434/'A. Revenue'!$C$30), ('B. Expenditures'!$F434/'A. Revenue'!$D$30), ('B. Expenditures'!$G434/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E434/'A. Revenue'!$C$30), ('B. Expenditures'!$F434/'A. Revenue'!$D$30), ('B. Expenditures'!$G434/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E434/'A. Revenue'!$C$30), ('B. Expenditures'!$F434/'A. Revenue'!$D$30), ('B. Expenditures'!$G434/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E434/'A. Revenue'!$C$30), ('B. Expenditures'!$F434/'A. Revenue'!$D$30), ('B. Expenditures'!$G434/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E434/'A. Revenue'!$C$30), ('B. Expenditures'!$F434/'A. Revenue'!$D$30), ('B. Expenditures'!$G434/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC434=Sheet1!$B$2,'B. Expenditures'!K434,IF('B. Expenditures'!$AC434=Sheet1!$B$4,'B. Expenditures'!W434,IF($AC434=Sheet1!$B$3,'B. Expenditures'!Q434,\"\")))","v":""},{"$f":"IF($AC434=Sheet1!$B$2,'B. Expenditures'!L434,IF('B. Expenditures'!$AC434=Sheet1!$B$4,'B. Expenditures'!X434,IF($AC434=Sheet1!$B$3,'B. Expenditures'!R434,\"\")))","v":""},{"$f":"IF($AC434=Sheet1!$B$2,'B. Expenditures'!M434,IF('B. Expenditures'!$AC434=Sheet1!$B$4,'B. Expenditures'!Y434,IF($AC434=Sheet1!$B$3,'B. Expenditures'!S434,\"\")))","v":""},{"$f":"IF($AC434=Sheet1!$B$2,'B. Expenditures'!N434,IF('B. Expenditures'!$AC434=Sheet1!$B$4,'B. Expenditures'!Z434,IF($AC434=Sheet1!$B$3,'B. Expenditures'!T434,\"\")))","v":""},{"$f":"IF($AC434=Sheet1!$B$2,'B. Expenditures'!O434,IF('B. Expenditures'!$AC434=Sheet1!$B$4,'B. Expenditures'!AA434,IF($AC434=Sheet1!$B$3,'B. Expenditures'!U434,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I435)*K435, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E435/'A. Revenue'!$C$30), ('B. Expenditures'!$F435/'A. Revenue'!$D$30), ('B. Expenditures'!$G435/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E435/'A. Revenue'!$C$30), ('B. Expenditures'!$F435/'A. Revenue'!$D$30), ('B. Expenditures'!$G435/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E435/'A. Revenue'!$C$30), ('B. Expenditures'!$F435/'A. Revenue'!$D$30), ('B. Expenditures'!$G435/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E435/'A. Revenue'!$C$30), ('B. Expenditures'!$F435/'A. Revenue'!$D$30), ('B. Expenditures'!$G435/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E435/'A. Revenue'!$C$30), ('B. Expenditures'!$F435/'A. Revenue'!$D$30), ('B. Expenditures'!$G435/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC435=Sheet1!$B$2,'B. Expenditures'!K435,IF('B. Expenditures'!$AC435=Sheet1!$B$4,'B. Expenditures'!W435,IF($AC435=Sheet1!$B$3,'B. Expenditures'!Q435,\"\")))","v":""},{"$f":"IF($AC435=Sheet1!$B$2,'B. Expenditures'!L435,IF('B. Expenditures'!$AC435=Sheet1!$B$4,'B. Expenditures'!X435,IF($AC435=Sheet1!$B$3,'B. Expenditures'!R435,\"\")))","v":""},{"$f":"IF($AC435=Sheet1!$B$2,'B. Expenditures'!M435,IF('B. Expenditures'!$AC435=Sheet1!$B$4,'B. Expenditures'!Y435,IF($AC435=Sheet1!$B$3,'B. Expenditures'!S435,\"\")))","v":""},{"$f":"IF($AC435=Sheet1!$B$2,'B. Expenditures'!N435,IF('B. Expenditures'!$AC435=Sheet1!$B$4,'B. Expenditures'!Z435,IF($AC435=Sheet1!$B$3,'B. Expenditures'!T435,\"\")))","v":""},{"$f":"IF($AC435=Sheet1!$B$2,'B. Expenditures'!O435,IF('B. Expenditures'!$AC435=Sheet1!$B$4,'B. Expenditures'!AA435,IF($AC435=Sheet1!$B$3,'B. Expenditures'!U435,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I436)*K436, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E436/'A. Revenue'!$C$30), ('B. Expenditures'!$F436/'A. Revenue'!$D$30), ('B. Expenditures'!$G436/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E436/'A. Revenue'!$C$30), ('B. Expenditures'!$F436/'A. Revenue'!$D$30), ('B. Expenditures'!$G436/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E436/'A. Revenue'!$C$30), ('B. Expenditures'!$F436/'A. Revenue'!$D$30), ('B. Expenditures'!$G436/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E436/'A. Revenue'!$C$30), ('B. Expenditures'!$F436/'A. Revenue'!$D$30), ('B. Expenditures'!$G436/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E436/'A. Revenue'!$C$30), ('B. Expenditures'!$F436/'A. Revenue'!$D$30), ('B. Expenditures'!$G436/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC436=Sheet1!$B$2,'B. Expenditures'!K436,IF('B. Expenditures'!$AC436=Sheet1!$B$4,'B. Expenditures'!W436,IF($AC436=Sheet1!$B$3,'B. Expenditures'!Q436,\"\")))","v":""},{"$f":"IF($AC436=Sheet1!$B$2,'B. Expenditures'!L436,IF('B. Expenditures'!$AC436=Sheet1!$B$4,'B. Expenditures'!X436,IF($AC436=Sheet1!$B$3,'B. Expenditures'!R436,\"\")))","v":""},{"$f":"IF($AC436=Sheet1!$B$2,'B. Expenditures'!M436,IF('B. Expenditures'!$AC436=Sheet1!$B$4,'B. Expenditures'!Y436,IF($AC436=Sheet1!$B$3,'B. Expenditures'!S436,\"\")))","v":""},{"$f":"IF($AC436=Sheet1!$B$2,'B. Expenditures'!N436,IF('B. Expenditures'!$AC436=Sheet1!$B$4,'B. Expenditures'!Z436,IF($AC436=Sheet1!$B$3,'B. Expenditures'!T436,\"\")))","v":""},{"$f":"IF($AC436=Sheet1!$B$2,'B. Expenditures'!O436,IF('B. Expenditures'!$AC436=Sheet1!$B$4,'B. Expenditures'!AA436,IF($AC436=Sheet1!$B$3,'B. Expenditures'!U436,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I437)*K437, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E437/'A. Revenue'!$C$30), ('B. Expenditures'!$F437/'A. Revenue'!$D$30), ('B. Expenditures'!$G437/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E437/'A. Revenue'!$C$30), ('B. Expenditures'!$F437/'A. Revenue'!$D$30), ('B. Expenditures'!$G437/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E437/'A. Revenue'!$C$30), ('B. Expenditures'!$F437/'A. Revenue'!$D$30), ('B. Expenditures'!$G437/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E437/'A. Revenue'!$C$30), ('B. Expenditures'!$F437/'A. Revenue'!$D$30), ('B. Expenditures'!$G437/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E437/'A. Revenue'!$C$30), ('B. Expenditures'!$F437/'A. Revenue'!$D$30), ('B. Expenditures'!$G437/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC437=Sheet1!$B$2,'B. Expenditures'!K437,IF('B. Expenditures'!$AC437=Sheet1!$B$4,'B. Expenditures'!W437,IF($AC437=Sheet1!$B$3,'B. Expenditures'!Q437,\"\")))","v":""},{"$f":"IF($AC437=Sheet1!$B$2,'B. Expenditures'!L437,IF('B. Expenditures'!$AC437=Sheet1!$B$4,'B. Expenditures'!X437,IF($AC437=Sheet1!$B$3,'B. Expenditures'!R437,\"\")))","v":""},{"$f":"IF($AC437=Sheet1!$B$2,'B. Expenditures'!M437,IF('B. Expenditures'!$AC437=Sheet1!$B$4,'B. Expenditures'!Y437,IF($AC437=Sheet1!$B$3,'B. Expenditures'!S437,\"\")))","v":""},{"$f":"IF($AC437=Sheet1!$B$2,'B. Expenditures'!N437,IF('B. Expenditures'!$AC437=Sheet1!$B$4,'B. Expenditures'!Z437,IF($AC437=Sheet1!$B$3,'B. Expenditures'!T437,\"\")))","v":""},{"$f":"IF($AC437=Sheet1!$B$2,'B. Expenditures'!O437,IF('B. Expenditures'!$AC437=Sheet1!$B$4,'B. Expenditures'!AA437,IF($AC437=Sheet1!$B$3,'B. Expenditures'!U437,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I438)*K438, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E438/'A. Revenue'!$C$30), ('B. Expenditures'!$F438/'A. Revenue'!$D$30), ('B. Expenditures'!$G438/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E438/'A. Revenue'!$C$30), ('B. Expenditures'!$F438/'A. Revenue'!$D$30), ('B. Expenditures'!$G438/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E438/'A. Revenue'!$C$30), ('B. Expenditures'!$F438/'A. Revenue'!$D$30), ('B. Expenditures'!$G438/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E438/'A. Revenue'!$C$30), ('B. Expenditures'!$F438/'A. Revenue'!$D$30), ('B. Expenditures'!$G438/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E438/'A. Revenue'!$C$30), ('B. Expenditures'!$F438/'A. Revenue'!$D$30), ('B. Expenditures'!$G438/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC438=Sheet1!$B$2,'B. Expenditures'!K438,IF('B. Expenditures'!$AC438=Sheet1!$B$4,'B. Expenditures'!W438,IF($AC438=Sheet1!$B$3,'B. Expenditures'!Q438,\"\")))","v":""},{"$f":"IF($AC438=Sheet1!$B$2,'B. Expenditures'!L438,IF('B. Expenditures'!$AC438=Sheet1!$B$4,'B. Expenditures'!X438,IF($AC438=Sheet1!$B$3,'B. Expenditures'!R438,\"\")))","v":""},{"$f":"IF($AC438=Sheet1!$B$2,'B. Expenditures'!M438,IF('B. Expenditures'!$AC438=Sheet1!$B$4,'B. Expenditures'!Y438,IF($AC438=Sheet1!$B$3,'B. Expenditures'!S438,\"\")))","v":""},{"$f":"IF($AC438=Sheet1!$B$2,'B. Expenditures'!N438,IF('B. Expenditures'!$AC438=Sheet1!$B$4,'B. Expenditures'!Z438,IF($AC438=Sheet1!$B$3,'B. Expenditures'!T438,\"\")))","v":""},{"$f":"IF($AC438=Sheet1!$B$2,'B. Expenditures'!O438,IF('B. Expenditures'!$AC438=Sheet1!$B$4,'B. Expenditures'!AA438,IF($AC438=Sheet1!$B$3,'B. Expenditures'!U438,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I439)*K439, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E439/'A. Revenue'!$C$30), ('B. Expenditures'!$F439/'A. Revenue'!$D$30), ('B. Expenditures'!$G439/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E439/'A. Revenue'!$C$30), ('B. Expenditures'!$F439/'A. Revenue'!$D$30), ('B. Expenditures'!$G439/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E439/'A. Revenue'!$C$30), ('B. Expenditures'!$F439/'A. Revenue'!$D$30), ('B. Expenditures'!$G439/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E439/'A. Revenue'!$C$30), ('B. Expenditures'!$F439/'A. Revenue'!$D$30), ('B. Expenditures'!$G439/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E439/'A. Revenue'!$C$30), ('B. Expenditures'!$F439/'A. Revenue'!$D$30), ('B. Expenditures'!$G439/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC439=Sheet1!$B$2,'B. Expenditures'!K439,IF('B. Expenditures'!$AC439=Sheet1!$B$4,'B. Expenditures'!W439,IF($AC439=Sheet1!$B$3,'B. Expenditures'!Q439,\"\")))","v":""},{"$f":"IF($AC439=Sheet1!$B$2,'B. Expenditures'!L439,IF('B. Expenditures'!$AC439=Sheet1!$B$4,'B. Expenditures'!X439,IF($AC439=Sheet1!$B$3,'B. Expenditures'!R439,\"\")))","v":""},{"$f":"IF($AC439=Sheet1!$B$2,'B. Expenditures'!M439,IF('B. Expenditures'!$AC439=Sheet1!$B$4,'B. Expenditures'!Y439,IF($AC439=Sheet1!$B$3,'B. Expenditures'!S439,\"\")))","v":""},{"$f":"IF($AC439=Sheet1!$B$2,'B. Expenditures'!N439,IF('B. Expenditures'!$AC439=Sheet1!$B$4,'B. Expenditures'!Z439,IF($AC439=Sheet1!$B$3,'B. Expenditures'!T439,\"\")))","v":""},{"$f":"IF($AC439=Sheet1!$B$2,'B. Expenditures'!O439,IF('B. Expenditures'!$AC439=Sheet1!$B$4,'B. Expenditures'!AA439,IF($AC439=Sheet1!$B$3,'B. Expenditures'!U439,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I440)*K440, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E440/'A. Revenue'!$C$30), ('B. Expenditures'!$F440/'A. Revenue'!$D$30), ('B. Expenditures'!$G440/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E440/'A. Revenue'!$C$30), ('B. Expenditures'!$F440/'A. Revenue'!$D$30), ('B. Expenditures'!$G440/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E440/'A. Revenue'!$C$30), ('B. Expenditures'!$F440/'A. Revenue'!$D$30), ('B. Expenditures'!$G440/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E440/'A. Revenue'!$C$30), ('B. Expenditures'!$F440/'A. Revenue'!$D$30), ('B. Expenditures'!$G440/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E440/'A. Revenue'!$C$30), ('B. Expenditures'!$F440/'A. Revenue'!$D$30), ('B. Expenditures'!$G440/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC440=Sheet1!$B$2,'B. Expenditures'!K440,IF('B. Expenditures'!$AC440=Sheet1!$B$4,'B. Expenditures'!W440,IF($AC440=Sheet1!$B$3,'B. Expenditures'!Q440,\"\")))","v":""},{"$f":"IF($AC440=Sheet1!$B$2,'B. Expenditures'!L440,IF('B. Expenditures'!$AC440=Sheet1!$B$4,'B. Expenditures'!X440,IF($AC440=Sheet1!$B$3,'B. Expenditures'!R440,\"\")))","v":""},{"$f":"IF($AC440=Sheet1!$B$2,'B. Expenditures'!M440,IF('B. Expenditures'!$AC440=Sheet1!$B$4,'B. Expenditures'!Y440,IF($AC440=Sheet1!$B$3,'B. Expenditures'!S440,\"\")))","v":""},{"$f":"IF($AC440=Sheet1!$B$2,'B. Expenditures'!N440,IF('B. Expenditures'!$AC440=Sheet1!$B$4,'B. Expenditures'!Z440,IF($AC440=Sheet1!$B$3,'B. Expenditures'!T440,\"\")))","v":""},{"$f":"IF($AC440=Sheet1!$B$2,'B. Expenditures'!O440,IF('B. Expenditures'!$AC440=Sheet1!$B$4,'B. Expenditures'!AA440,IF($AC440=Sheet1!$B$3,'B. Expenditures'!U440,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I441)*K441, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E441/'A. Revenue'!$C$30), ('B. Expenditures'!$F441/'A. Revenue'!$D$30), ('B. Expenditures'!$G441/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E441/'A. Revenue'!$C$30), ('B. Expenditures'!$F441/'A. Revenue'!$D$30), ('B. Expenditures'!$G441/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E441/'A. Revenue'!$C$30), ('B. Expenditures'!$F441/'A. Revenue'!$D$30), ('B. Expenditures'!$G441/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E441/'A. Revenue'!$C$30), ('B. Expenditures'!$F441/'A. Revenue'!$D$30), ('B. Expenditures'!$G441/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E441/'A. Revenue'!$C$30), ('B. Expenditures'!$F441/'A. Revenue'!$D$30), ('B. Expenditures'!$G441/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC441=Sheet1!$B$2,'B. Expenditures'!K441,IF('B. Expenditures'!$AC441=Sheet1!$B$4,'B. Expenditures'!W441,IF($AC441=Sheet1!$B$3,'B. Expenditures'!Q441,\"\")))","v":""},{"$f":"IF($AC441=Sheet1!$B$2,'B. Expenditures'!L441,IF('B. Expenditures'!$AC441=Sheet1!$B$4,'B. Expenditures'!X441,IF($AC441=Sheet1!$B$3,'B. Expenditures'!R441,\"\")))","v":""},{"$f":"IF($AC441=Sheet1!$B$2,'B. Expenditures'!M441,IF('B. Expenditures'!$AC441=Sheet1!$B$4,'B. Expenditures'!Y441,IF($AC441=Sheet1!$B$3,'B. Expenditures'!S441,\"\")))","v":""},{"$f":"IF($AC441=Sheet1!$B$2,'B. Expenditures'!N441,IF('B. Expenditures'!$AC441=Sheet1!$B$4,'B. Expenditures'!Z441,IF($AC441=Sheet1!$B$3,'B. Expenditures'!T441,\"\")))","v":""},{"$f":"IF($AC441=Sheet1!$B$2,'B. Expenditures'!O441,IF('B. Expenditures'!$AC441=Sheet1!$B$4,'B. Expenditures'!AA441,IF($AC441=Sheet1!$B$3,'B. Expenditures'!U441,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I442)*K442, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E442/'A. Revenue'!$C$30), ('B. Expenditures'!$F442/'A. Revenue'!$D$30), ('B. Expenditures'!$G442/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E442/'A. Revenue'!$C$30), ('B. Expenditures'!$F442/'A. Revenue'!$D$30), ('B. Expenditures'!$G442/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E442/'A. Revenue'!$C$30), ('B. Expenditures'!$F442/'A. Revenue'!$D$30), ('B. Expenditures'!$G442/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E442/'A. Revenue'!$C$30), ('B. Expenditures'!$F442/'A. Revenue'!$D$30), ('B. Expenditures'!$G442/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E442/'A. Revenue'!$C$30), ('B. Expenditures'!$F442/'A. Revenue'!$D$30), ('B. Expenditures'!$G442/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC442=Sheet1!$B$2,'B. Expenditures'!K442,IF('B. Expenditures'!$AC442=Sheet1!$B$4,'B. Expenditures'!W442,IF($AC442=Sheet1!$B$3,'B. Expenditures'!Q442,\"\")))","v":""},{"$f":"IF($AC442=Sheet1!$B$2,'B. Expenditures'!L442,IF('B. Expenditures'!$AC442=Sheet1!$B$4,'B. Expenditures'!X442,IF($AC442=Sheet1!$B$3,'B. Expenditures'!R442,\"\")))","v":""},{"$f":"IF($AC442=Sheet1!$B$2,'B. Expenditures'!M442,IF('B. Expenditures'!$AC442=Sheet1!$B$4,'B. Expenditures'!Y442,IF($AC442=Sheet1!$B$3,'B. Expenditures'!S442,\"\")))","v":""},{"$f":"IF($AC442=Sheet1!$B$2,'B. Expenditures'!N442,IF('B. Expenditures'!$AC442=Sheet1!$B$4,'B. Expenditures'!Z442,IF($AC442=Sheet1!$B$3,'B. Expenditures'!T442,\"\")))","v":""},{"$f":"IF($AC442=Sheet1!$B$2,'B. Expenditures'!O442,IF('B. Expenditures'!$AC442=Sheet1!$B$4,'B. Expenditures'!AA442,IF($AC442=Sheet1!$B$3,'B. Expenditures'!U442,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I443)*K443, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E443/'A. Revenue'!$C$30), ('B. Expenditures'!$F443/'A. Revenue'!$D$30), ('B. Expenditures'!$G443/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E443/'A. Revenue'!$C$30), ('B. Expenditures'!$F443/'A. Revenue'!$D$30), ('B. Expenditures'!$G443/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E443/'A. Revenue'!$C$30), ('B. Expenditures'!$F443/'A. Revenue'!$D$30), ('B. Expenditures'!$G443/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E443/'A. Revenue'!$C$30), ('B. Expenditures'!$F443/'A. Revenue'!$D$30), ('B. Expenditures'!$G443/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E443/'A. Revenue'!$C$30), ('B. Expenditures'!$F443/'A. Revenue'!$D$30), ('B. Expenditures'!$G443/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC443=Sheet1!$B$2,'B. Expenditures'!K443,IF('B. Expenditures'!$AC443=Sheet1!$B$4,'B. Expenditures'!W443,IF($AC443=Sheet1!$B$3,'B. Expenditures'!Q443,\"\")))","v":""},{"$f":"IF($AC443=Sheet1!$B$2,'B. Expenditures'!L443,IF('B. Expenditures'!$AC443=Sheet1!$B$4,'B. Expenditures'!X443,IF($AC443=Sheet1!$B$3,'B. Expenditures'!R443,\"\")))","v":""},{"$f":"IF($AC443=Sheet1!$B$2,'B. Expenditures'!M443,IF('B. Expenditures'!$AC443=Sheet1!$B$4,'B. Expenditures'!Y443,IF($AC443=Sheet1!$B$3,'B. Expenditures'!S443,\"\")))","v":""},{"$f":"IF($AC443=Sheet1!$B$2,'B. Expenditures'!N443,IF('B. Expenditures'!$AC443=Sheet1!$B$4,'B. Expenditures'!Z443,IF($AC443=Sheet1!$B$3,'B. Expenditures'!T443,\"\")))","v":""},{"$f":"IF($AC443=Sheet1!$B$2,'B. Expenditures'!O443,IF('B. Expenditures'!$AC443=Sheet1!$B$4,'B. Expenditures'!AA443,IF($AC443=Sheet1!$B$3,'B. Expenditures'!U443,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I444)*K444, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E444/'A. Revenue'!$C$30), ('B. Expenditures'!$F444/'A. Revenue'!$D$30), ('B. Expenditures'!$G444/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E444/'A. Revenue'!$C$30), ('B. Expenditures'!$F444/'A. Revenue'!$D$30), ('B. Expenditures'!$G444/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E444/'A. Revenue'!$C$30), ('B. Expenditures'!$F444/'A. Revenue'!$D$30), ('B. Expenditures'!$G444/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E444/'A. Revenue'!$C$30), ('B. Expenditures'!$F444/'A. Revenue'!$D$30), ('B. Expenditures'!$G444/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E444/'A. Revenue'!$C$30), ('B. Expenditures'!$F444/'A. Revenue'!$D$30), ('B. Expenditures'!$G444/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC444=Sheet1!$B$2,'B. Expenditures'!K444,IF('B. Expenditures'!$AC444=Sheet1!$B$4,'B. Expenditures'!W444,IF($AC444=Sheet1!$B$3,'B. Expenditures'!Q444,\"\")))","v":""},{"$f":"IF($AC444=Sheet1!$B$2,'B. Expenditures'!L444,IF('B. Expenditures'!$AC444=Sheet1!$B$4,'B. Expenditures'!X444,IF($AC444=Sheet1!$B$3,'B. Expenditures'!R444,\"\")))","v":""},{"$f":"IF($AC444=Sheet1!$B$2,'B. Expenditures'!M444,IF('B. Expenditures'!$AC444=Sheet1!$B$4,'B. Expenditures'!Y444,IF($AC444=Sheet1!$B$3,'B. Expenditures'!S444,\"\")))","v":""},{"$f":"IF($AC444=Sheet1!$B$2,'B. Expenditures'!N444,IF('B. Expenditures'!$AC444=Sheet1!$B$4,'B. Expenditures'!Z444,IF($AC444=Sheet1!$B$3,'B. Expenditures'!T444,\"\")))","v":""},{"$f":"IF($AC444=Sheet1!$B$2,'B. Expenditures'!O444,IF('B. Expenditures'!$AC444=Sheet1!$B$4,'B. Expenditures'!AA444,IF($AC444=Sheet1!$B$3,'B. Expenditures'!U444,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I445)*K445, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E445/'A. Revenue'!$C$30), ('B. Expenditures'!$F445/'A. Revenue'!$D$30), ('B. Expenditures'!$G445/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E445/'A. Revenue'!$C$30), ('B. Expenditures'!$F445/'A. Revenue'!$D$30), ('B. Expenditures'!$G445/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E445/'A. Revenue'!$C$30), ('B. Expenditures'!$F445/'A. Revenue'!$D$30), ('B. Expenditures'!$G445/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E445/'A. Revenue'!$C$30), ('B. Expenditures'!$F445/'A. Revenue'!$D$30), ('B. Expenditures'!$G445/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E445/'A. Revenue'!$C$30), ('B. Expenditures'!$F445/'A. Revenue'!$D$30), ('B. Expenditures'!$G445/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC445=Sheet1!$B$2,'B. Expenditures'!K445,IF('B. Expenditures'!$AC445=Sheet1!$B$4,'B. Expenditures'!W445,IF($AC445=Sheet1!$B$3,'B. Expenditures'!Q445,\"\")))","v":""},{"$f":"IF($AC445=Sheet1!$B$2,'B. Expenditures'!L445,IF('B. Expenditures'!$AC445=Sheet1!$B$4,'B. Expenditures'!X445,IF($AC445=Sheet1!$B$3,'B. Expenditures'!R445,\"\")))","v":""},{"$f":"IF($AC445=Sheet1!$B$2,'B. Expenditures'!M445,IF('B. Expenditures'!$AC445=Sheet1!$B$4,'B. Expenditures'!Y445,IF($AC445=Sheet1!$B$3,'B. Expenditures'!S445,\"\")))","v":""},{"$f":"IF($AC445=Sheet1!$B$2,'B. Expenditures'!N445,IF('B. Expenditures'!$AC445=Sheet1!$B$4,'B. Expenditures'!Z445,IF($AC445=Sheet1!$B$3,'B. Expenditures'!T445,\"\")))","v":""},{"$f":"IF($AC445=Sheet1!$B$2,'B. Expenditures'!O445,IF('B. Expenditures'!$AC445=Sheet1!$B$4,'B. Expenditures'!AA445,IF($AC445=Sheet1!$B$3,'B. Expenditures'!U445,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I446)*K446, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E446/'A. Revenue'!$C$30), ('B. Expenditures'!$F446/'A. Revenue'!$D$30), ('B. Expenditures'!$G446/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E446/'A. Revenue'!$C$30), ('B. Expenditures'!$F446/'A. Revenue'!$D$30), ('B. Expenditures'!$G446/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E446/'A. Revenue'!$C$30), ('B. Expenditures'!$F446/'A. Revenue'!$D$30), ('B. Expenditures'!$G446/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E446/'A. Revenue'!$C$30), ('B. Expenditures'!$F446/'A. Revenue'!$D$30), ('B. Expenditures'!$G446/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E446/'A. Revenue'!$C$30), ('B. Expenditures'!$F446/'A. Revenue'!$D$30), ('B. Expenditures'!$G446/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC446=Sheet1!$B$2,'B. Expenditures'!K446,IF('B. Expenditures'!$AC446=Sheet1!$B$4,'B. Expenditures'!W446,IF($AC446=Sheet1!$B$3,'B. Expenditures'!Q446,\"\")))","v":""},{"$f":"IF($AC446=Sheet1!$B$2,'B. Expenditures'!L446,IF('B. Expenditures'!$AC446=Sheet1!$B$4,'B. Expenditures'!X446,IF($AC446=Sheet1!$B$3,'B. Expenditures'!R446,\"\")))","v":""},{"$f":"IF($AC446=Sheet1!$B$2,'B. Expenditures'!M446,IF('B. Expenditures'!$AC446=Sheet1!$B$4,'B. Expenditures'!Y446,IF($AC446=Sheet1!$B$3,'B. Expenditures'!S446,\"\")))","v":""},{"$f":"IF($AC446=Sheet1!$B$2,'B. Expenditures'!N446,IF('B. Expenditures'!$AC446=Sheet1!$B$4,'B. Expenditures'!Z446,IF($AC446=Sheet1!$B$3,'B. Expenditures'!T446,\"\")))","v":""},{"$f":"IF($AC446=Sheet1!$B$2,'B. Expenditures'!O446,IF('B. Expenditures'!$AC446=Sheet1!$B$4,'B. Expenditures'!AA446,IF($AC446=Sheet1!$B$3,'B. Expenditures'!U446,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I447)*K447, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E447/'A. Revenue'!$C$30), ('B. Expenditures'!$F447/'A. Revenue'!$D$30), ('B. Expenditures'!$G447/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E447/'A. Revenue'!$C$30), ('B. Expenditures'!$F447/'A. Revenue'!$D$30), ('B. Expenditures'!$G447/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E447/'A. Revenue'!$C$30), ('B. Expenditures'!$F447/'A. Revenue'!$D$30), ('B. Expenditures'!$G447/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E447/'A. Revenue'!$C$30), ('B. Expenditures'!$F447/'A. Revenue'!$D$30), ('B. Expenditures'!$G447/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E447/'A. Revenue'!$C$30), ('B. Expenditures'!$F447/'A. Revenue'!$D$30), ('B. Expenditures'!$G447/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC447=Sheet1!$B$2,'B. Expenditures'!K447,IF('B. Expenditures'!$AC447=Sheet1!$B$4,'B. Expenditures'!W447,IF($AC447=Sheet1!$B$3,'B. Expenditures'!Q447,\"\")))","v":""},{"$f":"IF($AC447=Sheet1!$B$2,'B. Expenditures'!L447,IF('B. Expenditures'!$AC447=Sheet1!$B$4,'B. Expenditures'!X447,IF($AC447=Sheet1!$B$3,'B. Expenditures'!R447,\"\")))","v":""},{"$f":"IF($AC447=Sheet1!$B$2,'B. Expenditures'!M447,IF('B. Expenditures'!$AC447=Sheet1!$B$4,'B. Expenditures'!Y447,IF($AC447=Sheet1!$B$3,'B. Expenditures'!S447,\"\")))","v":""},{"$f":"IF($AC447=Sheet1!$B$2,'B. Expenditures'!N447,IF('B. Expenditures'!$AC447=Sheet1!$B$4,'B. Expenditures'!Z447,IF($AC447=Sheet1!$B$3,'B. Expenditures'!T447,\"\")))","v":""},{"$f":"IF($AC447=Sheet1!$B$2,'B. Expenditures'!O447,IF('B. Expenditures'!$AC447=Sheet1!$B$4,'B. Expenditures'!AA447,IF($AC447=Sheet1!$B$3,'B. Expenditures'!U447,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I448)*K448, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E448/'A. Revenue'!$C$30), ('B. Expenditures'!$F448/'A. Revenue'!$D$30), ('B. Expenditures'!$G448/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E448/'A. Revenue'!$C$30), ('B. Expenditures'!$F448/'A. Revenue'!$D$30), ('B. Expenditures'!$G448/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E448/'A. Revenue'!$C$30), ('B. Expenditures'!$F448/'A. Revenue'!$D$30), ('B. Expenditures'!$G448/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E448/'A. Revenue'!$C$30), ('B. Expenditures'!$F448/'A. Revenue'!$D$30), ('B. Expenditures'!$G448/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E448/'A. Revenue'!$C$30), ('B. Expenditures'!$F448/'A. Revenue'!$D$30), ('B. Expenditures'!$G448/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC448=Sheet1!$B$2,'B. Expenditures'!K448,IF('B. Expenditures'!$AC448=Sheet1!$B$4,'B. Expenditures'!W448,IF($AC448=Sheet1!$B$3,'B. Expenditures'!Q448,\"\")))","v":""},{"$f":"IF($AC448=Sheet1!$B$2,'B. Expenditures'!L448,IF('B. Expenditures'!$AC448=Sheet1!$B$4,'B. Expenditures'!X448,IF($AC448=Sheet1!$B$3,'B. Expenditures'!R448,\"\")))","v":""},{"$f":"IF($AC448=Sheet1!$B$2,'B. Expenditures'!M448,IF('B. Expenditures'!$AC448=Sheet1!$B$4,'B. Expenditures'!Y448,IF($AC448=Sheet1!$B$3,'B. Expenditures'!S448,\"\")))","v":""},{"$f":"IF($AC448=Sheet1!$B$2,'B. Expenditures'!N448,IF('B. Expenditures'!$AC448=Sheet1!$B$4,'B. Expenditures'!Z448,IF($AC448=Sheet1!$B$3,'B. Expenditures'!T448,\"\")))","v":""},{"$f":"IF($AC448=Sheet1!$B$2,'B. Expenditures'!O448,IF('B. Expenditures'!$AC448=Sheet1!$B$4,'B. Expenditures'!AA448,IF($AC448=Sheet1!$B$3,'B. Expenditures'!U448,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I449)*K449, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E449/'A. Revenue'!$C$30), ('B. Expenditures'!$F449/'A. Revenue'!$D$30), ('B. Expenditures'!$G449/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E449/'A. Revenue'!$C$30), ('B. Expenditures'!$F449/'A. Revenue'!$D$30), ('B. Expenditures'!$G449/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E449/'A. Revenue'!$C$30), ('B. Expenditures'!$F449/'A. Revenue'!$D$30), ('B. Expenditures'!$G449/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E449/'A. Revenue'!$C$30), ('B. Expenditures'!$F449/'A. Revenue'!$D$30), ('B. Expenditures'!$G449/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E449/'A. Revenue'!$C$30), ('B. Expenditures'!$F449/'A. Revenue'!$D$30), ('B. Expenditures'!$G449/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC449=Sheet1!$B$2,'B. Expenditures'!K449,IF('B. Expenditures'!$AC449=Sheet1!$B$4,'B. Expenditures'!W449,IF($AC449=Sheet1!$B$3,'B. Expenditures'!Q449,\"\")))","v":""},{"$f":"IF($AC449=Sheet1!$B$2,'B. Expenditures'!L449,IF('B. Expenditures'!$AC449=Sheet1!$B$4,'B. Expenditures'!X449,IF($AC449=Sheet1!$B$3,'B. Expenditures'!R449,\"\")))","v":""},{"$f":"IF($AC449=Sheet1!$B$2,'B. Expenditures'!M449,IF('B. Expenditures'!$AC449=Sheet1!$B$4,'B. Expenditures'!Y449,IF($AC449=Sheet1!$B$3,'B. Expenditures'!S449,\"\")))","v":""},{"$f":"IF($AC449=Sheet1!$B$2,'B. Expenditures'!N449,IF('B. Expenditures'!$AC449=Sheet1!$B$4,'B. Expenditures'!Z449,IF($AC449=Sheet1!$B$3,'B. Expenditures'!T449,\"\")))","v":""},{"$f":"IF($AC449=Sheet1!$B$2,'B. Expenditures'!O449,IF('B. Expenditures'!$AC449=Sheet1!$B$4,'B. Expenditures'!AA449,IF($AC449=Sheet1!$B$3,'B. Expenditures'!U449,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I450)*K450, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E450/'A. Revenue'!$C$30), ('B. Expenditures'!$F450/'A. Revenue'!$D$30), ('B. Expenditures'!$G450/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E450/'A. Revenue'!$C$30), ('B. Expenditures'!$F450/'A. Revenue'!$D$30), ('B. Expenditures'!$G450/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E450/'A. Revenue'!$C$30), ('B. Expenditures'!$F450/'A. Revenue'!$D$30), ('B. Expenditures'!$G450/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E450/'A. Revenue'!$C$30), ('B. Expenditures'!$F450/'A. Revenue'!$D$30), ('B. Expenditures'!$G450/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E450/'A. Revenue'!$C$30), ('B. Expenditures'!$F450/'A. Revenue'!$D$30), ('B. Expenditures'!$G450/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC450=Sheet1!$B$2,'B. Expenditures'!K450,IF('B. Expenditures'!$AC450=Sheet1!$B$4,'B. Expenditures'!W450,IF($AC450=Sheet1!$B$3,'B. Expenditures'!Q450,\"\")))","v":""},{"$f":"IF($AC450=Sheet1!$B$2,'B. Expenditures'!L450,IF('B. Expenditures'!$AC450=Sheet1!$B$4,'B. Expenditures'!X450,IF($AC450=Sheet1!$B$3,'B. Expenditures'!R450,\"\")))","v":""},{"$f":"IF($AC450=Sheet1!$B$2,'B. Expenditures'!M450,IF('B. Expenditures'!$AC450=Sheet1!$B$4,'B. Expenditures'!Y450,IF($AC450=Sheet1!$B$3,'B. Expenditures'!S450,\"\")))","v":""},{"$f":"IF($AC450=Sheet1!$B$2,'B. Expenditures'!N450,IF('B. Expenditures'!$AC450=Sheet1!$B$4,'B. Expenditures'!Z450,IF($AC450=Sheet1!$B$3,'B. Expenditures'!T450,\"\")))","v":""},{"$f":"IF($AC450=Sheet1!$B$2,'B. Expenditures'!O450,IF('B. Expenditures'!$AC450=Sheet1!$B$4,'B. Expenditures'!AA450,IF($AC450=Sheet1!$B$3,'B. Expenditures'!U450,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I451)*K451, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E451/'A. Revenue'!$C$30), ('B. Expenditures'!$F451/'A. Revenue'!$D$30), ('B. Expenditures'!$G451/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E451/'A. Revenue'!$C$30), ('B. Expenditures'!$F451/'A. Revenue'!$D$30), ('B. Expenditures'!$G451/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E451/'A. Revenue'!$C$30), ('B. Expenditures'!$F451/'A. Revenue'!$D$30), ('B. Expenditures'!$G451/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E451/'A. Revenue'!$C$30), ('B. Expenditures'!$F451/'A. Revenue'!$D$30), ('B. Expenditures'!$G451/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E451/'A. Revenue'!$C$30), ('B. Expenditures'!$F451/'A. Revenue'!$D$30), ('B. Expenditures'!$G451/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC451=Sheet1!$B$2,'B. Expenditures'!K451,IF('B. Expenditures'!$AC451=Sheet1!$B$4,'B. Expenditures'!W451,IF($AC451=Sheet1!$B$3,'B. Expenditures'!Q451,\"\")))","v":""},{"$f":"IF($AC451=Sheet1!$B$2,'B. Expenditures'!L451,IF('B. Expenditures'!$AC451=Sheet1!$B$4,'B. Expenditures'!X451,IF($AC451=Sheet1!$B$3,'B. Expenditures'!R451,\"\")))","v":""},{"$f":"IF($AC451=Sheet1!$B$2,'B. Expenditures'!M451,IF('B. Expenditures'!$AC451=Sheet1!$B$4,'B. Expenditures'!Y451,IF($AC451=Sheet1!$B$3,'B. Expenditures'!S451,\"\")))","v":""},{"$f":"IF($AC451=Sheet1!$B$2,'B. Expenditures'!N451,IF('B. Expenditures'!$AC451=Sheet1!$B$4,'B. Expenditures'!Z451,IF($AC451=Sheet1!$B$3,'B. Expenditures'!T451,\"\")))","v":""},{"$f":"IF($AC451=Sheet1!$B$2,'B. Expenditures'!O451,IF('B. Expenditures'!$AC451=Sheet1!$B$4,'B. Expenditures'!AA451,IF($AC451=Sheet1!$B$3,'B. Expenditures'!U451,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I452)*K452, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E452/'A. Revenue'!$C$30), ('B. Expenditures'!$F452/'A. Revenue'!$D$30), ('B. Expenditures'!$G452/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E452/'A. Revenue'!$C$30), ('B. Expenditures'!$F452/'A. Revenue'!$D$30), ('B. Expenditures'!$G452/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E452/'A. Revenue'!$C$30), ('B. Expenditures'!$F452/'A. Revenue'!$D$30), ('B. Expenditures'!$G452/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E452/'A. Revenue'!$C$30), ('B. Expenditures'!$F452/'A. Revenue'!$D$30), ('B. Expenditures'!$G452/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E452/'A. Revenue'!$C$30), ('B. Expenditures'!$F452/'A. Revenue'!$D$30), ('B. Expenditures'!$G452/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC452=Sheet1!$B$2,'B. Expenditures'!K452,IF('B. Expenditures'!$AC452=Sheet1!$B$4,'B. Expenditures'!W452,IF($AC452=Sheet1!$B$3,'B. Expenditures'!Q452,\"\")))","v":""},{"$f":"IF($AC452=Sheet1!$B$2,'B. Expenditures'!L452,IF('B. Expenditures'!$AC452=Sheet1!$B$4,'B. Expenditures'!X452,IF($AC452=Sheet1!$B$3,'B. Expenditures'!R452,\"\")))","v":""},{"$f":"IF($AC452=Sheet1!$B$2,'B. Expenditures'!M452,IF('B. Expenditures'!$AC452=Sheet1!$B$4,'B. Expenditures'!Y452,IF($AC452=Sheet1!$B$3,'B. Expenditures'!S452,\"\")))","v":""},{"$f":"IF($AC452=Sheet1!$B$2,'B. Expenditures'!N452,IF('B. Expenditures'!$AC452=Sheet1!$B$4,'B. Expenditures'!Z452,IF($AC452=Sheet1!$B$3,'B. Expenditures'!T452,\"\")))","v":""},{"$f":"IF($AC452=Sheet1!$B$2,'B. Expenditures'!O452,IF('B. Expenditures'!$AC452=Sheet1!$B$4,'B. Expenditures'!AA452,IF($AC452=Sheet1!$B$3,'B. Expenditures'!U452,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I453)*K453, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E453/'A. Revenue'!$C$30), ('B. Expenditures'!$F453/'A. Revenue'!$D$30), ('B. Expenditures'!$G453/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E453/'A. Revenue'!$C$30), ('B. Expenditures'!$F453/'A. Revenue'!$D$30), ('B. Expenditures'!$G453/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E453/'A. Revenue'!$C$30), ('B. Expenditures'!$F453/'A. Revenue'!$D$30), ('B. Expenditures'!$G453/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E453/'A. Revenue'!$C$30), ('B. Expenditures'!$F453/'A. Revenue'!$D$30), ('B. Expenditures'!$G453/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E453/'A. Revenue'!$C$30), ('B. Expenditures'!$F453/'A. Revenue'!$D$30), ('B. Expenditures'!$G453/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC453=Sheet1!$B$2,'B. Expenditures'!K453,IF('B. Expenditures'!$AC453=Sheet1!$B$4,'B. Expenditures'!W453,IF($AC453=Sheet1!$B$3,'B. Expenditures'!Q453,\"\")))","v":""},{"$f":"IF($AC453=Sheet1!$B$2,'B. Expenditures'!L453,IF('B. Expenditures'!$AC453=Sheet1!$B$4,'B. Expenditures'!X453,IF($AC453=Sheet1!$B$3,'B. Expenditures'!R453,\"\")))","v":""},{"$f":"IF($AC453=Sheet1!$B$2,'B. Expenditures'!M453,IF('B. Expenditures'!$AC453=Sheet1!$B$4,'B. Expenditures'!Y453,IF($AC453=Sheet1!$B$3,'B. Expenditures'!S453,\"\")))","v":""},{"$f":"IF($AC453=Sheet1!$B$2,'B. Expenditures'!N453,IF('B. Expenditures'!$AC453=Sheet1!$B$4,'B. Expenditures'!Z453,IF($AC453=Sheet1!$B$3,'B. Expenditures'!T453,\"\")))","v":""},{"$f":"IF($AC453=Sheet1!$B$2,'B. Expenditures'!O453,IF('B. Expenditures'!$AC453=Sheet1!$B$4,'B. Expenditures'!AA453,IF($AC453=Sheet1!$B$3,'B. Expenditures'!U453,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I454)*K454, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E454/'A. Revenue'!$C$30), ('B. Expenditures'!$F454/'A. Revenue'!$D$30), ('B. Expenditures'!$G454/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E454/'A. Revenue'!$C$30), ('B. Expenditures'!$F454/'A. Revenue'!$D$30), ('B. Expenditures'!$G454/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E454/'A. Revenue'!$C$30), ('B. Expenditures'!$F454/'A. Revenue'!$D$30), ('B. Expenditures'!$G454/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E454/'A. Revenue'!$C$30), ('B. Expenditures'!$F454/'A. Revenue'!$D$30), ('B. Expenditures'!$G454/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E454/'A. Revenue'!$C$30), ('B. Expenditures'!$F454/'A. Revenue'!$D$30), ('B. Expenditures'!$G454/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC454=Sheet1!$B$2,'B. Expenditures'!K454,IF('B. Expenditures'!$AC454=Sheet1!$B$4,'B. Expenditures'!W454,IF($AC454=Sheet1!$B$3,'B. Expenditures'!Q454,\"\")))","v":""},{"$f":"IF($AC454=Sheet1!$B$2,'B. Expenditures'!L454,IF('B. Expenditures'!$AC454=Sheet1!$B$4,'B. Expenditures'!X454,IF($AC454=Sheet1!$B$3,'B. Expenditures'!R454,\"\")))","v":""},{"$f":"IF($AC454=Sheet1!$B$2,'B. Expenditures'!M454,IF('B. Expenditures'!$AC454=Sheet1!$B$4,'B. Expenditures'!Y454,IF($AC454=Sheet1!$B$3,'B. Expenditures'!S454,\"\")))","v":""},{"$f":"IF($AC454=Sheet1!$B$2,'B. Expenditures'!N454,IF('B. Expenditures'!$AC454=Sheet1!$B$4,'B. Expenditures'!Z454,IF($AC454=Sheet1!$B$3,'B. Expenditures'!T454,\"\")))","v":""},{"$f":"IF($AC454=Sheet1!$B$2,'B. Expenditures'!O454,IF('B. Expenditures'!$AC454=Sheet1!$B$4,'B. Expenditures'!AA454,IF($AC454=Sheet1!$B$3,'B. Expenditures'!U454,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I455)*K455, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E455/'A. Revenue'!$C$30), ('B. Expenditures'!$F455/'A. Revenue'!$D$30), ('B. Expenditures'!$G455/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E455/'A. Revenue'!$C$30), ('B. Expenditures'!$F455/'A. Revenue'!$D$30), ('B. Expenditures'!$G455/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E455/'A. Revenue'!$C$30), ('B. Expenditures'!$F455/'A. Revenue'!$D$30), ('B. Expenditures'!$G455/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E455/'A. Revenue'!$C$30), ('B. Expenditures'!$F455/'A. Revenue'!$D$30), ('B. Expenditures'!$G455/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E455/'A. Revenue'!$C$30), ('B. Expenditures'!$F455/'A. Revenue'!$D$30), ('B. Expenditures'!$G455/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC455=Sheet1!$B$2,'B. Expenditures'!K455,IF('B. Expenditures'!$AC455=Sheet1!$B$4,'B. Expenditures'!W455,IF($AC455=Sheet1!$B$3,'B. Expenditures'!Q455,\"\")))","v":""},{"$f":"IF($AC455=Sheet1!$B$2,'B. Expenditures'!L455,IF('B. Expenditures'!$AC455=Sheet1!$B$4,'B. Expenditures'!X455,IF($AC455=Sheet1!$B$3,'B. Expenditures'!R455,\"\")))","v":""},{"$f":"IF($AC455=Sheet1!$B$2,'B. Expenditures'!M455,IF('B. Expenditures'!$AC455=Sheet1!$B$4,'B. Expenditures'!Y455,IF($AC455=Sheet1!$B$3,'B. Expenditures'!S455,\"\")))","v":""},{"$f":"IF($AC455=Sheet1!$B$2,'B. Expenditures'!N455,IF('B. Expenditures'!$AC455=Sheet1!$B$4,'B. Expenditures'!Z455,IF($AC455=Sheet1!$B$3,'B. Expenditures'!T455,\"\")))","v":""},{"$f":"IF($AC455=Sheet1!$B$2,'B. Expenditures'!O455,IF('B. Expenditures'!$AC455=Sheet1!$B$4,'B. Expenditures'!AA455,IF($AC455=Sheet1!$B$3,'B. Expenditures'!U455,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I456)*K456, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E456/'A. Revenue'!$C$30), ('B. Expenditures'!$F456/'A. Revenue'!$D$30), ('B. Expenditures'!$G456/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E456/'A. Revenue'!$C$30), ('B. Expenditures'!$F456/'A. Revenue'!$D$30), ('B. Expenditures'!$G456/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E456/'A. Revenue'!$C$30), ('B. Expenditures'!$F456/'A. Revenue'!$D$30), ('B. Expenditures'!$G456/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E456/'A. Revenue'!$C$30), ('B. Expenditures'!$F456/'A. Revenue'!$D$30), ('B. Expenditures'!$G456/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E456/'A. Revenue'!$C$30), ('B. Expenditures'!$F456/'A. Revenue'!$D$30), ('B. Expenditures'!$G456/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC456=Sheet1!$B$2,'B. Expenditures'!K456,IF('B. Expenditures'!$AC456=Sheet1!$B$4,'B. Expenditures'!W456,IF($AC456=Sheet1!$B$3,'B. Expenditures'!Q456,\"\")))","v":""},{"$f":"IF($AC456=Sheet1!$B$2,'B. Expenditures'!L456,IF('B. Expenditures'!$AC456=Sheet1!$B$4,'B. Expenditures'!X456,IF($AC456=Sheet1!$B$3,'B. Expenditures'!R456,\"\")))","v":""},{"$f":"IF($AC456=Sheet1!$B$2,'B. Expenditures'!M456,IF('B. Expenditures'!$AC456=Sheet1!$B$4,'B. Expenditures'!Y456,IF($AC456=Sheet1!$B$3,'B. Expenditures'!S456,\"\")))","v":""},{"$f":"IF($AC456=Sheet1!$B$2,'B. Expenditures'!N456,IF('B. Expenditures'!$AC456=Sheet1!$B$4,'B. Expenditures'!Z456,IF($AC456=Sheet1!$B$3,'B. Expenditures'!T456,\"\")))","v":""},{"$f":"IF($AC456=Sheet1!$B$2,'B. Expenditures'!O456,IF('B. Expenditures'!$AC456=Sheet1!$B$4,'B. Expenditures'!AA456,IF($AC456=Sheet1!$B$3,'B. Expenditures'!U456,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I457)*K457, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E457/'A. Revenue'!$C$30), ('B. Expenditures'!$F457/'A. Revenue'!$D$30), ('B. Expenditures'!$G457/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E457/'A. Revenue'!$C$30), ('B. Expenditures'!$F457/'A. Revenue'!$D$30), ('B. Expenditures'!$G457/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E457/'A. Revenue'!$C$30), ('B. Expenditures'!$F457/'A. Revenue'!$D$30), ('B. Expenditures'!$G457/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E457/'A. Revenue'!$C$30), ('B. Expenditures'!$F457/'A. Revenue'!$D$30), ('B. Expenditures'!$G457/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E457/'A. Revenue'!$C$30), ('B. Expenditures'!$F457/'A. Revenue'!$D$30), ('B. Expenditures'!$G457/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC457=Sheet1!$B$2,'B. Expenditures'!K457,IF('B. Expenditures'!$AC457=Sheet1!$B$4,'B. Expenditures'!W457,IF($AC457=Sheet1!$B$3,'B. Expenditures'!Q457,\"\")))","v":""},{"$f":"IF($AC457=Sheet1!$B$2,'B. Expenditures'!L457,IF('B. Expenditures'!$AC457=Sheet1!$B$4,'B. Expenditures'!X457,IF($AC457=Sheet1!$B$3,'B. Expenditures'!R457,\"\")))","v":""},{"$f":"IF($AC457=Sheet1!$B$2,'B. Expenditures'!M457,IF('B. Expenditures'!$AC457=Sheet1!$B$4,'B. Expenditures'!Y457,IF($AC457=Sheet1!$B$3,'B. Expenditures'!S457,\"\")))","v":""},{"$f":"IF($AC457=Sheet1!$B$2,'B. Expenditures'!N457,IF('B. Expenditures'!$AC457=Sheet1!$B$4,'B. Expenditures'!Z457,IF($AC457=Sheet1!$B$3,'B. Expenditures'!T457,\"\")))","v":""},{"$f":"IF($AC457=Sheet1!$B$2,'B. Expenditures'!O457,IF('B. Expenditures'!$AC457=Sheet1!$B$4,'B. Expenditures'!AA457,IF($AC457=Sheet1!$B$3,'B. Expenditures'!U457,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I458)*K458, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E458/'A. Revenue'!$C$30), ('B. Expenditures'!$F458/'A. Revenue'!$D$30), ('B. Expenditures'!$G458/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E458/'A. Revenue'!$C$30), ('B. Expenditures'!$F458/'A. Revenue'!$D$30), ('B. Expenditures'!$G458/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E458/'A. Revenue'!$C$30), ('B. Expenditures'!$F458/'A. Revenue'!$D$30), ('B. Expenditures'!$G458/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E458/'A. Revenue'!$C$30), ('B. Expenditures'!$F458/'A. Revenue'!$D$30), ('B. Expenditures'!$G458/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E458/'A. Revenue'!$C$30), ('B. Expenditures'!$F458/'A. Revenue'!$D$30), ('B. Expenditures'!$G458/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC458=Sheet1!$B$2,'B. Expenditures'!K458,IF('B. Expenditures'!$AC458=Sheet1!$B$4,'B. Expenditures'!W458,IF($AC458=Sheet1!$B$3,'B. Expenditures'!Q458,\"\")))","v":""},{"$f":"IF($AC458=Sheet1!$B$2,'B. Expenditures'!L458,IF('B. Expenditures'!$AC458=Sheet1!$B$4,'B. Expenditures'!X458,IF($AC458=Sheet1!$B$3,'B. Expenditures'!R458,\"\")))","v":""},{"$f":"IF($AC458=Sheet1!$B$2,'B. Expenditures'!M458,IF('B. Expenditures'!$AC458=Sheet1!$B$4,'B. Expenditures'!Y458,IF($AC458=Sheet1!$B$3,'B. Expenditures'!S458,\"\")))","v":""},{"$f":"IF($AC458=Sheet1!$B$2,'B. Expenditures'!N458,IF('B. Expenditures'!$AC458=Sheet1!$B$4,'B. Expenditures'!Z458,IF($AC458=Sheet1!$B$3,'B. Expenditures'!T458,\"\")))","v":""},{"$f":"IF($AC458=Sheet1!$B$2,'B. Expenditures'!O458,IF('B. Expenditures'!$AC458=Sheet1!$B$4,'B. Expenditures'!AA458,IF($AC458=Sheet1!$B$3,'B. Expenditures'!U458,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I459)*K459, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E459/'A. Revenue'!$C$30), ('B. Expenditures'!$F459/'A. Revenue'!$D$30), ('B. Expenditures'!$G459/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E459/'A. Revenue'!$C$30), ('B. Expenditures'!$F459/'A. Revenue'!$D$30), ('B. Expenditures'!$G459/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E459/'A. Revenue'!$C$30), ('B. Expenditures'!$F459/'A. Revenue'!$D$30), ('B. Expenditures'!$G459/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E459/'A. Revenue'!$C$30), ('B. Expenditures'!$F459/'A. Revenue'!$D$30), ('B. Expenditures'!$G459/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E459/'A. Revenue'!$C$30), ('B. Expenditures'!$F459/'A. Revenue'!$D$30), ('B. Expenditures'!$G459/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC459=Sheet1!$B$2,'B. Expenditures'!K459,IF('B. Expenditures'!$AC459=Sheet1!$B$4,'B. Expenditures'!W459,IF($AC459=Sheet1!$B$3,'B. Expenditures'!Q459,\"\")))","v":""},{"$f":"IF($AC459=Sheet1!$B$2,'B. Expenditures'!L459,IF('B. Expenditures'!$AC459=Sheet1!$B$4,'B. Expenditures'!X459,IF($AC459=Sheet1!$B$3,'B. Expenditures'!R459,\"\")))","v":""},{"$f":"IF($AC459=Sheet1!$B$2,'B. Expenditures'!M459,IF('B. Expenditures'!$AC459=Sheet1!$B$4,'B. Expenditures'!Y459,IF($AC459=Sheet1!$B$3,'B. Expenditures'!S459,\"\")))","v":""},{"$f":"IF($AC459=Sheet1!$B$2,'B. Expenditures'!N459,IF('B. Expenditures'!$AC459=Sheet1!$B$4,'B. Expenditures'!Z459,IF($AC459=Sheet1!$B$3,'B. Expenditures'!T459,\"\")))","v":""},{"$f":"IF($AC459=Sheet1!$B$2,'B. Expenditures'!O459,IF('B. Expenditures'!$AC459=Sheet1!$B$4,'B. Expenditures'!AA459,IF($AC459=Sheet1!$B$3,'B. Expenditures'!U459,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I460)*K460, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E460/'A. Revenue'!$C$30), ('B. Expenditures'!$F460/'A. Revenue'!$D$30), ('B. Expenditures'!$G460/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E460/'A. Revenue'!$C$30), ('B. Expenditures'!$F460/'A. Revenue'!$D$30), ('B. Expenditures'!$G460/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E460/'A. Revenue'!$C$30), ('B. Expenditures'!$F460/'A. Revenue'!$D$30), ('B. Expenditures'!$G460/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E460/'A. Revenue'!$C$30), ('B. Expenditures'!$F460/'A. Revenue'!$D$30), ('B. Expenditures'!$G460/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E460/'A. Revenue'!$C$30), ('B. Expenditures'!$F460/'A. Revenue'!$D$30), ('B. Expenditures'!$G460/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC460=Sheet1!$B$2,'B. Expenditures'!K460,IF('B. Expenditures'!$AC460=Sheet1!$B$4,'B. Expenditures'!W460,IF($AC460=Sheet1!$B$3,'B. Expenditures'!Q460,\"\")))","v":""},{"$f":"IF($AC460=Sheet1!$B$2,'B. Expenditures'!L460,IF('B. Expenditures'!$AC460=Sheet1!$B$4,'B. Expenditures'!X460,IF($AC460=Sheet1!$B$3,'B. Expenditures'!R460,\"\")))","v":""},{"$f":"IF($AC460=Sheet1!$B$2,'B. Expenditures'!M460,IF('B. Expenditures'!$AC460=Sheet1!$B$4,'B. Expenditures'!Y460,IF($AC460=Sheet1!$B$3,'B. Expenditures'!S460,\"\")))","v":""},{"$f":"IF($AC460=Sheet1!$B$2,'B. Expenditures'!N460,IF('B. Expenditures'!$AC460=Sheet1!$B$4,'B. Expenditures'!Z460,IF($AC460=Sheet1!$B$3,'B. Expenditures'!T460,\"\")))","v":""},{"$f":"IF($AC460=Sheet1!$B$2,'B. Expenditures'!O460,IF('B. Expenditures'!$AC460=Sheet1!$B$4,'B. Expenditures'!AA460,IF($AC460=Sheet1!$B$3,'B. Expenditures'!U460,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I461)*K461, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E461/'A. Revenue'!$C$30), ('B. Expenditures'!$F461/'A. Revenue'!$D$30), ('B. Expenditures'!$G461/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E461/'A. Revenue'!$C$30), ('B. Expenditures'!$F461/'A. Revenue'!$D$30), ('B. Expenditures'!$G461/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E461/'A. Revenue'!$C$30), ('B. Expenditures'!$F461/'A. Revenue'!$D$30), ('B. Expenditures'!$G461/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E461/'A. Revenue'!$C$30), ('B. Expenditures'!$F461/'A. Revenue'!$D$30), ('B. Expenditures'!$G461/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E461/'A. Revenue'!$C$30), ('B. Expenditures'!$F461/'A. Revenue'!$D$30), ('B. Expenditures'!$G461/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC461=Sheet1!$B$2,'B. Expenditures'!K461,IF('B. Expenditures'!$AC461=Sheet1!$B$4,'B. Expenditures'!W461,IF($AC461=Sheet1!$B$3,'B. Expenditures'!Q461,\"\")))","v":""},{"$f":"IF($AC461=Sheet1!$B$2,'B. Expenditures'!L461,IF('B. Expenditures'!$AC461=Sheet1!$B$4,'B. Expenditures'!X461,IF($AC461=Sheet1!$B$3,'B. Expenditures'!R461,\"\")))","v":""},{"$f":"IF($AC461=Sheet1!$B$2,'B. Expenditures'!M461,IF('B. Expenditures'!$AC461=Sheet1!$B$4,'B. Expenditures'!Y461,IF($AC461=Sheet1!$B$3,'B. Expenditures'!S461,\"\")))","v":""},{"$f":"IF($AC461=Sheet1!$B$2,'B. Expenditures'!N461,IF('B. Expenditures'!$AC461=Sheet1!$B$4,'B. Expenditures'!Z461,IF($AC461=Sheet1!$B$3,'B. Expenditures'!T461,\"\")))","v":""},{"$f":"IF($AC461=Sheet1!$B$2,'B. Expenditures'!O461,IF('B. Expenditures'!$AC461=Sheet1!$B$4,'B. Expenditures'!AA461,IF($AC461=Sheet1!$B$3,'B. Expenditures'!U461,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I462)*K462, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E462/'A. Revenue'!$C$30), ('B. Expenditures'!$F462/'A. Revenue'!$D$30), ('B. Expenditures'!$G462/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E462/'A. Revenue'!$C$30), ('B. Expenditures'!$F462/'A. Revenue'!$D$30), ('B. Expenditures'!$G462/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E462/'A. Revenue'!$C$30), ('B. Expenditures'!$F462/'A. Revenue'!$D$30), ('B. Expenditures'!$G462/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E462/'A. Revenue'!$C$30), ('B. Expenditures'!$F462/'A. Revenue'!$D$30), ('B. Expenditures'!$G462/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E462/'A. Revenue'!$C$30), ('B. Expenditures'!$F462/'A. Revenue'!$D$30), ('B. Expenditures'!$G462/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC462=Sheet1!$B$2,'B. Expenditures'!K462,IF('B. Expenditures'!$AC462=Sheet1!$B$4,'B. Expenditures'!W462,IF($AC462=Sheet1!$B$3,'B. Expenditures'!Q462,\"\")))","v":""},{"$f":"IF($AC462=Sheet1!$B$2,'B. Expenditures'!L462,IF('B. Expenditures'!$AC462=Sheet1!$B$4,'B. Expenditures'!X462,IF($AC462=Sheet1!$B$3,'B. Expenditures'!R462,\"\")))","v":""},{"$f":"IF($AC462=Sheet1!$B$2,'B. Expenditures'!M462,IF('B. Expenditures'!$AC462=Sheet1!$B$4,'B. Expenditures'!Y462,IF($AC462=Sheet1!$B$3,'B. Expenditures'!S462,\"\")))","v":""},{"$f":"IF($AC462=Sheet1!$B$2,'B. Expenditures'!N462,IF('B. Expenditures'!$AC462=Sheet1!$B$4,'B. Expenditures'!Z462,IF($AC462=Sheet1!$B$3,'B. Expenditures'!T462,\"\")))","v":""},{"$f":"IF($AC462=Sheet1!$B$2,'B. Expenditures'!O462,IF('B. Expenditures'!$AC462=Sheet1!$B$4,'B. Expenditures'!AA462,IF($AC462=Sheet1!$B$3,'B. Expenditures'!U462,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I463)*K463, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E463/'A. Revenue'!$C$30), ('B. Expenditures'!$F463/'A. Revenue'!$D$30), ('B. Expenditures'!$G463/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E463/'A. Revenue'!$C$30), ('B. Expenditures'!$F463/'A. Revenue'!$D$30), ('B. Expenditures'!$G463/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E463/'A. Revenue'!$C$30), ('B. Expenditures'!$F463/'A. Revenue'!$D$30), ('B. Expenditures'!$G463/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E463/'A. Revenue'!$C$30), ('B. Expenditures'!$F463/'A. Revenue'!$D$30), ('B. Expenditures'!$G463/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E463/'A. Revenue'!$C$30), ('B. Expenditures'!$F463/'A. Revenue'!$D$30), ('B. Expenditures'!$G463/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC463=Sheet1!$B$2,'B. Expenditures'!K463,IF('B. Expenditures'!$AC463=Sheet1!$B$4,'B. Expenditures'!W463,IF($AC463=Sheet1!$B$3,'B. Expenditures'!Q463,\"\")))","v":""},{"$f":"IF($AC463=Sheet1!$B$2,'B. Expenditures'!L463,IF('B. Expenditures'!$AC463=Sheet1!$B$4,'B. Expenditures'!X463,IF($AC463=Sheet1!$B$3,'B. Expenditures'!R463,\"\")))","v":""},{"$f":"IF($AC463=Sheet1!$B$2,'B. Expenditures'!M463,IF('B. Expenditures'!$AC463=Sheet1!$B$4,'B. Expenditures'!Y463,IF($AC463=Sheet1!$B$3,'B. Expenditures'!S463,\"\")))","v":""},{"$f":"IF($AC463=Sheet1!$B$2,'B. Expenditures'!N463,IF('B. Expenditures'!$AC463=Sheet1!$B$4,'B. Expenditures'!Z463,IF($AC463=Sheet1!$B$3,'B. Expenditures'!T463,\"\")))","v":""},{"$f":"IF($AC463=Sheet1!$B$2,'B. Expenditures'!O463,IF('B. Expenditures'!$AC463=Sheet1!$B$4,'B. Expenditures'!AA463,IF($AC463=Sheet1!$B$3,'B. Expenditures'!U463,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I464)*K464, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E464/'A. Revenue'!$C$30), ('B. Expenditures'!$F464/'A. Revenue'!$D$30), ('B. Expenditures'!$G464/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E464/'A. Revenue'!$C$30), ('B. Expenditures'!$F464/'A. Revenue'!$D$30), ('B. Expenditures'!$G464/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E464/'A. Revenue'!$C$30), ('B. Expenditures'!$F464/'A. Revenue'!$D$30), ('B. Expenditures'!$G464/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E464/'A. Revenue'!$C$30), ('B. Expenditures'!$F464/'A. Revenue'!$D$30), ('B. Expenditures'!$G464/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E464/'A. Revenue'!$C$30), ('B. Expenditures'!$F464/'A. Revenue'!$D$30), ('B. Expenditures'!$G464/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC464=Sheet1!$B$2,'B. Expenditures'!K464,IF('B. Expenditures'!$AC464=Sheet1!$B$4,'B. Expenditures'!W464,IF($AC464=Sheet1!$B$3,'B. Expenditures'!Q464,\"\")))","v":""},{"$f":"IF($AC464=Sheet1!$B$2,'B. Expenditures'!L464,IF('B. Expenditures'!$AC464=Sheet1!$B$4,'B. Expenditures'!X464,IF($AC464=Sheet1!$B$3,'B. Expenditures'!R464,\"\")))","v":""},{"$f":"IF($AC464=Sheet1!$B$2,'B. Expenditures'!M464,IF('B. Expenditures'!$AC464=Sheet1!$B$4,'B. Expenditures'!Y464,IF($AC464=Sheet1!$B$3,'B. Expenditures'!S464,\"\")))","v":""},{"$f":"IF($AC464=Sheet1!$B$2,'B. Expenditures'!N464,IF('B. Expenditures'!$AC464=Sheet1!$B$4,'B. Expenditures'!Z464,IF($AC464=Sheet1!$B$3,'B. Expenditures'!T464,\"\")))","v":""},{"$f":"IF($AC464=Sheet1!$B$2,'B. Expenditures'!O464,IF('B. Expenditures'!$AC464=Sheet1!$B$4,'B. Expenditures'!AA464,IF($AC464=Sheet1!$B$3,'B. Expenditures'!U464,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I465)*K465, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E465/'A. Revenue'!$C$30), ('B. Expenditures'!$F465/'A. Revenue'!$D$30), ('B. Expenditures'!$G465/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E465/'A. Revenue'!$C$30), ('B. Expenditures'!$F465/'A. Revenue'!$D$30), ('B. Expenditures'!$G465/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E465/'A. Revenue'!$C$30), ('B. Expenditures'!$F465/'A. Revenue'!$D$30), ('B. Expenditures'!$G465/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E465/'A. Revenue'!$C$30), ('B. Expenditures'!$F465/'A. Revenue'!$D$30), ('B. Expenditures'!$G465/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E465/'A. Revenue'!$C$30), ('B. Expenditures'!$F465/'A. Revenue'!$D$30), ('B. Expenditures'!$G465/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC465=Sheet1!$B$2,'B. Expenditures'!K465,IF('B. Expenditures'!$AC465=Sheet1!$B$4,'B. Expenditures'!W465,IF($AC465=Sheet1!$B$3,'B. Expenditures'!Q465,\"\")))","v":""},{"$f":"IF($AC465=Sheet1!$B$2,'B. Expenditures'!L465,IF('B. Expenditures'!$AC465=Sheet1!$B$4,'B. Expenditures'!X465,IF($AC465=Sheet1!$B$3,'B. Expenditures'!R465,\"\")))","v":""},{"$f":"IF($AC465=Sheet1!$B$2,'B. Expenditures'!M465,IF('B. Expenditures'!$AC465=Sheet1!$B$4,'B. Expenditures'!Y465,IF($AC465=Sheet1!$B$3,'B. Expenditures'!S465,\"\")))","v":""},{"$f":"IF($AC465=Sheet1!$B$2,'B. Expenditures'!N465,IF('B. Expenditures'!$AC465=Sheet1!$B$4,'B. Expenditures'!Z465,IF($AC465=Sheet1!$B$3,'B. Expenditures'!T465,\"\")))","v":""},{"$f":"IF($AC465=Sheet1!$B$2,'B. Expenditures'!O465,IF('B. Expenditures'!$AC465=Sheet1!$B$4,'B. Expenditures'!AA465,IF($AC465=Sheet1!$B$3,'B. Expenditures'!U465,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I466)*K466, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E466/'A. Revenue'!$C$30), ('B. Expenditures'!$F466/'A. Revenue'!$D$30), ('B. Expenditures'!$G466/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E466/'A. Revenue'!$C$30), ('B. Expenditures'!$F466/'A. Revenue'!$D$30), ('B. Expenditures'!$G466/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E466/'A. Revenue'!$C$30), ('B. Expenditures'!$F466/'A. Revenue'!$D$30), ('B. Expenditures'!$G466/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E466/'A. Revenue'!$C$30), ('B. Expenditures'!$F466/'A. Revenue'!$D$30), ('B. Expenditures'!$G466/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E466/'A. Revenue'!$C$30), ('B. Expenditures'!$F466/'A. Revenue'!$D$30), ('B. Expenditures'!$G466/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC466=Sheet1!$B$2,'B. Expenditures'!K466,IF('B. Expenditures'!$AC466=Sheet1!$B$4,'B. Expenditures'!W466,IF($AC466=Sheet1!$B$3,'B. Expenditures'!Q466,\"\")))","v":""},{"$f":"IF($AC466=Sheet1!$B$2,'B. Expenditures'!L466,IF('B. Expenditures'!$AC466=Sheet1!$B$4,'B. Expenditures'!X466,IF($AC466=Sheet1!$B$3,'B. Expenditures'!R466,\"\")))","v":""},{"$f":"IF($AC466=Sheet1!$B$2,'B. Expenditures'!M466,IF('B. Expenditures'!$AC466=Sheet1!$B$4,'B. Expenditures'!Y466,IF($AC466=Sheet1!$B$3,'B. Expenditures'!S466,\"\")))","v":""},{"$f":"IF($AC466=Sheet1!$B$2,'B. Expenditures'!N466,IF('B. Expenditures'!$AC466=Sheet1!$B$4,'B. Expenditures'!Z466,IF($AC466=Sheet1!$B$3,'B. Expenditures'!T466,\"\")))","v":""},{"$f":"IF($AC466=Sheet1!$B$2,'B. Expenditures'!O466,IF('B. Expenditures'!$AC466=Sheet1!$B$4,'B. Expenditures'!AA466,IF($AC466=Sheet1!$B$3,'B. Expenditures'!U466,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I467)*K467, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E467/'A. Revenue'!$C$30), ('B. Expenditures'!$F467/'A. Revenue'!$D$30), ('B. Expenditures'!$G467/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E467/'A. Revenue'!$C$30), ('B. Expenditures'!$F467/'A. Revenue'!$D$30), ('B. Expenditures'!$G467/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E467/'A. Revenue'!$C$30), ('B. Expenditures'!$F467/'A. Revenue'!$D$30), ('B. Expenditures'!$G467/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E467/'A. Revenue'!$C$30), ('B. Expenditures'!$F467/'A. Revenue'!$D$30), ('B. Expenditures'!$G467/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E467/'A. Revenue'!$C$30), ('B. Expenditures'!$F467/'A. Revenue'!$D$30), ('B. Expenditures'!$G467/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC467=Sheet1!$B$2,'B. Expenditures'!K467,IF('B. Expenditures'!$AC467=Sheet1!$B$4,'B. Expenditures'!W467,IF($AC467=Sheet1!$B$3,'B. Expenditures'!Q467,\"\")))","v":""},{"$f":"IF($AC467=Sheet1!$B$2,'B. Expenditures'!L467,IF('B. Expenditures'!$AC467=Sheet1!$B$4,'B. Expenditures'!X467,IF($AC467=Sheet1!$B$3,'B. Expenditures'!R467,\"\")))","v":""},{"$f":"IF($AC467=Sheet1!$B$2,'B. Expenditures'!M467,IF('B. Expenditures'!$AC467=Sheet1!$B$4,'B. Expenditures'!Y467,IF($AC467=Sheet1!$B$3,'B. Expenditures'!S467,\"\")))","v":""},{"$f":"IF($AC467=Sheet1!$B$2,'B. Expenditures'!N467,IF('B. Expenditures'!$AC467=Sheet1!$B$4,'B. Expenditures'!Z467,IF($AC467=Sheet1!$B$3,'B. Expenditures'!T467,\"\")))","v":""},{"$f":"IF($AC467=Sheet1!$B$2,'B. Expenditures'!O467,IF('B. Expenditures'!$AC467=Sheet1!$B$4,'B. Expenditures'!AA467,IF($AC467=Sheet1!$B$3,'B. Expenditures'!U467,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I468)*K468, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E468/'A. Revenue'!$C$30), ('B. Expenditures'!$F468/'A. Revenue'!$D$30), ('B. Expenditures'!$G468/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E468/'A. Revenue'!$C$30), ('B. Expenditures'!$F468/'A. Revenue'!$D$30), ('B. Expenditures'!$G468/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E468/'A. Revenue'!$C$30), ('B. Expenditures'!$F468/'A. Revenue'!$D$30), ('B. Expenditures'!$G468/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E468/'A. Revenue'!$C$30), ('B. Expenditures'!$F468/'A. Revenue'!$D$30), ('B. Expenditures'!$G468/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E468/'A. Revenue'!$C$30), ('B. Expenditures'!$F468/'A. Revenue'!$D$30), ('B. Expenditures'!$G468/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC468=Sheet1!$B$2,'B. Expenditures'!K468,IF('B. Expenditures'!$AC468=Sheet1!$B$4,'B. Expenditures'!W468,IF($AC468=Sheet1!$B$3,'B. Expenditures'!Q468,\"\")))","v":""},{"$f":"IF($AC468=Sheet1!$B$2,'B. Expenditures'!L468,IF('B. Expenditures'!$AC468=Sheet1!$B$4,'B. Expenditures'!X468,IF($AC468=Sheet1!$B$3,'B. Expenditures'!R468,\"\")))","v":""},{"$f":"IF($AC468=Sheet1!$B$2,'B. Expenditures'!M468,IF('B. Expenditures'!$AC468=Sheet1!$B$4,'B. Expenditures'!Y468,IF($AC468=Sheet1!$B$3,'B. Expenditures'!S468,\"\")))","v":""},{"$f":"IF($AC468=Sheet1!$B$2,'B. Expenditures'!N468,IF('B. Expenditures'!$AC468=Sheet1!$B$4,'B. Expenditures'!Z468,IF($AC468=Sheet1!$B$3,'B. Expenditures'!T468,\"\")))","v":""},{"$f":"IF($AC468=Sheet1!$B$2,'B. Expenditures'!O468,IF('B. Expenditures'!$AC468=Sheet1!$B$4,'B. Expenditures'!AA468,IF($AC468=Sheet1!$B$3,'B. Expenditures'!U468,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,,-E469,G469), \"\")","v":""},null,"",{"$f":"IFERROR((1+$I469)*K469, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E469/'A. Revenue'!$C$30), ('B. Expenditures'!$F469/'A. Revenue'!$D$30), ('B. Expenditures'!$G469/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E469/'A. Revenue'!$C$30), ('B. Expenditures'!$F469/'A. Revenue'!$D$30), ('B. Expenditures'!$G469/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E469/'A. Revenue'!$C$30), ('B. Expenditures'!$F469/'A. Revenue'!$D$30), ('B. Expenditures'!$G469/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E469/'A. Revenue'!$C$30), ('B. Expenditures'!$F469/'A. Revenue'!$D$30), ('B. Expenditures'!$G469/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E469/'A. Revenue'!$C$30), ('B. Expenditures'!$F469/'A. Revenue'!$D$30), ('B. Expenditures'!$G469/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC469=Sheet1!$B$2,'B. Expenditures'!K469,IF('B. Expenditures'!$AC469=Sheet1!$B$4,'B. Expenditures'!W469,IF($AC469=Sheet1!$B$3,'B. Expenditures'!Q469,\"\")))","v":""},{"$f":"IF($AC469=Sheet1!$B$2,'B. Expenditures'!L469,IF('B. Expenditures'!$AC469=Sheet1!$B$4,'B. Expenditures'!X469,IF($AC469=Sheet1!$B$3,'B. Expenditures'!R469,\"\")))","v":""},{"$f":"IF($AC469=Sheet1!$B$2,'B. Expenditures'!M469,IF('B. Expenditures'!$AC469=Sheet1!$B$4,'B. Expenditures'!Y469,IF($AC469=Sheet1!$B$3,'B. Expenditures'!S469,\"\")))","v":""},{"$f":"IF($AC469=Sheet1!$B$2,'B. Expenditures'!N469,IF('B. Expenditures'!$AC469=Sheet1!$B$4,'B. Expenditures'!Z469,IF($AC469=Sheet1!$B$3,'B. Expenditures'!T469,\"\")))","v":""},{"$f":"IF($AC469=Sheet1!$B$2,'B. Expenditures'!O469,IF('B. Expenditures'!$AC469=Sheet1!$B$4,'B. Expenditures'!AA469,IF($AC469=Sheet1!$B$3,'B. Expenditures'!U469,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I470)*K470, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E470/'A. Revenue'!$C$30), ('B. Expenditures'!$F470/'A. Revenue'!$D$30), ('B. Expenditures'!$G470/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E470/'A. Revenue'!$C$30), ('B. Expenditures'!$F470/'A. Revenue'!$D$30), ('B. Expenditures'!$G470/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E470/'A. Revenue'!$C$30), ('B. Expenditures'!$F470/'A. Revenue'!$D$30), ('B. Expenditures'!$G470/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E470/'A. Revenue'!$C$30), ('B. Expenditures'!$F470/'A. Revenue'!$D$30), ('B. Expenditures'!$G470/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E470/'A. Revenue'!$C$30), ('B. Expenditures'!$F470/'A. Revenue'!$D$30), ('B. Expenditures'!$G470/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC470=Sheet1!$B$2,'B. Expenditures'!K470,IF('B. Expenditures'!$AC470=Sheet1!$B$4,'B. Expenditures'!W470,IF($AC470=Sheet1!$B$3,'B. Expenditures'!Q470,\"\")))","v":""},{"$f":"IF($AC470=Sheet1!$B$2,'B. Expenditures'!L470,IF('B. Expenditures'!$AC470=Sheet1!$B$4,'B. Expenditures'!X470,IF($AC470=Sheet1!$B$3,'B. Expenditures'!R470,\"\")))","v":""},{"$f":"IF($AC470=Sheet1!$B$2,'B. Expenditures'!M470,IF('B. Expenditures'!$AC470=Sheet1!$B$4,'B. Expenditures'!Y470,IF($AC470=Sheet1!$B$3,'B. Expenditures'!S470,\"\")))","v":""},{"$f":"IF($AC470=Sheet1!$B$2,'B. Expenditures'!N470,IF('B. Expenditures'!$AC470=Sheet1!$B$4,'B. Expenditures'!Z470,IF($AC470=Sheet1!$B$3,'B. Expenditures'!T470,\"\")))","v":""},{"$f":"IF($AC470=Sheet1!$B$2,'B. Expenditures'!O470,IF('B. Expenditures'!$AC470=Sheet1!$B$4,'B. Expenditures'!AA470,IF($AC470=Sheet1!$B$3,'B. Expenditures'!U470,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I471)*K471, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E471/'A. Revenue'!$C$30), ('B. Expenditures'!$F471/'A. Revenue'!$D$30), ('B. Expenditures'!$G471/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E471/'A. Revenue'!$C$30), ('B. Expenditures'!$F471/'A. Revenue'!$D$30), ('B. Expenditures'!$G471/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E471/'A. Revenue'!$C$30), ('B. Expenditures'!$F471/'A. Revenue'!$D$30), ('B. Expenditures'!$G471/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E471/'A. Revenue'!$C$30), ('B. Expenditures'!$F471/'A. Revenue'!$D$30), ('B. Expenditures'!$G471/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E471/'A. Revenue'!$C$30), ('B. Expenditures'!$F471/'A. Revenue'!$D$30), ('B. Expenditures'!$G471/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC471=Sheet1!$B$2,'B. Expenditures'!K471,IF('B. Expenditures'!$AC471=Sheet1!$B$4,'B. Expenditures'!W471,IF($AC471=Sheet1!$B$3,'B. Expenditures'!Q471,\"\")))","v":""},{"$f":"IF($AC471=Sheet1!$B$2,'B. Expenditures'!L471,IF('B. Expenditures'!$AC471=Sheet1!$B$4,'B. Expenditures'!X471,IF($AC471=Sheet1!$B$3,'B. Expenditures'!R471,\"\")))","v":""},{"$f":"IF($AC471=Sheet1!$B$2,'B. Expenditures'!M471,IF('B. Expenditures'!$AC471=Sheet1!$B$4,'B. Expenditures'!Y471,IF($AC471=Sheet1!$B$3,'B. Expenditures'!S471,\"\")))","v":""},{"$f":"IF($AC471=Sheet1!$B$2,'B. Expenditures'!N471,IF('B. Expenditures'!$AC471=Sheet1!$B$4,'B. Expenditures'!Z471,IF($AC471=Sheet1!$B$3,'B. Expenditures'!T471,\"\")))","v":""},{"$f":"IF($AC471=Sheet1!$B$2,'B. Expenditures'!O471,IF('B. Expenditures'!$AC471=Sheet1!$B$4,'B. Expenditures'!AA471,IF($AC471=Sheet1!$B$3,'B. Expenditures'!U471,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I472)*K472, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E472/'A. Revenue'!$C$30), ('B. Expenditures'!$F472/'A. Revenue'!$D$30), ('B. Expenditures'!$G472/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E472/'A. Revenue'!$C$30), ('B. Expenditures'!$F472/'A. Revenue'!$D$30), ('B. Expenditures'!$G472/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E472/'A. Revenue'!$C$30), ('B. Expenditures'!$F472/'A. Revenue'!$D$30), ('B. Expenditures'!$G472/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E472/'A. Revenue'!$C$30), ('B. Expenditures'!$F472/'A. Revenue'!$D$30), ('B. Expenditures'!$G472/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E472/'A. Revenue'!$C$30), ('B. Expenditures'!$F472/'A. Revenue'!$D$30), ('B. Expenditures'!$G472/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC472=Sheet1!$B$2,'B. Expenditures'!K472,IF('B. Expenditures'!$AC472=Sheet1!$B$4,'B. Expenditures'!W472,IF($AC472=Sheet1!$B$3,'B. Expenditures'!Q472,\"\")))","v":""},{"$f":"IF($AC472=Sheet1!$B$2,'B. Expenditures'!L472,IF('B. Expenditures'!$AC472=Sheet1!$B$4,'B. Expenditures'!X472,IF($AC472=Sheet1!$B$3,'B. Expenditures'!R472,\"\")))","v":""},{"$f":"IF($AC472=Sheet1!$B$2,'B. Expenditures'!M472,IF('B. Expenditures'!$AC472=Sheet1!$B$4,'B. Expenditures'!Y472,IF($AC472=Sheet1!$B$3,'B. Expenditures'!S472,\"\")))","v":""},{"$f":"IF($AC472=Sheet1!$B$2,'B. Expenditures'!N472,IF('B. Expenditures'!$AC472=Sheet1!$B$4,'B. Expenditures'!Z472,IF($AC472=Sheet1!$B$3,'B. Expenditures'!T472,\"\")))","v":""},{"$f":"IF($AC472=Sheet1!$B$2,'B. Expenditures'!O472,IF('B. Expenditures'!$AC472=Sheet1!$B$4,'B. Expenditures'!AA472,IF($AC472=Sheet1!$B$3,'B. Expenditures'!U472,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I473)*K473, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E473/'A. Revenue'!$C$30), ('B. Expenditures'!$F473/'A. Revenue'!$D$30), ('B. Expenditures'!$G473/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E473/'A. Revenue'!$C$30), ('B. Expenditures'!$F473/'A. Revenue'!$D$30), ('B. Expenditures'!$G473/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E473/'A. Revenue'!$C$30), ('B. Expenditures'!$F473/'A. Revenue'!$D$30), ('B. Expenditures'!$G473/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E473/'A. Revenue'!$C$30), ('B. Expenditures'!$F473/'A. Revenue'!$D$30), ('B. Expenditures'!$G473/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E473/'A. Revenue'!$C$30), ('B. Expenditures'!$F473/'A. Revenue'!$D$30), ('B. Expenditures'!$G473/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC473=Sheet1!$B$2,'B. Expenditures'!K473,IF('B. Expenditures'!$AC473=Sheet1!$B$4,'B. Expenditures'!W473,IF($AC473=Sheet1!$B$3,'B. Expenditures'!Q473,\"\")))","v":""},{"$f":"IF($AC473=Sheet1!$B$2,'B. Expenditures'!L473,IF('B. Expenditures'!$AC473=Sheet1!$B$4,'B. Expenditures'!X473,IF($AC473=Sheet1!$B$3,'B. Expenditures'!R473,\"\")))","v":""},{"$f":"IF($AC473=Sheet1!$B$2,'B. Expenditures'!M473,IF('B. Expenditures'!$AC473=Sheet1!$B$4,'B. Expenditures'!Y473,IF($AC473=Sheet1!$B$3,'B. Expenditures'!S473,\"\")))","v":""},{"$f":"IF($AC473=Sheet1!$B$2,'B. Expenditures'!N473,IF('B. Expenditures'!$AC473=Sheet1!$B$4,'B. Expenditures'!Z473,IF($AC473=Sheet1!$B$3,'B. Expenditures'!T473,\"\")))","v":""},{"$f":"IF($AC473=Sheet1!$B$2,'B. Expenditures'!O473,IF('B. Expenditures'!$AC473=Sheet1!$B$4,'B. Expenditures'!AA473,IF($AC473=Sheet1!$B$3,'B. Expenditures'!U473,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I474)*K474, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E474/'A. Revenue'!$C$30), ('B. Expenditures'!$F474/'A. Revenue'!$D$30), ('B. Expenditures'!$G474/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E474/'A. Revenue'!$C$30), ('B. Expenditures'!$F474/'A. Revenue'!$D$30), ('B. Expenditures'!$G474/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E474/'A. Revenue'!$C$30), ('B. Expenditures'!$F474/'A. Revenue'!$D$30), ('B. Expenditures'!$G474/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E474/'A. Revenue'!$C$30), ('B. Expenditures'!$F474/'A. Revenue'!$D$30), ('B. Expenditures'!$G474/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E474/'A. Revenue'!$C$30), ('B. Expenditures'!$F474/'A. Revenue'!$D$30), ('B. Expenditures'!$G474/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC474=Sheet1!$B$2,'B. Expenditures'!K474,IF('B. Expenditures'!$AC474=Sheet1!$B$4,'B. Expenditures'!W474,IF($AC474=Sheet1!$B$3,'B. Expenditures'!Q474,\"\")))","v":""},{"$f":"IF($AC474=Sheet1!$B$2,'B. Expenditures'!L474,IF('B. Expenditures'!$AC474=Sheet1!$B$4,'B. Expenditures'!X474,IF($AC474=Sheet1!$B$3,'B. Expenditures'!R474,\"\")))","v":""},{"$f":"IF($AC474=Sheet1!$B$2,'B. Expenditures'!M474,IF('B. Expenditures'!$AC474=Sheet1!$B$4,'B. Expenditures'!Y474,IF($AC474=Sheet1!$B$3,'B. Expenditures'!S474,\"\")))","v":""},{"$f":"IF($AC474=Sheet1!$B$2,'B. Expenditures'!N474,IF('B. Expenditures'!$AC474=Sheet1!$B$4,'B. Expenditures'!Z474,IF($AC474=Sheet1!$B$3,'B. Expenditures'!T474,\"\")))","v":""},{"$f":"IF($AC474=Sheet1!$B$2,'B. Expenditures'!O474,IF('B. Expenditures'!$AC474=Sheet1!$B$4,'B. Expenditures'!AA474,IF($AC474=Sheet1!$B$3,'B. Expenditures'!U474,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I475)*K475, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E475/'A. Revenue'!$C$30), ('B. Expenditures'!$F475/'A. Revenue'!$D$30), ('B. Expenditures'!$G475/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E475/'A. Revenue'!$C$30), ('B. Expenditures'!$F475/'A. Revenue'!$D$30), ('B. Expenditures'!$G475/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E475/'A. Revenue'!$C$30), ('B. Expenditures'!$F475/'A. Revenue'!$D$30), ('B. Expenditures'!$G475/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E475/'A. Revenue'!$C$30), ('B. Expenditures'!$F475/'A. Revenue'!$D$30), ('B. Expenditures'!$G475/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E475/'A. Revenue'!$C$30), ('B. Expenditures'!$F475/'A. Revenue'!$D$30), ('B. Expenditures'!$G475/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC475=Sheet1!$B$2,'B. Expenditures'!K475,IF('B. Expenditures'!$AC475=Sheet1!$B$4,'B. Expenditures'!W475,IF($AC475=Sheet1!$B$3,'B. Expenditures'!Q475,\"\")))","v":""},{"$f":"IF($AC475=Sheet1!$B$2,'B. Expenditures'!L475,IF('B. Expenditures'!$AC475=Sheet1!$B$4,'B. Expenditures'!X475,IF($AC475=Sheet1!$B$3,'B. Expenditures'!R475,\"\")))","v":""},{"$f":"IF($AC475=Sheet1!$B$2,'B. Expenditures'!M475,IF('B. Expenditures'!$AC475=Sheet1!$B$4,'B. Expenditures'!Y475,IF($AC475=Sheet1!$B$3,'B. Expenditures'!S475,\"\")))","v":""},{"$f":"IF($AC475=Sheet1!$B$2,'B. Expenditures'!N475,IF('B. Expenditures'!$AC475=Sheet1!$B$4,'B. Expenditures'!Z475,IF($AC475=Sheet1!$B$3,'B. Expenditures'!T475,\"\")))","v":""},{"$f":"IF($AC475=Sheet1!$B$2,'B. Expenditures'!O475,IF('B. Expenditures'!$AC475=Sheet1!$B$4,'B. Expenditures'!AA475,IF($AC475=Sheet1!$B$3,'B. Expenditures'!U475,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I476)*K476, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E476/'A. Revenue'!$C$30), ('B. Expenditures'!$F476/'A. Revenue'!$D$30), ('B. Expenditures'!$G476/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E476/'A. Revenue'!$C$30), ('B. Expenditures'!$F476/'A. Revenue'!$D$30), ('B. Expenditures'!$G476/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E476/'A. Revenue'!$C$30), ('B. Expenditures'!$F476/'A. Revenue'!$D$30), ('B. Expenditures'!$G476/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E476/'A. Revenue'!$C$30), ('B. Expenditures'!$F476/'A. Revenue'!$D$30), ('B. Expenditures'!$G476/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E476/'A. Revenue'!$C$30), ('B. Expenditures'!$F476/'A. Revenue'!$D$30), ('B. Expenditures'!$G476/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC476=Sheet1!$B$2,'B. Expenditures'!K476,IF('B. Expenditures'!$AC476=Sheet1!$B$4,'B. Expenditures'!W476,IF($AC476=Sheet1!$B$3,'B. Expenditures'!Q476,\"\")))","v":""},{"$f":"IF($AC476=Sheet1!$B$2,'B. Expenditures'!L476,IF('B. Expenditures'!$AC476=Sheet1!$B$4,'B. Expenditures'!X476,IF($AC476=Sheet1!$B$3,'B. Expenditures'!R476,\"\")))","v":""},{"$f":"IF($AC476=Sheet1!$B$2,'B. Expenditures'!M476,IF('B. Expenditures'!$AC476=Sheet1!$B$4,'B. Expenditures'!Y476,IF($AC476=Sheet1!$B$3,'B. Expenditures'!S476,\"\")))","v":""},{"$f":"IF($AC476=Sheet1!$B$2,'B. Expenditures'!N476,IF('B. Expenditures'!$AC476=Sheet1!$B$4,'B. Expenditures'!Z476,IF($AC476=Sheet1!$B$3,'B. Expenditures'!T476,\"\")))","v":""},{"$f":"IF($AC476=Sheet1!$B$2,'B. Expenditures'!O476,IF('B. Expenditures'!$AC476=Sheet1!$B$4,'B. Expenditures'!AA476,IF($AC476=Sheet1!$B$3,'B. Expenditures'!U476,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR((1+$I477)*G477, \"\")","v":""},{"$f":"IFERROR((1+$I477)*K477, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E477/'A. Revenue'!$C$30), ('B. Expenditures'!$F477/'A. Revenue'!$D$30), ('B. Expenditures'!$G477/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E477/'A. Revenue'!$C$30), ('B. Expenditures'!$F477/'A. Revenue'!$D$30), ('B. Expenditures'!$G477/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E477/'A. Revenue'!$C$30), ('B. Expenditures'!$F477/'A. Revenue'!$D$30), ('B. Expenditures'!$G477/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E477/'A. Revenue'!$C$30), ('B. Expenditures'!$F477/'A. Revenue'!$D$30), ('B. Expenditures'!$G477/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E477/'A. Revenue'!$C$30), ('B. Expenditures'!$F477/'A. Revenue'!$D$30), ('B. Expenditures'!$G477/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC477=Sheet1!$B$2,'B. Expenditures'!K477,IF('B. Expenditures'!$AC477=Sheet1!$B$4,'B. Expenditures'!W477,IF($AC477=Sheet1!$B$3,'B. Expenditures'!Q477,\"\")))","v":""},{"$f":"IF($AC477=Sheet1!$B$2,'B. Expenditures'!L477,IF('B. Expenditures'!$AC477=Sheet1!$B$4,'B. Expenditures'!X477,IF($AC477=Sheet1!$B$3,'B. Expenditures'!R477,\"\")))","v":""},{"$f":"IF($AC477=Sheet1!$B$2,'B. Expenditures'!M477,IF('B. Expenditures'!$AC477=Sheet1!$B$4,'B. Expenditures'!Y477,IF($AC477=Sheet1!$B$3,'B. Expenditures'!S477,\"\")))","v":""},{"$f":"IF($AC477=Sheet1!$B$2,'B. Expenditures'!N477,IF('B. Expenditures'!$AC477=Sheet1!$B$4,'B. Expenditures'!Z477,IF($AC477=Sheet1!$B$3,'B. Expenditures'!T477,\"\")))","v":""},{"$f":"IF($AC477=Sheet1!$B$2,'B. Expenditures'!O477,IF('B. Expenditures'!$AC477=Sheet1!$B$4,'B. Expenditures'!AA477,IF($AC477=Sheet1!$B$3,'B. Expenditures'!U477,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I478)*K478, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E478/'A. Revenue'!$C$30), ('B. Expenditures'!$F478/'A. Revenue'!$D$30), ('B. Expenditures'!$G478/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E478/'A. Revenue'!$C$30), ('B. Expenditures'!$F478/'A. Revenue'!$D$30), ('B. Expenditures'!$G478/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E478/'A. Revenue'!$C$30), ('B. Expenditures'!$F478/'A. Revenue'!$D$30), ('B. Expenditures'!$G478/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E478/'A. Revenue'!$C$30), ('B. Expenditures'!$F478/'A. Revenue'!$D$30), ('B. Expenditures'!$G478/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E478/'A. Revenue'!$C$30), ('B. Expenditures'!$F478/'A. Revenue'!$D$30), ('B. Expenditures'!$G478/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC478=Sheet1!$B$2,'B. Expenditures'!K478,IF('B. Expenditures'!$AC478=Sheet1!$B$4,'B. Expenditures'!W478,IF($AC478=Sheet1!$B$3,'B. Expenditures'!Q478,\"\")))","v":""},{"$f":"IF($AC478=Sheet1!$B$2,'B. Expenditures'!L478,IF('B. Expenditures'!$AC478=Sheet1!$B$4,'B. Expenditures'!X478,IF($AC478=Sheet1!$B$3,'B. Expenditures'!R478,\"\")))","v":""},{"$f":"IF($AC478=Sheet1!$B$2,'B. Expenditures'!M478,IF('B. Expenditures'!$AC478=Sheet1!$B$4,'B. Expenditures'!Y478,IF($AC478=Sheet1!$B$3,'B. Expenditures'!S478,\"\")))","v":""},{"$f":"IF($AC478=Sheet1!$B$2,'B. Expenditures'!N478,IF('B. Expenditures'!$AC478=Sheet1!$B$4,'B. Expenditures'!Z478,IF($AC478=Sheet1!$B$3,'B. Expenditures'!T478,\"\")))","v":""},{"$f":"IF($AC478=Sheet1!$B$2,'B. Expenditures'!O478,IF('B. Expenditures'!$AC478=Sheet1!$B$4,'B. Expenditures'!AA478,IF($AC478=Sheet1!$B$3,'B. Expenditures'!U478,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I479)*K479, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E479/'A. Revenue'!$C$30), ('B. Expenditures'!$F479/'A. Revenue'!$D$30), ('B. Expenditures'!$G479/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E479/'A. Revenue'!$C$30), ('B. Expenditures'!$F479/'A. Revenue'!$D$30), ('B. Expenditures'!$G479/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E479/'A. Revenue'!$C$30), ('B. Expenditures'!$F479/'A. Revenue'!$D$30), ('B. Expenditures'!$G479/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E479/'A. Revenue'!$C$30), ('B. Expenditures'!$F479/'A. Revenue'!$D$30), ('B. Expenditures'!$G479/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E479/'A. Revenue'!$C$30), ('B. Expenditures'!$F479/'A. Revenue'!$D$30), ('B. Expenditures'!$G479/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC479=Sheet1!$B$2,'B. Expenditures'!K479,IF('B. Expenditures'!$AC479=Sheet1!$B$4,'B. Expenditures'!W479,IF($AC479=Sheet1!$B$3,'B. Expenditures'!Q479,\"\")))","v":""},{"$f":"IF($AC479=Sheet1!$B$2,'B. Expenditures'!L479,IF('B. Expenditures'!$AC479=Sheet1!$B$4,'B. Expenditures'!X479,IF($AC479=Sheet1!$B$3,'B. Expenditures'!R479,\"\")))","v":""},{"$f":"IF($AC479=Sheet1!$B$2,'B. Expenditures'!M479,IF('B. Expenditures'!$AC479=Sheet1!$B$4,'B. Expenditures'!Y479,IF($AC479=Sheet1!$B$3,'B. Expenditures'!S479,\"\")))","v":""},{"$f":"IF($AC479=Sheet1!$B$2,'B. Expenditures'!N479,IF('B. Expenditures'!$AC479=Sheet1!$B$4,'B. Expenditures'!Z479,IF($AC479=Sheet1!$B$3,'B. Expenditures'!T479,\"\")))","v":""},{"$f":"IF($AC479=Sheet1!$B$2,'B. Expenditures'!O479,IF('B. Expenditures'!$AC479=Sheet1!$B$4,'B. Expenditures'!AA479,IF($AC479=Sheet1!$B$3,'B. Expenditures'!U479,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I480)*K480, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E480/'A. Revenue'!$C$30), ('B. Expenditures'!$F480/'A. Revenue'!$D$30), ('B. Expenditures'!$G480/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E480/'A. Revenue'!$C$30), ('B. Expenditures'!$F480/'A. Revenue'!$D$30), ('B. Expenditures'!$G480/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E480/'A. Revenue'!$C$30), ('B. Expenditures'!$F480/'A. Revenue'!$D$30), ('B. Expenditures'!$G480/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E480/'A. Revenue'!$C$30), ('B. Expenditures'!$F480/'A. Revenue'!$D$30), ('B. Expenditures'!$G480/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E480/'A. Revenue'!$C$30), ('B. Expenditures'!$F480/'A. Revenue'!$D$30), ('B. Expenditures'!$G480/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC480=Sheet1!$B$2,'B. Expenditures'!K480,IF('B. Expenditures'!$AC480=Sheet1!$B$4,'B. Expenditures'!W480,IF($AC480=Sheet1!$B$3,'B. Expenditures'!Q480,\"\")))","v":""},{"$f":"IF($AC480=Sheet1!$B$2,'B. Expenditures'!L480,IF('B. Expenditures'!$AC480=Sheet1!$B$4,'B. Expenditures'!X480,IF($AC480=Sheet1!$B$3,'B. Expenditures'!R480,\"\")))","v":""},{"$f":"IF($AC480=Sheet1!$B$2,'B. Expenditures'!M480,IF('B. Expenditures'!$AC480=Sheet1!$B$4,'B. Expenditures'!Y480,IF($AC480=Sheet1!$B$3,'B. Expenditures'!S480,\"\")))","v":""},{"$f":"IF($AC480=Sheet1!$B$2,'B. Expenditures'!N480,IF('B. Expenditures'!$AC480=Sheet1!$B$4,'B. Expenditures'!Z480,IF($AC480=Sheet1!$B$3,'B. Expenditures'!T480,\"\")))","v":""},{"$f":"IF($AC480=Sheet1!$B$2,'B. Expenditures'!O480,IF('B. Expenditures'!$AC480=Sheet1!$B$4,'B. Expenditures'!AA480,IF($AC480=Sheet1!$B$3,'B. Expenditures'!U480,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I481)*K481, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E481/'A. Revenue'!$C$30), ('B. Expenditures'!$F481/'A. Revenue'!$D$30), ('B. Expenditures'!$G481/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E481/'A. Revenue'!$C$30), ('B. Expenditures'!$F481/'A. Revenue'!$D$30), ('B. Expenditures'!$G481/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E481/'A. Revenue'!$C$30), ('B. Expenditures'!$F481/'A. Revenue'!$D$30), ('B. Expenditures'!$G481/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E481/'A. Revenue'!$C$30), ('B. Expenditures'!$F481/'A. Revenue'!$D$30), ('B. Expenditures'!$G481/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E481/'A. Revenue'!$C$30), ('B. Expenditures'!$F481/'A. Revenue'!$D$30), ('B. Expenditures'!$G481/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC481=Sheet1!$B$2,'B. Expenditures'!K481,IF('B. Expenditures'!$AC481=Sheet1!$B$4,'B. Expenditures'!W481,IF($AC481=Sheet1!$B$3,'B. Expenditures'!Q481,\"\")))","v":""},{"$f":"IF($AC481=Sheet1!$B$2,'B. Expenditures'!L481,IF('B. Expenditures'!$AC481=Sheet1!$B$4,'B. Expenditures'!X481,IF($AC481=Sheet1!$B$3,'B. Expenditures'!R481,\"\")))","v":""},{"$f":"IF($AC481=Sheet1!$B$2,'B. Expenditures'!M481,IF('B. Expenditures'!$AC481=Sheet1!$B$4,'B. Expenditures'!Y481,IF($AC481=Sheet1!$B$3,'B. Expenditures'!S481,\"\")))","v":""},{"$f":"IF($AC481=Sheet1!$B$2,'B. Expenditures'!N481,IF('B. Expenditures'!$AC481=Sheet1!$B$4,'B. Expenditures'!Z481,IF($AC481=Sheet1!$B$3,'B. Expenditures'!T481,\"\")))","v":""},{"$f":"IF($AC481=Sheet1!$B$2,'B. Expenditures'!O481,IF('B. Expenditures'!$AC481=Sheet1!$B$4,'B. Expenditures'!AA481,IF($AC481=Sheet1!$B$3,'B. Expenditures'!U481,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I482)*K482, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E482/'A. Revenue'!$C$30), ('B. Expenditures'!$F482/'A. Revenue'!$D$30), ('B. Expenditures'!$G482/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E482/'A. Revenue'!$C$30), ('B. Expenditures'!$F482/'A. Revenue'!$D$30), ('B. Expenditures'!$G482/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E482/'A. Revenue'!$C$30), ('B. Expenditures'!$F482/'A. Revenue'!$D$30), ('B. Expenditures'!$G482/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E482/'A. Revenue'!$C$30), ('B. Expenditures'!$F482/'A. Revenue'!$D$30), ('B. Expenditures'!$G482/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E482/'A. Revenue'!$C$30), ('B. Expenditures'!$F482/'A. Revenue'!$D$30), ('B. Expenditures'!$G482/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC482=Sheet1!$B$2,'B. Expenditures'!K482,IF('B. Expenditures'!$AC482=Sheet1!$B$4,'B. Expenditures'!W482,IF($AC482=Sheet1!$B$3,'B. Expenditures'!Q482,\"\")))","v":""},{"$f":"IF($AC482=Sheet1!$B$2,'B. Expenditures'!L482,IF('B. Expenditures'!$AC482=Sheet1!$B$4,'B. Expenditures'!X482,IF($AC482=Sheet1!$B$3,'B. Expenditures'!R482,\"\")))","v":""},{"$f":"IF($AC482=Sheet1!$B$2,'B. Expenditures'!M482,IF('B. Expenditures'!$AC482=Sheet1!$B$4,'B. Expenditures'!Y482,IF($AC482=Sheet1!$B$3,'B. Expenditures'!S482,\"\")))","v":""},{"$f":"IF($AC482=Sheet1!$B$2,'B. Expenditures'!N482,IF('B. Expenditures'!$AC482=Sheet1!$B$4,'B. Expenditures'!Z482,IF($AC482=Sheet1!$B$3,'B. Expenditures'!T482,\"\")))","v":""},{"$f":"IF($AC482=Sheet1!$B$2,'B. Expenditures'!O482,IF('B. Expenditures'!$AC482=Sheet1!$B$4,'B. Expenditures'!AA482,IF($AC482=Sheet1!$B$3,'B. Expenditures'!U482,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I483)*K483, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E483/'A. Revenue'!$C$30), ('B. Expenditures'!$F483/'A. Revenue'!$D$30), ('B. Expenditures'!$G483/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E483/'A. Revenue'!$C$30), ('B. Expenditures'!$F483/'A. Revenue'!$D$30), ('B. Expenditures'!$G483/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E483/'A. Revenue'!$C$30), ('B. Expenditures'!$F483/'A. Revenue'!$D$30), ('B. Expenditures'!$G483/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E483/'A. Revenue'!$C$30), ('B. Expenditures'!$F483/'A. Revenue'!$D$30), ('B. Expenditures'!$G483/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E483/'A. Revenue'!$C$30), ('B. Expenditures'!$F483/'A. Revenue'!$D$30), ('B. Expenditures'!$G483/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC483=Sheet1!$B$2,'B. Expenditures'!K483,IF('B. Expenditures'!$AC483=Sheet1!$B$4,'B. Expenditures'!W483,IF($AC483=Sheet1!$B$3,'B. Expenditures'!Q483,\"\")))","v":""},{"$f":"IF($AC483=Sheet1!$B$2,'B. Expenditures'!L483,IF('B. Expenditures'!$AC483=Sheet1!$B$4,'B. Expenditures'!X483,IF($AC483=Sheet1!$B$3,'B. Expenditures'!R483,\"\")))","v":""},{"$f":"IF($AC483=Sheet1!$B$2,'B. Expenditures'!M483,IF('B. Expenditures'!$AC483=Sheet1!$B$4,'B. Expenditures'!Y483,IF($AC483=Sheet1!$B$3,'B. Expenditures'!S483,\"\")))","v":""},{"$f":"IF($AC483=Sheet1!$B$2,'B. Expenditures'!N483,IF('B. Expenditures'!$AC483=Sheet1!$B$4,'B. Expenditures'!Z483,IF($AC483=Sheet1!$B$3,'B. Expenditures'!T483,\"\")))","v":""},{"$f":"IF($AC483=Sheet1!$B$2,'B. Expenditures'!O483,IF('B. Expenditures'!$AC483=Sheet1!$B$4,'B. Expenditures'!AA483,IF($AC483=Sheet1!$B$3,'B. Expenditures'!U483,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I484)*K484, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E484/'A. Revenue'!$C$30), ('B. Expenditures'!$F484/'A. Revenue'!$D$30), ('B. Expenditures'!$G484/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E484/'A. Revenue'!$C$30), ('B. Expenditures'!$F484/'A. Revenue'!$D$30), ('B. Expenditures'!$G484/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E484/'A. Revenue'!$C$30), ('B. Expenditures'!$F484/'A. Revenue'!$D$30), ('B. Expenditures'!$G484/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E484/'A. Revenue'!$C$30), ('B. Expenditures'!$F484/'A. Revenue'!$D$30), ('B. Expenditures'!$G484/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E484/'A. Revenue'!$C$30), ('B. Expenditures'!$F484/'A. Revenue'!$D$30), ('B. Expenditures'!$G484/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC484=Sheet1!$B$2,'B. Expenditures'!K484,IF('B. Expenditures'!$AC484=Sheet1!$B$4,'B. Expenditures'!W484,IF($AC484=Sheet1!$B$3,'B. Expenditures'!Q484,\"\")))","v":""},{"$f":"IF($AC484=Sheet1!$B$2,'B. Expenditures'!L484,IF('B. Expenditures'!$AC484=Sheet1!$B$4,'B. Expenditures'!X484,IF($AC484=Sheet1!$B$3,'B. Expenditures'!R484,\"\")))","v":""},{"$f":"IF($AC484=Sheet1!$B$2,'B. Expenditures'!M484,IF('B. Expenditures'!$AC484=Sheet1!$B$4,'B. Expenditures'!Y484,IF($AC484=Sheet1!$B$3,'B. Expenditures'!S484,\"\")))","v":""},{"$f":"IF($AC484=Sheet1!$B$2,'B. Expenditures'!N484,IF('B. Expenditures'!$AC484=Sheet1!$B$4,'B. Expenditures'!Z484,IF($AC484=Sheet1!$B$3,'B. Expenditures'!T484,\"\")))","v":""},{"$f":"IF($AC484=Sheet1!$B$2,'B. Expenditures'!O484,IF('B. Expenditures'!$AC484=Sheet1!$B$4,'B. Expenditures'!AA484,IF($AC484=Sheet1!$B$3,'B. Expenditures'!U484,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I485)*K485, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E485/'A. Revenue'!$C$30), ('B. Expenditures'!$F485/'A. Revenue'!$D$30), ('B. Expenditures'!$G485/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E485/'A. Revenue'!$C$30), ('B. Expenditures'!$F485/'A. Revenue'!$D$30), ('B. Expenditures'!$G485/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E485/'A. Revenue'!$C$30), ('B. Expenditures'!$F485/'A. Revenue'!$D$30), ('B. Expenditures'!$G485/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E485/'A. Revenue'!$C$30), ('B. Expenditures'!$F485/'A. Revenue'!$D$30), ('B. Expenditures'!$G485/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E485/'A. Revenue'!$C$30), ('B. Expenditures'!$F485/'A. Revenue'!$D$30), ('B. Expenditures'!$G485/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC485=Sheet1!$B$2,'B. Expenditures'!K485,IF('B. Expenditures'!$AC485=Sheet1!$B$4,'B. Expenditures'!W485,IF($AC485=Sheet1!$B$3,'B. Expenditures'!Q485,\"\")))","v":""},{"$f":"IF($AC485=Sheet1!$B$2,'B. Expenditures'!L485,IF('B. Expenditures'!$AC485=Sheet1!$B$4,'B. Expenditures'!X485,IF($AC485=Sheet1!$B$3,'B. Expenditures'!R485,\"\")))","v":""},{"$f":"IF($AC485=Sheet1!$B$2,'B. Expenditures'!M485,IF('B. Expenditures'!$AC485=Sheet1!$B$4,'B. Expenditures'!Y485,IF($AC485=Sheet1!$B$3,'B. Expenditures'!S485,\"\")))","v":""},{"$f":"IF($AC485=Sheet1!$B$2,'B. Expenditures'!N485,IF('B. Expenditures'!$AC485=Sheet1!$B$4,'B. Expenditures'!Z485,IF($AC485=Sheet1!$B$3,'B. Expenditures'!T485,\"\")))","v":""},{"$f":"IF($AC485=Sheet1!$B$2,'B. Expenditures'!O485,IF('B. Expenditures'!$AC485=Sheet1!$B$4,'B. Expenditures'!AA485,IF($AC485=Sheet1!$B$3,'B. Expenditures'!U485,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I486)*K486, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E486/'A. Revenue'!$C$30), ('B. Expenditures'!$F486/'A. Revenue'!$D$30), ('B. Expenditures'!$G486/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E486/'A. Revenue'!$C$30), ('B. Expenditures'!$F486/'A. Revenue'!$D$30), ('B. Expenditures'!$G486/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E486/'A. Revenue'!$C$30), ('B. Expenditures'!$F486/'A. Revenue'!$D$30), ('B. Expenditures'!$G486/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E486/'A. Revenue'!$C$30), ('B. Expenditures'!$F486/'A. Revenue'!$D$30), ('B. Expenditures'!$G486/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E486/'A. Revenue'!$C$30), ('B. Expenditures'!$F486/'A. Revenue'!$D$30), ('B. Expenditures'!$G486/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC486=Sheet1!$B$2,'B. Expenditures'!K486,IF('B. Expenditures'!$AC486=Sheet1!$B$4,'B. Expenditures'!W486,IF($AC486=Sheet1!$B$3,'B. Expenditures'!Q486,\"\")))","v":""},{"$f":"IF($AC486=Sheet1!$B$2,'B. Expenditures'!L486,IF('B. Expenditures'!$AC486=Sheet1!$B$4,'B. Expenditures'!X486,IF($AC486=Sheet1!$B$3,'B. Expenditures'!R486,\"\")))","v":""},{"$f":"IF($AC486=Sheet1!$B$2,'B. Expenditures'!M486,IF('B. Expenditures'!$AC486=Sheet1!$B$4,'B. Expenditures'!Y486,IF($AC486=Sheet1!$B$3,'B. Expenditures'!S486,\"\")))","v":""},{"$f":"IF($AC486=Sheet1!$B$2,'B. Expenditures'!N486,IF('B. Expenditures'!$AC486=Sheet1!$B$4,'B. Expenditures'!Z486,IF($AC486=Sheet1!$B$3,'B. Expenditures'!T486,\"\")))","v":""},{"$f":"IF($AC486=Sheet1!$B$2,'B. Expenditures'!O486,IF('B. Expenditures'!$AC486=Sheet1!$B$4,'B. Expenditures'!AA486,IF($AC486=Sheet1!$B$3,'B. Expenditures'!U486,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I487)*K487, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E487/'A. Revenue'!$C$30), ('B. Expenditures'!$F487/'A. Revenue'!$D$30), ('B. Expenditures'!$G487/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E487/'A. Revenue'!$C$30), ('B. Expenditures'!$F487/'A. Revenue'!$D$30), ('B. Expenditures'!$G487/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E487/'A. Revenue'!$C$30), ('B. Expenditures'!$F487/'A. Revenue'!$D$30), ('B. Expenditures'!$G487/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E487/'A. Revenue'!$C$30), ('B. Expenditures'!$F487/'A. Revenue'!$D$30), ('B. Expenditures'!$G487/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E487/'A. Revenue'!$C$30), ('B. Expenditures'!$F487/'A. Revenue'!$D$30), ('B. Expenditures'!$G487/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC487=Sheet1!$B$2,'B. Expenditures'!K487,IF('B. Expenditures'!$AC487=Sheet1!$B$4,'B. Expenditures'!W487,IF($AC487=Sheet1!$B$3,'B. Expenditures'!Q487,\"\")))","v":""},{"$f":"IF($AC487=Sheet1!$B$2,'B. Expenditures'!L487,IF('B. Expenditures'!$AC487=Sheet1!$B$4,'B. Expenditures'!X487,IF($AC487=Sheet1!$B$3,'B. Expenditures'!R487,\"\")))","v":""},{"$f":"IF($AC487=Sheet1!$B$2,'B. Expenditures'!M487,IF('B. Expenditures'!$AC487=Sheet1!$B$4,'B. Expenditures'!Y487,IF($AC487=Sheet1!$B$3,'B. Expenditures'!S487,\"\")))","v":""},{"$f":"IF($AC487=Sheet1!$B$2,'B. Expenditures'!N487,IF('B. Expenditures'!$AC487=Sheet1!$B$4,'B. Expenditures'!Z487,IF($AC487=Sheet1!$B$3,'B. Expenditures'!T487,\"\")))","v":""},{"$f":"IF($AC487=Sheet1!$B$2,'B. Expenditures'!O487,IF('B. Expenditures'!$AC487=Sheet1!$B$4,'B. Expenditures'!AA487,IF($AC487=Sheet1!$B$3,'B. Expenditures'!U487,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I488)*K488, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E488/'A. Revenue'!$C$30), ('B. Expenditures'!$F488/'A. Revenue'!$D$30), ('B. Expenditures'!$G488/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E488/'A. Revenue'!$C$30), ('B. Expenditures'!$F488/'A. Revenue'!$D$30), ('B. Expenditures'!$G488/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E488/'A. Revenue'!$C$30), ('B. Expenditures'!$F488/'A. Revenue'!$D$30), ('B. Expenditures'!$G488/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E488/'A. Revenue'!$C$30), ('B. Expenditures'!$F488/'A. Revenue'!$D$30), ('B. Expenditures'!$G488/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E488/'A. Revenue'!$C$30), ('B. Expenditures'!$F488/'A. Revenue'!$D$30), ('B. Expenditures'!$G488/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC488=Sheet1!$B$2,'B. Expenditures'!K488,IF('B. Expenditures'!$AC488=Sheet1!$B$4,'B. Expenditures'!W488,IF($AC488=Sheet1!$B$3,'B. Expenditures'!Q488,\"\")))","v":""},{"$f":"IF($AC488=Sheet1!$B$2,'B. Expenditures'!L488,IF('B. Expenditures'!$AC488=Sheet1!$B$4,'B. Expenditures'!X488,IF($AC488=Sheet1!$B$3,'B. Expenditures'!R488,\"\")))","v":""},{"$f":"IF($AC488=Sheet1!$B$2,'B. Expenditures'!M488,IF('B. Expenditures'!$AC488=Sheet1!$B$4,'B. Expenditures'!Y488,IF($AC488=Sheet1!$B$3,'B. Expenditures'!S488,\"\")))","v":""},{"$f":"IF($AC488=Sheet1!$B$2,'B. Expenditures'!N488,IF('B. Expenditures'!$AC488=Sheet1!$B$4,'B. Expenditures'!Z488,IF($AC488=Sheet1!$B$3,'B. Expenditures'!T488,\"\")))","v":""},{"$f":"IF($AC488=Sheet1!$B$2,'B. Expenditures'!O488,IF('B. Expenditures'!$AC488=Sheet1!$B$4,'B. Expenditures'!AA488,IF($AC488=Sheet1!$B$3,'B. Expenditures'!U488,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I489)*K489, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E489/'A. Revenue'!$C$30), ('B. Expenditures'!$F489/'A. Revenue'!$D$30), ('B. Expenditures'!$G489/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E489/'A. Revenue'!$C$30), ('B. Expenditures'!$F489/'A. Revenue'!$D$30), ('B. Expenditures'!$G489/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E489/'A. Revenue'!$C$30), ('B. Expenditures'!$F489/'A. Revenue'!$D$30), ('B. Expenditures'!$G489/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E489/'A. Revenue'!$C$30), ('B. Expenditures'!$F489/'A. Revenue'!$D$30), ('B. Expenditures'!$G489/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E489/'A. Revenue'!$C$30), ('B. Expenditures'!$F489/'A. Revenue'!$D$30), ('B. Expenditures'!$G489/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC489=Sheet1!$B$2,'B. Expenditures'!K489,IF('B. Expenditures'!$AC489=Sheet1!$B$4,'B. Expenditures'!W489,IF($AC489=Sheet1!$B$3,'B. Expenditures'!Q489,\"\")))","v":""},{"$f":"IF($AC489=Sheet1!$B$2,'B. Expenditures'!L489,IF('B. Expenditures'!$AC489=Sheet1!$B$4,'B. Expenditures'!X489,IF($AC489=Sheet1!$B$3,'B. Expenditures'!R489,\"\")))","v":""},{"$f":"IF($AC489=Sheet1!$B$2,'B. Expenditures'!M489,IF('B. Expenditures'!$AC489=Sheet1!$B$4,'B. Expenditures'!Y489,IF($AC489=Sheet1!$B$3,'B. Expenditures'!S489,\"\")))","v":""},{"$f":"IF($AC489=Sheet1!$B$2,'B. Expenditures'!N489,IF('B. Expenditures'!$AC489=Sheet1!$B$4,'B. Expenditures'!Z489,IF($AC489=Sheet1!$B$3,'B. Expenditures'!T489,\"\")))","v":""},{"$f":"IF($AC489=Sheet1!$B$2,'B. Expenditures'!O489,IF('B. Expenditures'!$AC489=Sheet1!$B$4,'B. Expenditures'!AA489,IF($AC489=Sheet1!$B$3,'B. Expenditures'!U489,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I490)*K490, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E490/'A. Revenue'!$C$30), ('B. Expenditures'!$F490/'A. Revenue'!$D$30), ('B. Expenditures'!$G490/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E490/'A. Revenue'!$C$30), ('B. Expenditures'!$F490/'A. Revenue'!$D$30), ('B. Expenditures'!$G490/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E490/'A. Revenue'!$C$30), ('B. Expenditures'!$F490/'A. Revenue'!$D$30), ('B. Expenditures'!$G490/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E490/'A. Revenue'!$C$30), ('B. Expenditures'!$F490/'A. Revenue'!$D$30), ('B. Expenditures'!$G490/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E490/'A. Revenue'!$C$30), ('B. Expenditures'!$F490/'A. Revenue'!$D$30), ('B. Expenditures'!$G490/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC490=Sheet1!$B$2,'B. Expenditures'!K490,IF('B. Expenditures'!$AC490=Sheet1!$B$4,'B. Expenditures'!W490,IF($AC490=Sheet1!$B$3,'B. Expenditures'!Q490,\"\")))","v":""},{"$f":"IF($AC490=Sheet1!$B$2,'B. Expenditures'!L490,IF('B. Expenditures'!$AC490=Sheet1!$B$4,'B. Expenditures'!X490,IF($AC490=Sheet1!$B$3,'B. Expenditures'!R490,\"\")))","v":""},{"$f":"IF($AC490=Sheet1!$B$2,'B. Expenditures'!M490,IF('B. Expenditures'!$AC490=Sheet1!$B$4,'B. Expenditures'!Y490,IF($AC490=Sheet1!$B$3,'B. Expenditures'!S490,\"\")))","v":""},{"$f":"IF($AC490=Sheet1!$B$2,'B. Expenditures'!N490,IF('B. Expenditures'!$AC490=Sheet1!$B$4,'B. Expenditures'!Z490,IF($AC490=Sheet1!$B$3,'B. Expenditures'!T490,\"\")))","v":""},{"$f":"IF($AC490=Sheet1!$B$2,'B. Expenditures'!O490,IF('B. Expenditures'!$AC490=Sheet1!$B$4,'B. Expenditures'!AA490,IF($AC490=Sheet1!$B$3,'B. Expenditures'!U490,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I491)*K491, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E491/'A. Revenue'!$C$30), ('B. Expenditures'!$F491/'A. Revenue'!$D$30), ('B. Expenditures'!$G491/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E491/'A. Revenue'!$C$30), ('B. Expenditures'!$F491/'A. Revenue'!$D$30), ('B. Expenditures'!$G491/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E491/'A. Revenue'!$C$30), ('B. Expenditures'!$F491/'A. Revenue'!$D$30), ('B. Expenditures'!$G491/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E491/'A. Revenue'!$C$30), ('B. Expenditures'!$F491/'A. Revenue'!$D$30), ('B. Expenditures'!$G491/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E491/'A. Revenue'!$C$30), ('B. Expenditures'!$F491/'A. Revenue'!$D$30), ('B. Expenditures'!$G491/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC491=Sheet1!$B$2,'B. Expenditures'!K491,IF('B. Expenditures'!$AC491=Sheet1!$B$4,'B. Expenditures'!W491,IF($AC491=Sheet1!$B$3,'B. Expenditures'!Q491,\"\")))","v":""},{"$f":"IF($AC491=Sheet1!$B$2,'B. Expenditures'!L491,IF('B. Expenditures'!$AC491=Sheet1!$B$4,'B. Expenditures'!X491,IF($AC491=Sheet1!$B$3,'B. Expenditures'!R491,\"\")))","v":""},{"$f":"IF($AC491=Sheet1!$B$2,'B. Expenditures'!M491,IF('B. Expenditures'!$AC491=Sheet1!$B$4,'B. Expenditures'!Y491,IF($AC491=Sheet1!$B$3,'B. Expenditures'!S491,\"\")))","v":""},{"$f":"IF($AC491=Sheet1!$B$2,'B. Expenditures'!N491,IF('B. Expenditures'!$AC491=Sheet1!$B$4,'B. Expenditures'!Z491,IF($AC491=Sheet1!$B$3,'B. Expenditures'!T491,\"\")))","v":""},{"$f":"IF($AC491=Sheet1!$B$2,'B. Expenditures'!O491,IF('B. Expenditures'!$AC491=Sheet1!$B$4,'B. Expenditures'!AA491,IF($AC491=Sheet1!$B$3,'B. Expenditures'!U491,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I492)*K492, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E492/'A. Revenue'!$C$30), ('B. Expenditures'!$F492/'A. Revenue'!$D$30), ('B. Expenditures'!$G492/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E492/'A. Revenue'!$C$30), ('B. Expenditures'!$F492/'A. Revenue'!$D$30), ('B. Expenditures'!$G492/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E492/'A. Revenue'!$C$30), ('B. Expenditures'!$F492/'A. Revenue'!$D$30), ('B. Expenditures'!$G492/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E492/'A. Revenue'!$C$30), ('B. Expenditures'!$F492/'A. Revenue'!$D$30), ('B. Expenditures'!$G492/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E492/'A. Revenue'!$C$30), ('B. Expenditures'!$F492/'A. Revenue'!$D$30), ('B. Expenditures'!$G492/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC492=Sheet1!$B$2,'B. Expenditures'!K492,IF('B. Expenditures'!$AC492=Sheet1!$B$4,'B. Expenditures'!W492,IF($AC492=Sheet1!$B$3,'B. Expenditures'!Q492,\"\")))","v":""},{"$f":"IF($AC492=Sheet1!$B$2,'B. Expenditures'!L492,IF('B. Expenditures'!$AC492=Sheet1!$B$4,'B. Expenditures'!X492,IF($AC492=Sheet1!$B$3,'B. Expenditures'!R492,\"\")))","v":""},{"$f":"IF($AC492=Sheet1!$B$2,'B. Expenditures'!M492,IF('B. Expenditures'!$AC492=Sheet1!$B$4,'B. Expenditures'!Y492,IF($AC492=Sheet1!$B$3,'B. Expenditures'!S492,\"\")))","v":""},{"$f":"IF($AC492=Sheet1!$B$2,'B. Expenditures'!N492,IF('B. Expenditures'!$AC492=Sheet1!$B$4,'B. Expenditures'!Z492,IF($AC492=Sheet1!$B$3,'B. Expenditures'!T492,\"\")))","v":""},{"$f":"IF($AC492=Sheet1!$B$2,'B. Expenditures'!O492,IF('B. Expenditures'!$AC492=Sheet1!$B$4,'B. Expenditures'!AA492,IF($AC492=Sheet1!$B$3,'B. Expenditures'!U492,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I493)*K493, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E493/'A. Revenue'!$C$30), ('B. Expenditures'!$F493/'A. Revenue'!$D$30), ('B. Expenditures'!$G493/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E493/'A. Revenue'!$C$30), ('B. Expenditures'!$F493/'A. Revenue'!$D$30), ('B. Expenditures'!$G493/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E493/'A. Revenue'!$C$30), ('B. Expenditures'!$F493/'A. Revenue'!$D$30), ('B. Expenditures'!$G493/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E493/'A. Revenue'!$C$30), ('B. Expenditures'!$F493/'A. Revenue'!$D$30), ('B. Expenditures'!$G493/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E493/'A. Revenue'!$C$30), ('B. Expenditures'!$F493/'A. Revenue'!$D$30), ('B. Expenditures'!$G493/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC493=Sheet1!$B$2,'B. Expenditures'!K493,IF('B. Expenditures'!$AC493=Sheet1!$B$4,'B. Expenditures'!W493,IF($AC493=Sheet1!$B$3,'B. Expenditures'!Q493,\"\")))","v":""},{"$f":"IF($AC493=Sheet1!$B$2,'B. Expenditures'!L493,IF('B. Expenditures'!$AC493=Sheet1!$B$4,'B. Expenditures'!X493,IF($AC493=Sheet1!$B$3,'B. Expenditures'!R493,\"\")))","v":""},{"$f":"IF($AC493=Sheet1!$B$2,'B. Expenditures'!M493,IF('B. Expenditures'!$AC493=Sheet1!$B$4,'B. Expenditures'!Y493,IF($AC493=Sheet1!$B$3,'B. Expenditures'!S493,\"\")))","v":""},{"$f":"IF($AC493=Sheet1!$B$2,'B. Expenditures'!N493,IF('B. Expenditures'!$AC493=Sheet1!$B$4,'B. Expenditures'!Z493,IF($AC493=Sheet1!$B$3,'B. Expenditures'!T493,\"\")))","v":""},{"$f":"IF($AC493=Sheet1!$B$2,'B. Expenditures'!O493,IF('B. Expenditures'!$AC493=Sheet1!$B$4,'B. Expenditures'!AA493,IF($AC493=Sheet1!$B$3,'B. Expenditures'!U493,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I494)*K494, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E494/'A. Revenue'!$C$30), ('B. Expenditures'!$F494/'A. Revenue'!$D$30), ('B. Expenditures'!$G494/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E494/'A. Revenue'!$C$30), ('B. Expenditures'!$F494/'A. Revenue'!$D$30), ('B. Expenditures'!$G494/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E494/'A. Revenue'!$C$30), ('B. Expenditures'!$F494/'A. Revenue'!$D$30), ('B. Expenditures'!$G494/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E494/'A. Revenue'!$C$30), ('B. Expenditures'!$F494/'A. Revenue'!$D$30), ('B. Expenditures'!$G494/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E494/'A. Revenue'!$C$30), ('B. Expenditures'!$F494/'A. Revenue'!$D$30), ('B. Expenditures'!$G494/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC494=Sheet1!$B$2,'B. Expenditures'!K494,IF('B. Expenditures'!$AC494=Sheet1!$B$4,'B. Expenditures'!W494,IF($AC494=Sheet1!$B$3,'B. Expenditures'!Q494,\"\")))","v":""},{"$f":"IF($AC494=Sheet1!$B$2,'B. Expenditures'!L494,IF('B. Expenditures'!$AC494=Sheet1!$B$4,'B. Expenditures'!X494,IF($AC494=Sheet1!$B$3,'B. Expenditures'!R494,\"\")))","v":""},{"$f":"IF($AC494=Sheet1!$B$2,'B. Expenditures'!M494,IF('B. Expenditures'!$AC494=Sheet1!$B$4,'B. Expenditures'!Y494,IF($AC494=Sheet1!$B$3,'B. Expenditures'!S494,\"\")))","v":""},{"$f":"IF($AC494=Sheet1!$B$2,'B. Expenditures'!N494,IF('B. Expenditures'!$AC494=Sheet1!$B$4,'B. Expenditures'!Z494,IF($AC494=Sheet1!$B$3,'B. Expenditures'!T494,\"\")))","v":""},{"$f":"IF($AC494=Sheet1!$B$2,'B. Expenditures'!O494,IF('B. Expenditures'!$AC494=Sheet1!$B$4,'B. Expenditures'!AA494,IF($AC494=Sheet1!$B$3,'B. Expenditures'!U494,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I495)*K495, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E495/'A. Revenue'!$C$30), ('B. Expenditures'!$F495/'A. Revenue'!$D$30), ('B. Expenditures'!$G495/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E495/'A. Revenue'!$C$30), ('B. Expenditures'!$F495/'A. Revenue'!$D$30), ('B. Expenditures'!$G495/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E495/'A. Revenue'!$C$30), ('B. Expenditures'!$F495/'A. Revenue'!$D$30), ('B. Expenditures'!$G495/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E495/'A. Revenue'!$C$30), ('B. Expenditures'!$F495/'A. Revenue'!$D$30), ('B. Expenditures'!$G495/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E495/'A. Revenue'!$C$30), ('B. Expenditures'!$F495/'A. Revenue'!$D$30), ('B. Expenditures'!$G495/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC495=Sheet1!$B$2,'B. Expenditures'!K495,IF('B. Expenditures'!$AC495=Sheet1!$B$4,'B. Expenditures'!W495,IF($AC495=Sheet1!$B$3,'B. Expenditures'!Q495,\"\")))","v":""},{"$f":"IF($AC495=Sheet1!$B$2,'B. Expenditures'!L495,IF('B. Expenditures'!$AC495=Sheet1!$B$4,'B. Expenditures'!X495,IF($AC495=Sheet1!$B$3,'B. Expenditures'!R495,\"\")))","v":""},{"$f":"IF($AC495=Sheet1!$B$2,'B. Expenditures'!M495,IF('B. Expenditures'!$AC495=Sheet1!$B$4,'B. Expenditures'!Y495,IF($AC495=Sheet1!$B$3,'B. Expenditures'!S495,\"\")))","v":""},{"$f":"IF($AC495=Sheet1!$B$2,'B. Expenditures'!N495,IF('B. Expenditures'!$AC495=Sheet1!$B$4,'B. Expenditures'!Z495,IF($AC495=Sheet1!$B$3,'B. Expenditures'!T495,\"\")))","v":""},{"$f":"IF($AC495=Sheet1!$B$2,'B. Expenditures'!O495,IF('B. Expenditures'!$AC495=Sheet1!$B$4,'B. Expenditures'!AA495,IF($AC495=Sheet1!$B$3,'B. Expenditures'!U495,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I496)*K496, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E496/'A. Revenue'!$C$30), ('B. Expenditures'!$F496/'A. Revenue'!$D$30), ('B. Expenditures'!$G496/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E496/'A. Revenue'!$C$30), ('B. Expenditures'!$F496/'A. Revenue'!$D$30), ('B. Expenditures'!$G496/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E496/'A. Revenue'!$C$30), ('B. Expenditures'!$F496/'A. Revenue'!$D$30), ('B. Expenditures'!$G496/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E496/'A. Revenue'!$C$30), ('B. Expenditures'!$F496/'A. Revenue'!$D$30), ('B. Expenditures'!$G496/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E496/'A. Revenue'!$C$30), ('B. Expenditures'!$F496/'A. Revenue'!$D$30), ('B. Expenditures'!$G496/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC496=Sheet1!$B$2,'B. Expenditures'!K496,IF('B. Expenditures'!$AC496=Sheet1!$B$4,'B. Expenditures'!W496,IF($AC496=Sheet1!$B$3,'B. Expenditures'!Q496,\"\")))","v":""},{"$f":"IF($AC496=Sheet1!$B$2,'B. Expenditures'!L496,IF('B. Expenditures'!$AC496=Sheet1!$B$4,'B. Expenditures'!X496,IF($AC496=Sheet1!$B$3,'B. Expenditures'!R496,\"\")))","v":""},{"$f":"IF($AC496=Sheet1!$B$2,'B. Expenditures'!M496,IF('B. Expenditures'!$AC496=Sheet1!$B$4,'B. Expenditures'!Y496,IF($AC496=Sheet1!$B$3,'B. Expenditures'!S496,\"\")))","v":""},{"$f":"IF($AC496=Sheet1!$B$2,'B. Expenditures'!N496,IF('B. Expenditures'!$AC496=Sheet1!$B$4,'B. Expenditures'!Z496,IF($AC496=Sheet1!$B$3,'B. Expenditures'!T496,\"\")))","v":""},{"$f":"IF($AC496=Sheet1!$B$2,'B. Expenditures'!O496,IF('B. Expenditures'!$AC496=Sheet1!$B$4,'B. Expenditures'!AA496,IF($AC496=Sheet1!$B$3,'B. Expenditures'!U496,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I497)*K497, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E497/'A. Revenue'!$C$30), ('B. Expenditures'!$F497/'A. Revenue'!$D$30), ('B. Expenditures'!$G497/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E497/'A. Revenue'!$C$30), ('B. Expenditures'!$F497/'A. Revenue'!$D$30), ('B. Expenditures'!$G497/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E497/'A. Revenue'!$C$30), ('B. Expenditures'!$F497/'A. Revenue'!$D$30), ('B. Expenditures'!$G497/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E497/'A. Revenue'!$C$30), ('B. Expenditures'!$F497/'A. Revenue'!$D$30), ('B. Expenditures'!$G497/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E497/'A. Revenue'!$C$30), ('B. Expenditures'!$F497/'A. Revenue'!$D$30), ('B. Expenditures'!$G497/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC497=Sheet1!$B$2,'B. Expenditures'!K497,IF('B. Expenditures'!$AC497=Sheet1!$B$4,'B. Expenditures'!W497,IF($AC497=Sheet1!$B$3,'B. Expenditures'!Q497,\"\")))","v":""},{"$f":"IF($AC497=Sheet1!$B$2,'B. Expenditures'!L497,IF('B. Expenditures'!$AC497=Sheet1!$B$4,'B. Expenditures'!X497,IF($AC497=Sheet1!$B$3,'B. Expenditures'!R497,\"\")))","v":""},{"$f":"IF($AC497=Sheet1!$B$2,'B. Expenditures'!M497,IF('B. Expenditures'!$AC497=Sheet1!$B$4,'B. Expenditures'!Y497,IF($AC497=Sheet1!$B$3,'B. Expenditures'!S497,\"\")))","v":""},{"$f":"IF($AC497=Sheet1!$B$2,'B. Expenditures'!N497,IF('B. Expenditures'!$AC497=Sheet1!$B$4,'B. Expenditures'!Z497,IF($AC497=Sheet1!$B$3,'B. Expenditures'!T497,\"\")))","v":""},{"$f":"IF($AC497=Sheet1!$B$2,'B. Expenditures'!O497,IF('B. Expenditures'!$AC497=Sheet1!$B$4,'B. Expenditures'!AA497,IF($AC497=Sheet1!$B$3,'B. Expenditures'!U497,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I498)*K498, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E498/'A. Revenue'!$C$30), ('B. Expenditures'!$F498/'A. Revenue'!$D$30), ('B. Expenditures'!$G498/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E498/'A. Revenue'!$C$30), ('B. Expenditures'!$F498/'A. Revenue'!$D$30), ('B. Expenditures'!$G498/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E498/'A. Revenue'!$C$30), ('B. Expenditures'!$F498/'A. Revenue'!$D$30), ('B. Expenditures'!$G498/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E498/'A. Revenue'!$C$30), ('B. Expenditures'!$F498/'A. Revenue'!$D$30), ('B. Expenditures'!$G498/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E498/'A. Revenue'!$C$30), ('B. Expenditures'!$F498/'A. Revenue'!$D$30), ('B. Expenditures'!$G498/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC498=Sheet1!$B$2,'B. Expenditures'!K498,IF('B. Expenditures'!$AC498=Sheet1!$B$4,'B. Expenditures'!W498,IF($AC498=Sheet1!$B$3,'B. Expenditures'!Q498,\"\")))","v":""},{"$f":"IF($AC498=Sheet1!$B$2,'B. Expenditures'!L498,IF('B. Expenditures'!$AC498=Sheet1!$B$4,'B. Expenditures'!X498,IF($AC498=Sheet1!$B$3,'B. Expenditures'!R498,\"\")))","v":""},{"$f":"IF($AC498=Sheet1!$B$2,'B. Expenditures'!M498,IF('B. Expenditures'!$AC498=Sheet1!$B$4,'B. Expenditures'!Y498,IF($AC498=Sheet1!$B$3,'B. Expenditures'!S498,\"\")))","v":""},{"$f":"IF($AC498=Sheet1!$B$2,'B. Expenditures'!N498,IF('B. Expenditures'!$AC498=Sheet1!$B$4,'B. Expenditures'!Z498,IF($AC498=Sheet1!$B$3,'B. Expenditures'!T498,\"\")))","v":""},{"$f":"IF($AC498=Sheet1!$B$2,'B. Expenditures'!O498,IF('B. Expenditures'!$AC498=Sheet1!$B$4,'B. Expenditures'!AA498,IF($AC498=Sheet1!$B$3,'B. Expenditures'!U498,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I499)*K499, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E499/'A. Revenue'!$C$30), ('B. Expenditures'!$F499/'A. Revenue'!$D$30), ('B. Expenditures'!$G499/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E499/'A. Revenue'!$C$30), ('B. Expenditures'!$F499/'A. Revenue'!$D$30), ('B. Expenditures'!$G499/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E499/'A. Revenue'!$C$30), ('B. Expenditures'!$F499/'A. Revenue'!$D$30), ('B. Expenditures'!$G499/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E499/'A. Revenue'!$C$30), ('B. Expenditures'!$F499/'A. Revenue'!$D$30), ('B. Expenditures'!$G499/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E499/'A. Revenue'!$C$30), ('B. Expenditures'!$F499/'A. Revenue'!$D$30), ('B. Expenditures'!$G499/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC499=Sheet1!$B$2,'B. Expenditures'!K499,IF('B. Expenditures'!$AC499=Sheet1!$B$4,'B. Expenditures'!W499,IF($AC499=Sheet1!$B$3,'B. Expenditures'!Q499,\"\")))","v":""},{"$f":"IF($AC499=Sheet1!$B$2,'B. Expenditures'!L499,IF('B. Expenditures'!$AC499=Sheet1!$B$4,'B. Expenditures'!X499,IF($AC499=Sheet1!$B$3,'B. Expenditures'!R499,\"\")))","v":""},{"$f":"IF($AC499=Sheet1!$B$2,'B. Expenditures'!M499,IF('B. Expenditures'!$AC499=Sheet1!$B$4,'B. Expenditures'!Y499,IF($AC499=Sheet1!$B$3,'B. Expenditures'!S499,\"\")))","v":""},{"$f":"IF($AC499=Sheet1!$B$2,'B. Expenditures'!N499,IF('B. Expenditures'!$AC499=Sheet1!$B$4,'B. Expenditures'!Z499,IF($AC499=Sheet1!$B$3,'B. Expenditures'!T499,\"\")))","v":""},{"$f":"IF($AC499=Sheet1!$B$2,'B. Expenditures'!O499,IF('B. Expenditures'!$AC499=Sheet1!$B$4,'B. Expenditures'!AA499,IF($AC499=Sheet1!$B$3,'B. Expenditures'!U499,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I500)*K500, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E500/'A. Revenue'!$C$30), ('B. Expenditures'!$F500/'A. Revenue'!$D$30), ('B. Expenditures'!$G500/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E500/'A. Revenue'!$C$30), ('B. Expenditures'!$F500/'A. Revenue'!$D$30), ('B. Expenditures'!$G500/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E500/'A. Revenue'!$C$30), ('B. Expenditures'!$F500/'A. Revenue'!$D$30), ('B. Expenditures'!$G500/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E500/'A. Revenue'!$C$30), ('B. Expenditures'!$F500/'A. Revenue'!$D$30), ('B. Expenditures'!$G500/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E500/'A. Revenue'!$C$30), ('B. Expenditures'!$F500/'A. Revenue'!$D$30), ('B. Expenditures'!$G500/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC500=Sheet1!$B$2,'B. Expenditures'!K500,IF('B. Expenditures'!$AC500=Sheet1!$B$4,'B. Expenditures'!W500,IF($AC500=Sheet1!$B$3,'B. Expenditures'!Q500,\"\")))","v":""},{"$f":"IF($AC500=Sheet1!$B$2,'B. Expenditures'!L500,IF('B. Expenditures'!$AC500=Sheet1!$B$4,'B. Expenditures'!X500,IF($AC500=Sheet1!$B$3,'B. Expenditures'!R500,\"\")))","v":""},{"$f":"IF($AC500=Sheet1!$B$2,'B. Expenditures'!M500,IF('B. Expenditures'!$AC500=Sheet1!$B$4,'B. Expenditures'!Y500,IF($AC500=Sheet1!$B$3,'B. Expenditures'!S500,\"\")))","v":""},{"$f":"IF($AC500=Sheet1!$B$2,'B. Expenditures'!N500,IF('B. Expenditures'!$AC500=Sheet1!$B$4,'B. Expenditures'!Z500,IF($AC500=Sheet1!$B$3,'B. Expenditures'!T500,\"\")))","v":""},{"$f":"IF($AC500=Sheet1!$B$2,'B. Expenditures'!O500,IF('B. Expenditures'!$AC500=Sheet1!$B$4,'B. Expenditures'!AA500,IF($AC500=Sheet1!$B$3,'B. Expenditures'!U500,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I501)*K501, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E501/'A. Revenue'!$C$30), ('B. Expenditures'!$F501/'A. Revenue'!$D$30), ('B. Expenditures'!$G501/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E501/'A. Revenue'!$C$30), ('B. Expenditures'!$F501/'A. Revenue'!$D$30), ('B. Expenditures'!$G501/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E501/'A. Revenue'!$C$30), ('B. Expenditures'!$F501/'A. Revenue'!$D$30), ('B. Expenditures'!$G501/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E501/'A. Revenue'!$C$30), ('B. Expenditures'!$F501/'A. Revenue'!$D$30), ('B. Expenditures'!$G501/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E501/'A. Revenue'!$C$30), ('B. Expenditures'!$F501/'A. Revenue'!$D$30), ('B. Expenditures'!$G501/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC501=Sheet1!$B$2,'B. Expenditures'!K501,IF('B. Expenditures'!$AC501=Sheet1!$B$4,'B. Expenditures'!W501,IF($AC501=Sheet1!$B$3,'B. Expenditures'!Q501,\"\")))","v":""},{"$f":"IF($AC501=Sheet1!$B$2,'B. Expenditures'!L501,IF('B. Expenditures'!$AC501=Sheet1!$B$4,'B. Expenditures'!X501,IF($AC501=Sheet1!$B$3,'B. Expenditures'!R501,\"\")))","v":""},{"$f":"IF($AC501=Sheet1!$B$2,'B. Expenditures'!M501,IF('B. Expenditures'!$AC501=Sheet1!$B$4,'B. Expenditures'!Y501,IF($AC501=Sheet1!$B$3,'B. Expenditures'!S501,\"\")))","v":""},{"$f":"IF($AC501=Sheet1!$B$2,'B. Expenditures'!N501,IF('B. Expenditures'!$AC501=Sheet1!$B$4,'B. Expenditures'!Z501,IF($AC501=Sheet1!$B$3,'B. Expenditures'!T501,\"\")))","v":""},{"$f":"IF($AC501=Sheet1!$B$2,'B. Expenditures'!O501,IF('B. Expenditures'!$AC501=Sheet1!$B$4,'B. Expenditures'!AA501,IF($AC501=Sheet1!$B$3,'B. Expenditures'!U501,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I502)*K502, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E502/'A. Revenue'!$C$30), ('B. Expenditures'!$F502/'A. Revenue'!$D$30), ('B. Expenditures'!$G502/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E502/'A. Revenue'!$C$30), ('B. Expenditures'!$F502/'A. Revenue'!$D$30), ('B. Expenditures'!$G502/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E502/'A. Revenue'!$C$30), ('B. Expenditures'!$F502/'A. Revenue'!$D$30), ('B. Expenditures'!$G502/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E502/'A. Revenue'!$C$30), ('B. Expenditures'!$F502/'A. Revenue'!$D$30), ('B. Expenditures'!$G502/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E502/'A. Revenue'!$C$30), ('B. Expenditures'!$F502/'A. Revenue'!$D$30), ('B. Expenditures'!$G502/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC502=Sheet1!$B$2,'B. Expenditures'!K502,IF('B. Expenditures'!$AC502=Sheet1!$B$4,'B. Expenditures'!W502,IF($AC502=Sheet1!$B$3,'B. Expenditures'!Q502,\"\")))","v":""},{"$f":"IF($AC502=Sheet1!$B$2,'B. Expenditures'!L502,IF('B. Expenditures'!$AC502=Sheet1!$B$4,'B. Expenditures'!X502,IF($AC502=Sheet1!$B$3,'B. Expenditures'!R502,\"\")))","v":""},{"$f":"IF($AC502=Sheet1!$B$2,'B. Expenditures'!M502,IF('B. Expenditures'!$AC502=Sheet1!$B$4,'B. Expenditures'!Y502,IF($AC502=Sheet1!$B$3,'B. Expenditures'!S502,\"\")))","v":""},{"$f":"IF($AC502=Sheet1!$B$2,'B. Expenditures'!N502,IF('B. Expenditures'!$AC502=Sheet1!$B$4,'B. Expenditures'!Z502,IF($AC502=Sheet1!$B$3,'B. Expenditures'!T502,\"\")))","v":""},{"$f":"IF($AC502=Sheet1!$B$2,'B. Expenditures'!O502,IF('B. Expenditures'!$AC502=Sheet1!$B$4,'B. Expenditures'!AA502,IF($AC502=Sheet1!$B$3,'B. Expenditures'!U502,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I503)*K503, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E503/'A. Revenue'!$C$30), ('B. Expenditures'!$F503/'A. Revenue'!$D$30), ('B. Expenditures'!$G503/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E503/'A. Revenue'!$C$30), ('B. Expenditures'!$F503/'A. Revenue'!$D$30), ('B. Expenditures'!$G503/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E503/'A. Revenue'!$C$30), ('B. Expenditures'!$F503/'A. Revenue'!$D$30), ('B. Expenditures'!$G503/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E503/'A. Revenue'!$C$30), ('B. Expenditures'!$F503/'A. Revenue'!$D$30), ('B. Expenditures'!$G503/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E503/'A. Revenue'!$C$30), ('B. Expenditures'!$F503/'A. Revenue'!$D$30), ('B. Expenditures'!$G503/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC503=Sheet1!$B$2,'B. Expenditures'!K503,IF('B. Expenditures'!$AC503=Sheet1!$B$4,'B. Expenditures'!W503,IF($AC503=Sheet1!$B$3,'B. Expenditures'!Q503,\"\")))","v":""},{"$f":"IF($AC503=Sheet1!$B$2,'B. Expenditures'!L503,IF('B. Expenditures'!$AC503=Sheet1!$B$4,'B. Expenditures'!X503,IF($AC503=Sheet1!$B$3,'B. Expenditures'!R503,\"\")))","v":""},{"$f":"IF($AC503=Sheet1!$B$2,'B. Expenditures'!M503,IF('B. Expenditures'!$AC503=Sheet1!$B$4,'B. Expenditures'!Y503,IF($AC503=Sheet1!$B$3,'B. Expenditures'!S503,\"\")))","v":""},{"$f":"IF($AC503=Sheet1!$B$2,'B. Expenditures'!N503,IF('B. Expenditures'!$AC503=Sheet1!$B$4,'B. Expenditures'!Z503,IF($AC503=Sheet1!$B$3,'B. Expenditures'!T503,\"\")))","v":""},{"$f":"IF($AC503=Sheet1!$B$2,'B. Expenditures'!O503,IF('B. Expenditures'!$AC503=Sheet1!$B$4,'B. Expenditures'!AA503,IF($AC503=Sheet1!$B$3,'B. Expenditures'!U503,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I504)*K504, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E504/'A. Revenue'!$C$30), ('B. Expenditures'!$F504/'A. Revenue'!$D$30), ('B. Expenditures'!$G504/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E504/'A. Revenue'!$C$30), ('B. Expenditures'!$F504/'A. Revenue'!$D$30), ('B. Expenditures'!$G504/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E504/'A. Revenue'!$C$30), ('B. Expenditures'!$F504/'A. Revenue'!$D$30), ('B. Expenditures'!$G504/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E504/'A. Revenue'!$C$30), ('B. Expenditures'!$F504/'A. Revenue'!$D$30), ('B. Expenditures'!$G504/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E504/'A. Revenue'!$C$30), ('B. Expenditures'!$F504/'A. Revenue'!$D$30), ('B. Expenditures'!$G504/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC504=Sheet1!$B$2,'B. Expenditures'!K504,IF('B. Expenditures'!$AC504=Sheet1!$B$4,'B. Expenditures'!W504,IF($AC504=Sheet1!$B$3,'B. Expenditures'!Q504,\"\")))","v":""},{"$f":"IF($AC504=Sheet1!$B$2,'B. Expenditures'!L504,IF('B. Expenditures'!$AC504=Sheet1!$B$4,'B. Expenditures'!X504,IF($AC504=Sheet1!$B$3,'B. Expenditures'!R504,\"\")))","v":""},{"$f":"IF($AC504=Sheet1!$B$2,'B. Expenditures'!M504,IF('B. Expenditures'!$AC504=Sheet1!$B$4,'B. Expenditures'!Y504,IF($AC504=Sheet1!$B$3,'B. Expenditures'!S504,\"\")))","v":""},{"$f":"IF($AC504=Sheet1!$B$2,'B. Expenditures'!N504,IF('B. Expenditures'!$AC504=Sheet1!$B$4,'B. Expenditures'!Z504,IF($AC504=Sheet1!$B$3,'B. Expenditures'!T504,\"\")))","v":""},{"$f":"IF($AC504=Sheet1!$B$2,'B. Expenditures'!O504,IF('B. Expenditures'!$AC504=Sheet1!$B$4,'B. Expenditures'!AA504,IF($AC504=Sheet1!$B$3,'B. Expenditures'!U504,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I505)*K505, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E505/'A. Revenue'!$C$30), ('B. Expenditures'!$F505/'A. Revenue'!$D$30), ('B. Expenditures'!$G505/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E505/'A. Revenue'!$C$30), ('B. Expenditures'!$F505/'A. Revenue'!$D$30), ('B. Expenditures'!$G505/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E505/'A. Revenue'!$C$30), ('B. Expenditures'!$F505/'A. Revenue'!$D$30), ('B. Expenditures'!$G505/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E505/'A. Revenue'!$C$30), ('B. Expenditures'!$F505/'A. Revenue'!$D$30), ('B. Expenditures'!$G505/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E505/'A. Revenue'!$C$30), ('B. Expenditures'!$F505/'A. Revenue'!$D$30), ('B. Expenditures'!$G505/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC505=Sheet1!$B$2,'B. Expenditures'!K505,IF('B. Expenditures'!$AC505=Sheet1!$B$4,'B. Expenditures'!W505,IF($AC505=Sheet1!$B$3,'B. Expenditures'!Q505,\"\")))","v":""},{"$f":"IF($AC505=Sheet1!$B$2,'B. Expenditures'!L505,IF('B. Expenditures'!$AC505=Sheet1!$B$4,'B. Expenditures'!X505,IF($AC505=Sheet1!$B$3,'B. Expenditures'!R505,\"\")))","v":""},{"$f":"IF($AC505=Sheet1!$B$2,'B. Expenditures'!M505,IF('B. Expenditures'!$AC505=Sheet1!$B$4,'B. Expenditures'!Y505,IF($AC505=Sheet1!$B$3,'B. Expenditures'!S505,\"\")))","v":""},{"$f":"IF($AC505=Sheet1!$B$2,'B. Expenditures'!N505,IF('B. Expenditures'!$AC505=Sheet1!$B$4,'B. Expenditures'!Z505,IF($AC505=Sheet1!$B$3,'B. Expenditures'!T505,\"\")))","v":""},{"$f":"IF($AC505=Sheet1!$B$2,'B. Expenditures'!O505,IF('B. Expenditures'!$AC505=Sheet1!$B$4,'B. Expenditures'!AA505,IF($AC505=Sheet1!$B$3,'B. Expenditures'!U505,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I506)*K506, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E506/'A. Revenue'!$C$30), ('B. Expenditures'!$F506/'A. Revenue'!$D$30), ('B. Expenditures'!$G506/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E506/'A. Revenue'!$C$30), ('B. Expenditures'!$F506/'A. Revenue'!$D$30), ('B. Expenditures'!$G506/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E506/'A. Revenue'!$C$30), ('B. Expenditures'!$F506/'A. Revenue'!$D$30), ('B. Expenditures'!$G506/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E506/'A. Revenue'!$C$30), ('B. Expenditures'!$F506/'A. Revenue'!$D$30), ('B. Expenditures'!$G506/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E506/'A. Revenue'!$C$30), ('B. Expenditures'!$F506/'A. Revenue'!$D$30), ('B. Expenditures'!$G506/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC506=Sheet1!$B$2,'B. Expenditures'!K506,IF('B. Expenditures'!$AC506=Sheet1!$B$4,'B. Expenditures'!W506,IF($AC506=Sheet1!$B$3,'B. Expenditures'!Q506,\"\")))","v":""},{"$f":"IF($AC506=Sheet1!$B$2,'B. Expenditures'!L506,IF('B. Expenditures'!$AC506=Sheet1!$B$4,'B. Expenditures'!X506,IF($AC506=Sheet1!$B$3,'B. Expenditures'!R506,\"\")))","v":""},{"$f":"IF($AC506=Sheet1!$B$2,'B. Expenditures'!M506,IF('B. Expenditures'!$AC506=Sheet1!$B$4,'B. Expenditures'!Y506,IF($AC506=Sheet1!$B$3,'B. Expenditures'!S506,\"\")))","v":""},{"$f":"IF($AC506=Sheet1!$B$2,'B. Expenditures'!N506,IF('B. Expenditures'!$AC506=Sheet1!$B$4,'B. Expenditures'!Z506,IF($AC506=Sheet1!$B$3,'B. Expenditures'!T506,\"\")))","v":""},{"$f":"IF($AC506=Sheet1!$B$2,'B. Expenditures'!O506,IF('B. Expenditures'!$AC506=Sheet1!$B$4,'B. Expenditures'!AA506,IF($AC506=Sheet1!$B$3,'B. Expenditures'!U506,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I507)*K507, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E507/'A. Revenue'!$C$30), ('B. Expenditures'!$F507/'A. Revenue'!$D$30), ('B. Expenditures'!$G507/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E507/'A. Revenue'!$C$30), ('B. Expenditures'!$F507/'A. Revenue'!$D$30), ('B. Expenditures'!$G507/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E507/'A. Revenue'!$C$30), ('B. Expenditures'!$F507/'A. Revenue'!$D$30), ('B. Expenditures'!$G507/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E507/'A. Revenue'!$C$30), ('B. Expenditures'!$F507/'A. Revenue'!$D$30), ('B. Expenditures'!$G507/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E507/'A. Revenue'!$C$30), ('B. Expenditures'!$F507/'A. Revenue'!$D$30), ('B. Expenditures'!$G507/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC507=Sheet1!$B$2,'B. Expenditures'!K507,IF('B. Expenditures'!$AC507=Sheet1!$B$4,'B. Expenditures'!W507,IF($AC507=Sheet1!$B$3,'B. Expenditures'!Q507,\"\")))","v":""},{"$f":"IF($AC507=Sheet1!$B$2,'B. Expenditures'!L507,IF('B. Expenditures'!$AC507=Sheet1!$B$4,'B. Expenditures'!X507,IF($AC507=Sheet1!$B$3,'B. Expenditures'!R507,\"\")))","v":""},{"$f":"IF($AC507=Sheet1!$B$2,'B. Expenditures'!M507,IF('B. Expenditures'!$AC507=Sheet1!$B$4,'B. Expenditures'!Y507,IF($AC507=Sheet1!$B$3,'B. Expenditures'!S507,\"\")))","v":""},{"$f":"IF($AC507=Sheet1!$B$2,'B. Expenditures'!N507,IF('B. Expenditures'!$AC507=Sheet1!$B$4,'B. Expenditures'!Z507,IF($AC507=Sheet1!$B$3,'B. Expenditures'!T507,\"\")))","v":""},{"$f":"IF($AC507=Sheet1!$B$2,'B. Expenditures'!O507,IF('B. Expenditures'!$AC507=Sheet1!$B$4,'B. Expenditures'!AA507,IF($AC507=Sheet1!$B$3,'B. Expenditures'!U507,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I508)*K508, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E508/'A. Revenue'!$C$30), ('B. Expenditures'!$F508/'A. Revenue'!$D$30), ('B. Expenditures'!$G508/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E508/'A. Revenue'!$C$30), ('B. Expenditures'!$F508/'A. Revenue'!$D$30), ('B. Expenditures'!$G508/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E508/'A. Revenue'!$C$30), ('B. Expenditures'!$F508/'A. Revenue'!$D$30), ('B. Expenditures'!$G508/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E508/'A. Revenue'!$C$30), ('B. Expenditures'!$F508/'A. Revenue'!$D$30), ('B. Expenditures'!$G508/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E508/'A. Revenue'!$C$30), ('B. Expenditures'!$F508/'A. Revenue'!$D$30), ('B. Expenditures'!$G508/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC508=Sheet1!$B$2,'B. Expenditures'!K508,IF('B. Expenditures'!$AC508=Sheet1!$B$4,'B. Expenditures'!W508,IF($AC508=Sheet1!$B$3,'B. Expenditures'!Q508,\"\")))","v":""},{"$f":"IF($AC508=Sheet1!$B$2,'B. Expenditures'!L508,IF('B. Expenditures'!$AC508=Sheet1!$B$4,'B. Expenditures'!X508,IF($AC508=Sheet1!$B$3,'B. Expenditures'!R508,\"\")))","v":""},{"$f":"IF($AC508=Sheet1!$B$2,'B. Expenditures'!M508,IF('B. Expenditures'!$AC508=Sheet1!$B$4,'B. Expenditures'!Y508,IF($AC508=Sheet1!$B$3,'B. Expenditures'!S508,\"\")))","v":""},{"$f":"IF($AC508=Sheet1!$B$2,'B. Expenditures'!N508,IF('B. Expenditures'!$AC508=Sheet1!$B$4,'B. Expenditures'!Z508,IF($AC508=Sheet1!$B$3,'B. Expenditures'!T508,\"\")))","v":""},{"$f":"IF($AC508=Sheet1!$B$2,'B. Expenditures'!O508,IF('B. Expenditures'!$AC508=Sheet1!$B$4,'B. Expenditures'!AA508,IF($AC508=Sheet1!$B$3,'B. Expenditures'!U508,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I509)*K509, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E509/'A. Revenue'!$C$30), ('B. Expenditures'!$F509/'A. Revenue'!$D$30), ('B. Expenditures'!$G509/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E509/'A. Revenue'!$C$30), ('B. Expenditures'!$F509/'A. Revenue'!$D$30), ('B. Expenditures'!$G509/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E509/'A. Revenue'!$C$30), ('B. Expenditures'!$F509/'A. Revenue'!$D$30), ('B. Expenditures'!$G509/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E509/'A. Revenue'!$C$30), ('B. Expenditures'!$F509/'A. Revenue'!$D$30), ('B. Expenditures'!$G509/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E509/'A. Revenue'!$C$30), ('B. Expenditures'!$F509/'A. Revenue'!$D$30), ('B. Expenditures'!$G509/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC509=Sheet1!$B$2,'B. Expenditures'!K509,IF('B. Expenditures'!$AC509=Sheet1!$B$4,'B. Expenditures'!W509,IF($AC509=Sheet1!$B$3,'B. Expenditures'!Q509,\"\")))","v":""},{"$f":"IF($AC509=Sheet1!$B$2,'B. Expenditures'!L509,IF('B. Expenditures'!$AC509=Sheet1!$B$4,'B. Expenditures'!X509,IF($AC509=Sheet1!$B$3,'B. Expenditures'!R509,\"\")))","v":""},{"$f":"IF($AC509=Sheet1!$B$2,'B. Expenditures'!M509,IF('B. Expenditures'!$AC509=Sheet1!$B$4,'B. Expenditures'!Y509,IF($AC509=Sheet1!$B$3,'B. Expenditures'!S509,\"\")))","v":""},{"$f":"IF($AC509=Sheet1!$B$2,'B. Expenditures'!N509,IF('B. Expenditures'!$AC509=Sheet1!$B$4,'B. Expenditures'!Z509,IF($AC509=Sheet1!$B$3,'B. Expenditures'!T509,\"\")))","v":""},{"$f":"IF($AC509=Sheet1!$B$2,'B. Expenditures'!O509,IF('B. Expenditures'!$AC509=Sheet1!$B$4,'B. Expenditures'!AA509,IF($AC509=Sheet1!$B$3,'B. Expenditures'!U509,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I510)*K510, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E510/'A. Revenue'!$C$30), ('B. Expenditures'!$F510/'A. Revenue'!$D$30), ('B. Expenditures'!$G510/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E510/'A. Revenue'!$C$30), ('B. Expenditures'!$F510/'A. Revenue'!$D$30), ('B. Expenditures'!$G510/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E510/'A. Revenue'!$C$30), ('B. Expenditures'!$F510/'A. Revenue'!$D$30), ('B. Expenditures'!$G510/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E510/'A. Revenue'!$C$30), ('B. Expenditures'!$F510/'A. Revenue'!$D$30), ('B. Expenditures'!$G510/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E510/'A. Revenue'!$C$30), ('B. Expenditures'!$F510/'A. Revenue'!$D$30), ('B. Expenditures'!$G510/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC510=Sheet1!$B$2,'B. Expenditures'!K510,IF('B. Expenditures'!$AC510=Sheet1!$B$4,'B. Expenditures'!W510,IF($AC510=Sheet1!$B$3,'B. Expenditures'!Q510,\"\")))","v":""},{"$f":"IF($AC510=Sheet1!$B$2,'B. Expenditures'!L510,IF('B. Expenditures'!$AC510=Sheet1!$B$4,'B. Expenditures'!X510,IF($AC510=Sheet1!$B$3,'B. Expenditures'!R510,\"\")))","v":""},{"$f":"IF($AC510=Sheet1!$B$2,'B. Expenditures'!M510,IF('B. Expenditures'!$AC510=Sheet1!$B$4,'B. Expenditures'!Y510,IF($AC510=Sheet1!$B$3,'B. Expenditures'!S510,\"\")))","v":""},{"$f":"IF($AC510=Sheet1!$B$2,'B. Expenditures'!N510,IF('B. Expenditures'!$AC510=Sheet1!$B$4,'B. Expenditures'!Z510,IF($AC510=Sheet1!$B$3,'B. Expenditures'!T510,\"\")))","v":""},{"$f":"IF($AC510=Sheet1!$B$2,'B. Expenditures'!O510,IF('B. Expenditures'!$AC510=Sheet1!$B$4,'B. Expenditures'!AA510,IF($AC510=Sheet1!$B$3,'B. Expenditures'!U510,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I511)*K511, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E511/'A. Revenue'!$C$30), ('B. Expenditures'!$F511/'A. Revenue'!$D$30), ('B. Expenditures'!$G511/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E511/'A. Revenue'!$C$30), ('B. Expenditures'!$F511/'A. Revenue'!$D$30), ('B. Expenditures'!$G511/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E511/'A. Revenue'!$C$30), ('B. Expenditures'!$F511/'A. Revenue'!$D$30), ('B. Expenditures'!$G511/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E511/'A. Revenue'!$C$30), ('B. Expenditures'!$F511/'A. Revenue'!$D$30), ('B. Expenditures'!$G511/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E511/'A. Revenue'!$C$30), ('B. Expenditures'!$F511/'A. Revenue'!$D$30), ('B. Expenditures'!$G511/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC511=Sheet1!$B$2,'B. Expenditures'!K511,IF('B. Expenditures'!$AC511=Sheet1!$B$4,'B. Expenditures'!W511,IF($AC511=Sheet1!$B$3,'B. Expenditures'!Q511,\"\")))","v":""},{"$f":"IF($AC511=Sheet1!$B$2,'B. Expenditures'!L511,IF('B. Expenditures'!$AC511=Sheet1!$B$4,'B. Expenditures'!X511,IF($AC511=Sheet1!$B$3,'B. Expenditures'!R511,\"\")))","v":""},{"$f":"IF($AC511=Sheet1!$B$2,'B. Expenditures'!M511,IF('B. Expenditures'!$AC511=Sheet1!$B$4,'B. Expenditures'!Y511,IF($AC511=Sheet1!$B$3,'B. Expenditures'!S511,\"\")))","v":""},{"$f":"IF($AC511=Sheet1!$B$2,'B. Expenditures'!N511,IF('B. Expenditures'!$AC511=Sheet1!$B$4,'B. Expenditures'!Z511,IF($AC511=Sheet1!$B$3,'B. Expenditures'!T511,\"\")))","v":""},{"$f":"IF($AC511=Sheet1!$B$2,'B. Expenditures'!O511,IF('B. Expenditures'!$AC511=Sheet1!$B$4,'B. Expenditures'!AA511,IF($AC511=Sheet1!$B$3,'B. Expenditures'!U511,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I512)*K512, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E512/'A. Revenue'!$C$30), ('B. Expenditures'!$F512/'A. Revenue'!$D$30), ('B. Expenditures'!$G512/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E512/'A. Revenue'!$C$30), ('B. Expenditures'!$F512/'A. Revenue'!$D$30), ('B. Expenditures'!$G512/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E512/'A. Revenue'!$C$30), ('B. Expenditures'!$F512/'A. Revenue'!$D$30), ('B. Expenditures'!$G512/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E512/'A. Revenue'!$C$30), ('B. Expenditures'!$F512/'A. Revenue'!$D$30), ('B. Expenditures'!$G512/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E512/'A. Revenue'!$C$30), ('B. Expenditures'!$F512/'A. Revenue'!$D$30), ('B. Expenditures'!$G512/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC512=Sheet1!$B$2,'B. Expenditures'!K512,IF('B. Expenditures'!$AC512=Sheet1!$B$4,'B. Expenditures'!W512,IF($AC512=Sheet1!$B$3,'B. Expenditures'!Q512,\"\")))","v":""},{"$f":"IF($AC512=Sheet1!$B$2,'B. Expenditures'!L512,IF('B. Expenditures'!$AC512=Sheet1!$B$4,'B. Expenditures'!X512,IF($AC512=Sheet1!$B$3,'B. Expenditures'!R512,\"\")))","v":""},{"$f":"IF($AC512=Sheet1!$B$2,'B. Expenditures'!M512,IF('B. Expenditures'!$AC512=Sheet1!$B$4,'B. Expenditures'!Y512,IF($AC512=Sheet1!$B$3,'B. Expenditures'!S512,\"\")))","v":""},{"$f":"IF($AC512=Sheet1!$B$2,'B. Expenditures'!N512,IF('B. Expenditures'!$AC512=Sheet1!$B$4,'B. Expenditures'!Z512,IF($AC512=Sheet1!$B$3,'B. Expenditures'!T512,\"\")))","v":""},{"$f":"IF($AC512=Sheet1!$B$2,'B. Expenditures'!O512,IF('B. Expenditures'!$AC512=Sheet1!$B$4,'B. Expenditures'!AA512,IF($AC512=Sheet1!$B$3,'B. Expenditures'!U512,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I513)*K513, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E513/'A. Revenue'!$C$30), ('B. Expenditures'!$F513/'A. Revenue'!$D$30), ('B. Expenditures'!$G513/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E513/'A. Revenue'!$C$30), ('B. Expenditures'!$F513/'A. Revenue'!$D$30), ('B. Expenditures'!$G513/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E513/'A. Revenue'!$C$30), ('B. Expenditures'!$F513/'A. Revenue'!$D$30), ('B. Expenditures'!$G513/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E513/'A. Revenue'!$C$30), ('B. Expenditures'!$F513/'A. Revenue'!$D$30), ('B. Expenditures'!$G513/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E513/'A. Revenue'!$C$30), ('B. Expenditures'!$F513/'A. Revenue'!$D$30), ('B. Expenditures'!$G513/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC513=Sheet1!$B$2,'B. Expenditures'!K513,IF('B. Expenditures'!$AC513=Sheet1!$B$4,'B. Expenditures'!W513,IF($AC513=Sheet1!$B$3,'B. Expenditures'!Q513,\"\")))","v":""},{"$f":"IF($AC513=Sheet1!$B$2,'B. Expenditures'!L513,IF('B. Expenditures'!$AC513=Sheet1!$B$4,'B. Expenditures'!X513,IF($AC513=Sheet1!$B$3,'B. Expenditures'!R513,\"\")))","v":""},{"$f":"IF($AC513=Sheet1!$B$2,'B. Expenditures'!M513,IF('B. Expenditures'!$AC513=Sheet1!$B$4,'B. Expenditures'!Y513,IF($AC513=Sheet1!$B$3,'B. Expenditures'!S513,\"\")))","v":""},{"$f":"IF($AC513=Sheet1!$B$2,'B. Expenditures'!N513,IF('B. Expenditures'!$AC513=Sheet1!$B$4,'B. Expenditures'!Z513,IF($AC513=Sheet1!$B$3,'B. Expenditures'!T513,\"\")))","v":""},{"$f":"IF($AC513=Sheet1!$B$2,'B. Expenditures'!O513,IF('B. Expenditures'!$AC513=Sheet1!$B$4,'B. Expenditures'!AA513,IF($AC513=Sheet1!$B$3,'B. Expenditures'!U513,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I514)*K514, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E514/'A. Revenue'!$C$30), ('B. Expenditures'!$F514/'A. Revenue'!$D$30), ('B. Expenditures'!$G514/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E514/'A. Revenue'!$C$30), ('B. Expenditures'!$F514/'A. Revenue'!$D$30), ('B. Expenditures'!$G514/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E514/'A. Revenue'!$C$30), ('B. Expenditures'!$F514/'A. Revenue'!$D$30), ('B. Expenditures'!$G514/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E514/'A. Revenue'!$C$30), ('B. Expenditures'!$F514/'A. Revenue'!$D$30), ('B. Expenditures'!$G514/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E514/'A. Revenue'!$C$30), ('B. Expenditures'!$F514/'A. Revenue'!$D$30), ('B. Expenditures'!$G514/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC514=Sheet1!$B$2,'B. Expenditures'!K514,IF('B. Expenditures'!$AC514=Sheet1!$B$4,'B. Expenditures'!W514,IF($AC514=Sheet1!$B$3,'B. Expenditures'!Q514,\"\")))","v":""},{"$f":"IF($AC514=Sheet1!$B$2,'B. Expenditures'!L514,IF('B. Expenditures'!$AC514=Sheet1!$B$4,'B. Expenditures'!X514,IF($AC514=Sheet1!$B$3,'B. Expenditures'!R514,\"\")))","v":""},{"$f":"IF($AC514=Sheet1!$B$2,'B. Expenditures'!M514,IF('B. Expenditures'!$AC514=Sheet1!$B$4,'B. Expenditures'!Y514,IF($AC514=Sheet1!$B$3,'B. Expenditures'!S514,\"\")))","v":""},{"$f":"IF($AC514=Sheet1!$B$2,'B. Expenditures'!N514,IF('B. Expenditures'!$AC514=Sheet1!$B$4,'B. Expenditures'!Z514,IF($AC514=Sheet1!$B$3,'B. Expenditures'!T514,\"\")))","v":""},{"$f":"IF($AC514=Sheet1!$B$2,'B. Expenditures'!O514,IF('B. Expenditures'!$AC514=Sheet1!$B$4,'B. Expenditures'!AA514,IF($AC514=Sheet1!$B$3,'B. Expenditures'!U514,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I515)*K515, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E515/'A. Revenue'!$C$30), ('B. Expenditures'!$F515/'A. Revenue'!$D$30), ('B. Expenditures'!$G515/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E515/'A. Revenue'!$C$30), ('B. Expenditures'!$F515/'A. Revenue'!$D$30), ('B. Expenditures'!$G515/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E515/'A. Revenue'!$C$30), ('B. Expenditures'!$F515/'A. Revenue'!$D$30), ('B. Expenditures'!$G515/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E515/'A. Revenue'!$C$30), ('B. Expenditures'!$F515/'A. Revenue'!$D$30), ('B. Expenditures'!$G515/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E515/'A. Revenue'!$C$30), ('B. Expenditures'!$F515/'A. Revenue'!$D$30), ('B. Expenditures'!$G515/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC515=Sheet1!$B$2,'B. Expenditures'!K515,IF('B. Expenditures'!$AC515=Sheet1!$B$4,'B. Expenditures'!W515,IF($AC515=Sheet1!$B$3,'B. Expenditures'!Q515,\"\")))","v":""},{"$f":"IF($AC515=Sheet1!$B$2,'B. Expenditures'!L515,IF('B. Expenditures'!$AC515=Sheet1!$B$4,'B. Expenditures'!X515,IF($AC515=Sheet1!$B$3,'B. Expenditures'!R515,\"\")))","v":""},{"$f":"IF($AC515=Sheet1!$B$2,'B. Expenditures'!M515,IF('B. Expenditures'!$AC515=Sheet1!$B$4,'B. Expenditures'!Y515,IF($AC515=Sheet1!$B$3,'B. Expenditures'!S515,\"\")))","v":""},{"$f":"IF($AC515=Sheet1!$B$2,'B. Expenditures'!N515,IF('B. Expenditures'!$AC515=Sheet1!$B$4,'B. Expenditures'!Z515,IF($AC515=Sheet1!$B$3,'B. Expenditures'!T515,\"\")))","v":""},{"$f":"IF($AC515=Sheet1!$B$2,'B. Expenditures'!O515,IF('B. Expenditures'!$AC515=Sheet1!$B$4,'B. Expenditures'!AA515,IF($AC515=Sheet1!$B$3,'B. Expenditures'!U515,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I516)*K516, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E516/'A. Revenue'!$C$30), ('B. Expenditures'!$F516/'A. Revenue'!$D$30), ('B. Expenditures'!$G516/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E516/'A. Revenue'!$C$30), ('B. Expenditures'!$F516/'A. Revenue'!$D$30), ('B. Expenditures'!$G516/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E516/'A. Revenue'!$C$30), ('B. Expenditures'!$F516/'A. Revenue'!$D$30), ('B. Expenditures'!$G516/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E516/'A. Revenue'!$C$30), ('B. Expenditures'!$F516/'A. Revenue'!$D$30), ('B. Expenditures'!$G516/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E516/'A. Revenue'!$C$30), ('B. Expenditures'!$F516/'A. Revenue'!$D$30), ('B. Expenditures'!$G516/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC516=Sheet1!$B$2,'B. Expenditures'!K516,IF('B. Expenditures'!$AC516=Sheet1!$B$4,'B. Expenditures'!W516,IF($AC516=Sheet1!$B$3,'B. Expenditures'!Q516,\"\")))","v":""},{"$f":"IF($AC516=Sheet1!$B$2,'B. Expenditures'!L516,IF('B. Expenditures'!$AC516=Sheet1!$B$4,'B. Expenditures'!X516,IF($AC516=Sheet1!$B$3,'B. Expenditures'!R516,\"\")))","v":""},{"$f":"IF($AC516=Sheet1!$B$2,'B. Expenditures'!M516,IF('B. Expenditures'!$AC516=Sheet1!$B$4,'B. Expenditures'!Y516,IF($AC516=Sheet1!$B$3,'B. Expenditures'!S516,\"\")))","v":""},{"$f":"IF($AC516=Sheet1!$B$2,'B. Expenditures'!N516,IF('B. Expenditures'!$AC516=Sheet1!$B$4,'B. Expenditures'!Z516,IF($AC516=Sheet1!$B$3,'B. Expenditures'!T516,\"\")))","v":""},{"$f":"IF($AC516=Sheet1!$B$2,'B. Expenditures'!O516,IF('B. Expenditures'!$AC516=Sheet1!$B$4,'B. Expenditures'!AA516,IF($AC516=Sheet1!$B$3,'B. Expenditures'!U516,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I517)*K517, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E517/'A. Revenue'!$C$30), ('B. Expenditures'!$F517/'A. Revenue'!$D$30), ('B. Expenditures'!$G517/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E517/'A. Revenue'!$C$30), ('B. Expenditures'!$F517/'A. Revenue'!$D$30), ('B. Expenditures'!$G517/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E517/'A. Revenue'!$C$30), ('B. Expenditures'!$F517/'A. Revenue'!$D$30), ('B. Expenditures'!$G517/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E517/'A. Revenue'!$C$30), ('B. Expenditures'!$F517/'A. Revenue'!$D$30), ('B. Expenditures'!$G517/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E517/'A. Revenue'!$C$30), ('B. Expenditures'!$F517/'A. Revenue'!$D$30), ('B. Expenditures'!$G517/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC517=Sheet1!$B$2,'B. Expenditures'!K517,IF('B. Expenditures'!$AC517=Sheet1!$B$4,'B. Expenditures'!W517,IF($AC517=Sheet1!$B$3,'B. Expenditures'!Q517,\"\")))","v":""},{"$f":"IF($AC517=Sheet1!$B$2,'B. Expenditures'!L517,IF('B. Expenditures'!$AC517=Sheet1!$B$4,'B. Expenditures'!X517,IF($AC517=Sheet1!$B$3,'B. Expenditures'!R517,\"\")))","v":""},{"$f":"IF($AC517=Sheet1!$B$2,'B. Expenditures'!M517,IF('B. Expenditures'!$AC517=Sheet1!$B$4,'B. Expenditures'!Y517,IF($AC517=Sheet1!$B$3,'B. Expenditures'!S517,\"\")))","v":""},{"$f":"IF($AC517=Sheet1!$B$2,'B. Expenditures'!N517,IF('B. Expenditures'!$AC517=Sheet1!$B$4,'B. Expenditures'!Z517,IF($AC517=Sheet1!$B$3,'B. Expenditures'!T517,\"\")))","v":""},{"$f":"IF($AC517=Sheet1!$B$2,'B. Expenditures'!O517,IF('B. Expenditures'!$AC517=Sheet1!$B$4,'B. Expenditures'!AA517,IF($AC517=Sheet1!$B$3,'B. Expenditures'!U517,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I518)*K518, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E518/'A. Revenue'!$C$30), ('B. Expenditures'!$F518/'A. Revenue'!$D$30), ('B. Expenditures'!$G518/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E518/'A. Revenue'!$C$30), ('B. Expenditures'!$F518/'A. Revenue'!$D$30), ('B. Expenditures'!$G518/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E518/'A. Revenue'!$C$30), ('B. Expenditures'!$F518/'A. Revenue'!$D$30), ('B. Expenditures'!$G518/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E518/'A. Revenue'!$C$30), ('B. Expenditures'!$F518/'A. Revenue'!$D$30), ('B. Expenditures'!$G518/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E518/'A. Revenue'!$C$30), ('B. Expenditures'!$F518/'A. Revenue'!$D$30), ('B. Expenditures'!$G518/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC518=Sheet1!$B$2,'B. Expenditures'!K518,IF('B. Expenditures'!$AC518=Sheet1!$B$4,'B. Expenditures'!W518,IF($AC518=Sheet1!$B$3,'B. Expenditures'!Q518,\"\")))","v":""},{"$f":"IF($AC518=Sheet1!$B$2,'B. Expenditures'!L518,IF('B. Expenditures'!$AC518=Sheet1!$B$4,'B. Expenditures'!X518,IF($AC518=Sheet1!$B$3,'B. Expenditures'!R518,\"\")))","v":""},{"$f":"IF($AC518=Sheet1!$B$2,'B. Expenditures'!M518,IF('B. Expenditures'!$AC518=Sheet1!$B$4,'B. Expenditures'!Y518,IF($AC518=Sheet1!$B$3,'B. Expenditures'!S518,\"\")))","v":""},{"$f":"IF($AC518=Sheet1!$B$2,'B. Expenditures'!N518,IF('B. Expenditures'!$AC518=Sheet1!$B$4,'B. Expenditures'!Z518,IF($AC518=Sheet1!$B$3,'B. Expenditures'!T518,\"\")))","v":""},{"$f":"IF($AC518=Sheet1!$B$2,'B. Expenditures'!O518,IF('B. Expenditures'!$AC518=Sheet1!$B$4,'B. Expenditures'!AA518,IF($AC518=Sheet1!$B$3,'B. Expenditures'!U518,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I519)*K519, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E519/'A. Revenue'!$C$30), ('B. Expenditures'!$F519/'A. Revenue'!$D$30), ('B. Expenditures'!$G519/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E519/'A. Revenue'!$C$30), ('B. Expenditures'!$F519/'A. Revenue'!$D$30), ('B. Expenditures'!$G519/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E519/'A. Revenue'!$C$30), ('B. Expenditures'!$F519/'A. Revenue'!$D$30), ('B. Expenditures'!$G519/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E519/'A. Revenue'!$C$30), ('B. Expenditures'!$F519/'A. Revenue'!$D$30), ('B. Expenditures'!$G519/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E519/'A. Revenue'!$C$30), ('B. Expenditures'!$F519/'A. Revenue'!$D$30), ('B. Expenditures'!$G519/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC519=Sheet1!$B$2,'B. Expenditures'!K519,IF('B. Expenditures'!$AC519=Sheet1!$B$4,'B. Expenditures'!W519,IF($AC519=Sheet1!$B$3,'B. Expenditures'!Q519,\"\")))","v":""},{"$f":"IF($AC519=Sheet1!$B$2,'B. Expenditures'!L519,IF('B. Expenditures'!$AC519=Sheet1!$B$4,'B. Expenditures'!X519,IF($AC519=Sheet1!$B$3,'B. Expenditures'!R519,\"\")))","v":""},{"$f":"IF($AC519=Sheet1!$B$2,'B. Expenditures'!M519,IF('B. Expenditures'!$AC519=Sheet1!$B$4,'B. Expenditures'!Y519,IF($AC519=Sheet1!$B$3,'B. Expenditures'!S519,\"\")))","v":""},{"$f":"IF($AC519=Sheet1!$B$2,'B. Expenditures'!N519,IF('B. Expenditures'!$AC519=Sheet1!$B$4,'B. Expenditures'!Z519,IF($AC519=Sheet1!$B$3,'B. Expenditures'!T519,\"\")))","v":""},{"$f":"IF($AC519=Sheet1!$B$2,'B. Expenditures'!O519,IF('B. Expenditures'!$AC519=Sheet1!$B$4,'B. Expenditures'!AA519,IF($AC519=Sheet1!$B$3,'B. Expenditures'!U519,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I520)*K520, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E520/'A. Revenue'!$C$30), ('B. Expenditures'!$F520/'A. Revenue'!$D$30), ('B. Expenditures'!$G520/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E520/'A. Revenue'!$C$30), ('B. Expenditures'!$F520/'A. Revenue'!$D$30), ('B. Expenditures'!$G520/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E520/'A. Revenue'!$C$30), ('B. Expenditures'!$F520/'A. Revenue'!$D$30), ('B. Expenditures'!$G520/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E520/'A. Revenue'!$C$30), ('B. Expenditures'!$F520/'A. Revenue'!$D$30), ('B. Expenditures'!$G520/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E520/'A. Revenue'!$C$30), ('B. Expenditures'!$F520/'A. Revenue'!$D$30), ('B. Expenditures'!$G520/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC520=Sheet1!$B$2,'B. Expenditures'!K520,IF('B. Expenditures'!$AC520=Sheet1!$B$4,'B. Expenditures'!W520,IF($AC520=Sheet1!$B$3,'B. Expenditures'!Q520,\"\")))","v":""},{"$f":"IF($AC520=Sheet1!$B$2,'B. Expenditures'!L520,IF('B. Expenditures'!$AC520=Sheet1!$B$4,'B. Expenditures'!X520,IF($AC520=Sheet1!$B$3,'B. Expenditures'!R520,\"\")))","v":""},{"$f":"IF($AC520=Sheet1!$B$2,'B. Expenditures'!M520,IF('B. Expenditures'!$AC520=Sheet1!$B$4,'B. Expenditures'!Y520,IF($AC520=Sheet1!$B$3,'B. Expenditures'!S520,\"\")))","v":""},{"$f":"IF($AC520=Sheet1!$B$2,'B. Expenditures'!N520,IF('B. Expenditures'!$AC520=Sheet1!$B$4,'B. Expenditures'!Z520,IF($AC520=Sheet1!$B$3,'B. Expenditures'!T520,\"\")))","v":""},{"$f":"IF($AC520=Sheet1!$B$2,'B. Expenditures'!O520,IF('B. Expenditures'!$AC520=Sheet1!$B$4,'B. Expenditures'!AA520,IF($AC520=Sheet1!$B$3,'B. Expenditures'!U520,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I521)*K521, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E521/'A. Revenue'!$C$30), ('B. Expenditures'!$F521/'A. Revenue'!$D$30), ('B. Expenditures'!$G521/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E521/'A. Revenue'!$C$30), ('B. Expenditures'!$F521/'A. Revenue'!$D$30), ('B. Expenditures'!$G521/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E521/'A. Revenue'!$C$30), ('B. Expenditures'!$F521/'A. Revenue'!$D$30), ('B. Expenditures'!$G521/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E521/'A. Revenue'!$C$30), ('B. Expenditures'!$F521/'A. Revenue'!$D$30), ('B. Expenditures'!$G521/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E521/'A. Revenue'!$C$30), ('B. Expenditures'!$F521/'A. Revenue'!$D$30), ('B. Expenditures'!$G521/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC521=Sheet1!$B$2,'B. Expenditures'!K521,IF('B. Expenditures'!$AC521=Sheet1!$B$4,'B. Expenditures'!W521,IF($AC521=Sheet1!$B$3,'B. Expenditures'!Q521,\"\")))","v":""},{"$f":"IF($AC521=Sheet1!$B$2,'B. Expenditures'!L521,IF('B. Expenditures'!$AC521=Sheet1!$B$4,'B. Expenditures'!X521,IF($AC521=Sheet1!$B$3,'B. Expenditures'!R521,\"\")))","v":""},{"$f":"IF($AC521=Sheet1!$B$2,'B. Expenditures'!M521,IF('B. Expenditures'!$AC521=Sheet1!$B$4,'B. Expenditures'!Y521,IF($AC521=Sheet1!$B$3,'B. Expenditures'!S521,\"\")))","v":""},{"$f":"IF($AC521=Sheet1!$B$2,'B. Expenditures'!N521,IF('B. Expenditures'!$AC521=Sheet1!$B$4,'B. Expenditures'!Z521,IF($AC521=Sheet1!$B$3,'B. Expenditures'!T521,\"\")))","v":""},{"$f":"IF($AC521=Sheet1!$B$2,'B. Expenditures'!O521,IF('B. Expenditures'!$AC521=Sheet1!$B$4,'B. Expenditures'!AA521,IF($AC521=Sheet1!$B$3,'B. Expenditures'!U521,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I522)*K522, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E522/'A. Revenue'!$C$30), ('B. Expenditures'!$F522/'A. Revenue'!$D$30), ('B. Expenditures'!$G522/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E522/'A. Revenue'!$C$30), ('B. Expenditures'!$F522/'A. Revenue'!$D$30), ('B. Expenditures'!$G522/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E522/'A. Revenue'!$C$30), ('B. Expenditures'!$F522/'A. Revenue'!$D$30), ('B. Expenditures'!$G522/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E522/'A. Revenue'!$C$30), ('B. Expenditures'!$F522/'A. Revenue'!$D$30), ('B. Expenditures'!$G522/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E522/'A. Revenue'!$C$30), ('B. Expenditures'!$F522/'A. Revenue'!$D$30), ('B. Expenditures'!$G522/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC522=Sheet1!$B$2,'B. Expenditures'!K522,IF('B. Expenditures'!$AC522=Sheet1!$B$4,'B. Expenditures'!W522,IF($AC522=Sheet1!$B$3,'B. Expenditures'!Q522,\"\")))","v":""},{"$f":"IF($AC522=Sheet1!$B$2,'B. Expenditures'!L522,IF('B. Expenditures'!$AC522=Sheet1!$B$4,'B. Expenditures'!X522,IF($AC522=Sheet1!$B$3,'B. Expenditures'!R522,\"\")))","v":""},{"$f":"IF($AC522=Sheet1!$B$2,'B. Expenditures'!M522,IF('B. Expenditures'!$AC522=Sheet1!$B$4,'B. Expenditures'!Y522,IF($AC522=Sheet1!$B$3,'B. Expenditures'!S522,\"\")))","v":""},{"$f":"IF($AC522=Sheet1!$B$2,'B. Expenditures'!N522,IF('B. Expenditures'!$AC522=Sheet1!$B$4,'B. Expenditures'!Z522,IF($AC522=Sheet1!$B$3,'B. Expenditures'!T522,\"\")))","v":""},{"$f":"IF($AC522=Sheet1!$B$2,'B. Expenditures'!O522,IF('B. Expenditures'!$AC522=Sheet1!$B$4,'B. Expenditures'!AA522,IF($AC522=Sheet1!$B$3,'B. Expenditures'!U522,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I523)*K523, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E523/'A. Revenue'!$C$30), ('B. Expenditures'!$F523/'A. Revenue'!$D$30), ('B. Expenditures'!$G523/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E523/'A. Revenue'!$C$30), ('B. Expenditures'!$F523/'A. Revenue'!$D$30), ('B. Expenditures'!$G523/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E523/'A. Revenue'!$C$30), ('B. Expenditures'!$F523/'A. Revenue'!$D$30), ('B. Expenditures'!$G523/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E523/'A. Revenue'!$C$30), ('B. Expenditures'!$F523/'A. Revenue'!$D$30), ('B. Expenditures'!$G523/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E523/'A. Revenue'!$C$30), ('B. Expenditures'!$F523/'A. Revenue'!$D$30), ('B. Expenditures'!$G523/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC523=Sheet1!$B$2,'B. Expenditures'!K523,IF('B. Expenditures'!$AC523=Sheet1!$B$4,'B. Expenditures'!W523,IF($AC523=Sheet1!$B$3,'B. Expenditures'!Q523,\"\")))","v":""},{"$f":"IF($AC523=Sheet1!$B$2,'B. Expenditures'!L523,IF('B. Expenditures'!$AC523=Sheet1!$B$4,'B. Expenditures'!X523,IF($AC523=Sheet1!$B$3,'B. Expenditures'!R523,\"\")))","v":""},{"$f":"IF($AC523=Sheet1!$B$2,'B. Expenditures'!M523,IF('B. Expenditures'!$AC523=Sheet1!$B$4,'B. Expenditures'!Y523,IF($AC523=Sheet1!$B$3,'B. Expenditures'!S523,\"\")))","v":""},{"$f":"IF($AC523=Sheet1!$B$2,'B. Expenditures'!N523,IF('B. Expenditures'!$AC523=Sheet1!$B$4,'B. Expenditures'!Z523,IF($AC523=Sheet1!$B$3,'B. Expenditures'!T523,\"\")))","v":""},{"$f":"IF($AC523=Sheet1!$B$2,'B. Expenditures'!O523,IF('B. Expenditures'!$AC523=Sheet1!$B$4,'B. Expenditures'!AA523,IF($AC523=Sheet1!$B$3,'B. Expenditures'!U523,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I524)*K524, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E524/'A. Revenue'!$C$30), ('B. Expenditures'!$F524/'A. Revenue'!$D$30), ('B. Expenditures'!$G524/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E524/'A. Revenue'!$C$30), ('B. Expenditures'!$F524/'A. Revenue'!$D$30), ('B. Expenditures'!$G524/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E524/'A. Revenue'!$C$30), ('B. Expenditures'!$F524/'A. Revenue'!$D$30), ('B. Expenditures'!$G524/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E524/'A. Revenue'!$C$30), ('B. Expenditures'!$F524/'A. Revenue'!$D$30), ('B. Expenditures'!$G524/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E524/'A. Revenue'!$C$30), ('B. Expenditures'!$F524/'A. Revenue'!$D$30), ('B. Expenditures'!$G524/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC524=Sheet1!$B$2,'B. Expenditures'!K524,IF('B. Expenditures'!$AC524=Sheet1!$B$4,'B. Expenditures'!W524,IF($AC524=Sheet1!$B$3,'B. Expenditures'!Q524,\"\")))","v":""},{"$f":"IF($AC524=Sheet1!$B$2,'B. Expenditures'!L524,IF('B. Expenditures'!$AC524=Sheet1!$B$4,'B. Expenditures'!X524,IF($AC524=Sheet1!$B$3,'B. Expenditures'!R524,\"\")))","v":""},{"$f":"IF($AC524=Sheet1!$B$2,'B. Expenditures'!M524,IF('B. Expenditures'!$AC524=Sheet1!$B$4,'B. Expenditures'!Y524,IF($AC524=Sheet1!$B$3,'B. Expenditures'!S524,\"\")))","v":""},{"$f":"IF($AC524=Sheet1!$B$2,'B. Expenditures'!N524,IF('B. Expenditures'!$AC524=Sheet1!$B$4,'B. Expenditures'!Z524,IF($AC524=Sheet1!$B$3,'B. Expenditures'!T524,\"\")))","v":""},{"$f":"IF($AC524=Sheet1!$B$2,'B. Expenditures'!O524,IF('B. Expenditures'!$AC524=Sheet1!$B$4,'B. Expenditures'!AA524,IF($AC524=Sheet1!$B$3,'B. Expenditures'!U524,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I525)*K525, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E525/'A. Revenue'!$C$30), ('B. Expenditures'!$F525/'A. Revenue'!$D$30), ('B. Expenditures'!$G525/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E525/'A. Revenue'!$C$30), ('B. Expenditures'!$F525/'A. Revenue'!$D$30), ('B. Expenditures'!$G525/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E525/'A. Revenue'!$C$30), ('B. Expenditures'!$F525/'A. Revenue'!$D$30), ('B. Expenditures'!$G525/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E525/'A. Revenue'!$C$30), ('B. Expenditures'!$F525/'A. Revenue'!$D$30), ('B. Expenditures'!$G525/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E525/'A. Revenue'!$C$30), ('B. Expenditures'!$F525/'A. Revenue'!$D$30), ('B. Expenditures'!$G525/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC525=Sheet1!$B$2,'B. Expenditures'!K525,IF('B. Expenditures'!$AC525=Sheet1!$B$4,'B. Expenditures'!W525,IF($AC525=Sheet1!$B$3,'B. Expenditures'!Q525,\"\")))","v":""},{"$f":"IF($AC525=Sheet1!$B$2,'B. Expenditures'!L525,IF('B. Expenditures'!$AC525=Sheet1!$B$4,'B. Expenditures'!X525,IF($AC525=Sheet1!$B$3,'B. Expenditures'!R525,\"\")))","v":""},{"$f":"IF($AC525=Sheet1!$B$2,'B. Expenditures'!M525,IF('B. Expenditures'!$AC525=Sheet1!$B$4,'B. Expenditures'!Y525,IF($AC525=Sheet1!$B$3,'B. Expenditures'!S525,\"\")))","v":""},{"$f":"IF($AC525=Sheet1!$B$2,'B. Expenditures'!N525,IF('B. Expenditures'!$AC525=Sheet1!$B$4,'B. Expenditures'!Z525,IF($AC525=Sheet1!$B$3,'B. Expenditures'!T525,\"\")))","v":""},{"$f":"IF($AC525=Sheet1!$B$2,'B. Expenditures'!O525,IF('B. Expenditures'!$AC525=Sheet1!$B$4,'B. Expenditures'!AA525,IF($AC525=Sheet1!$B$3,'B. Expenditures'!U525,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I526)*K526, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E526/'A. Revenue'!$C$30), ('B. Expenditures'!$F526/'A. Revenue'!$D$30), ('B. Expenditures'!$G526/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E526/'A. Revenue'!$C$30), ('B. Expenditures'!$F526/'A. Revenue'!$D$30), ('B. Expenditures'!$G526/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E526/'A. Revenue'!$C$30), ('B. Expenditures'!$F526/'A. Revenue'!$D$30), ('B. Expenditures'!$G526/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E526/'A. Revenue'!$C$30), ('B. Expenditures'!$F526/'A. Revenue'!$D$30), ('B. Expenditures'!$G526/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E526/'A. Revenue'!$C$30), ('B. Expenditures'!$F526/'A. Revenue'!$D$30), ('B. Expenditures'!$G526/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC526=Sheet1!$B$2,'B. Expenditures'!K526,IF('B. Expenditures'!$AC526=Sheet1!$B$4,'B. Expenditures'!W526,IF($AC526=Sheet1!$B$3,'B. Expenditures'!Q526,\"\")))","v":""},{"$f":"IF($AC526=Sheet1!$B$2,'B. Expenditures'!L526,IF('B. Expenditures'!$AC526=Sheet1!$B$4,'B. Expenditures'!X526,IF($AC526=Sheet1!$B$3,'B. Expenditures'!R526,\"\")))","v":""},{"$f":"IF($AC526=Sheet1!$B$2,'B. Expenditures'!M526,IF('B. Expenditures'!$AC526=Sheet1!$B$4,'B. Expenditures'!Y526,IF($AC526=Sheet1!$B$3,'B. Expenditures'!S526,\"\")))","v":""},{"$f":"IF($AC526=Sheet1!$B$2,'B. Expenditures'!N526,IF('B. Expenditures'!$AC526=Sheet1!$B$4,'B. Expenditures'!Z526,IF($AC526=Sheet1!$B$3,'B. Expenditures'!T526,\"\")))","v":""},{"$f":"IF($AC526=Sheet1!$B$2,'B. Expenditures'!O526,IF('B. Expenditures'!$AC526=Sheet1!$B$4,'B. Expenditures'!AA526,IF($AC526=Sheet1!$B$3,'B. Expenditures'!U526,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I527)*K527, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E527/'A. Revenue'!$C$30), ('B. Expenditures'!$F527/'A. Revenue'!$D$30), ('B. Expenditures'!$G527/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E527/'A. Revenue'!$C$30), ('B. Expenditures'!$F527/'A. Revenue'!$D$30), ('B. Expenditures'!$G527/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E527/'A. Revenue'!$C$30), ('B. Expenditures'!$F527/'A. Revenue'!$D$30), ('B. Expenditures'!$G527/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E527/'A. Revenue'!$C$30), ('B. Expenditures'!$F527/'A. Revenue'!$D$30), ('B. Expenditures'!$G527/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E527/'A. Revenue'!$C$30), ('B. Expenditures'!$F527/'A. Revenue'!$D$30), ('B. Expenditures'!$G527/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC527=Sheet1!$B$2,'B. Expenditures'!K527,IF('B. Expenditures'!$AC527=Sheet1!$B$4,'B. Expenditures'!W527,IF($AC527=Sheet1!$B$3,'B. Expenditures'!Q527,\"\")))","v":""},{"$f":"IF($AC527=Sheet1!$B$2,'B. Expenditures'!L527,IF('B. Expenditures'!$AC527=Sheet1!$B$4,'B. Expenditures'!X527,IF($AC527=Sheet1!$B$3,'B. Expenditures'!R527,\"\")))","v":""},{"$f":"IF($AC527=Sheet1!$B$2,'B. Expenditures'!M527,IF('B. Expenditures'!$AC527=Sheet1!$B$4,'B. Expenditures'!Y527,IF($AC527=Sheet1!$B$3,'B. Expenditures'!S527,\"\")))","v":""},{"$f":"IF($AC527=Sheet1!$B$2,'B. Expenditures'!N527,IF('B. Expenditures'!$AC527=Sheet1!$B$4,'B. Expenditures'!Z527,IF($AC527=Sheet1!$B$3,'B. Expenditures'!T527,\"\")))","v":""},{"$f":"IF($AC527=Sheet1!$B$2,'B. Expenditures'!O527,IF('B. Expenditures'!$AC527=Sheet1!$B$4,'B. Expenditures'!AA527,IF($AC527=Sheet1!$B$3,'B. Expenditures'!U527,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I528)*K528, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E528/'A. Revenue'!$C$30), ('B. Expenditures'!$F528/'A. Revenue'!$D$30), ('B. Expenditures'!$G528/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E528/'A. Revenue'!$C$30), ('B. Expenditures'!$F528/'A. Revenue'!$D$30), ('B. Expenditures'!$G528/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E528/'A. Revenue'!$C$30), ('B. Expenditures'!$F528/'A. Revenue'!$D$30), ('B. Expenditures'!$G528/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E528/'A. Revenue'!$C$30), ('B. Expenditures'!$F528/'A. Revenue'!$D$30), ('B. Expenditures'!$G528/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E528/'A. Revenue'!$C$30), ('B. Expenditures'!$F528/'A. Revenue'!$D$30), ('B. Expenditures'!$G528/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC528=Sheet1!$B$2,'B. Expenditures'!K528,IF('B. Expenditures'!$AC528=Sheet1!$B$4,'B. Expenditures'!W528,IF($AC528=Sheet1!$B$3,'B. Expenditures'!Q528,\"\")))","v":""},{"$f":"IF($AC528=Sheet1!$B$2,'B. Expenditures'!L528,IF('B. Expenditures'!$AC528=Sheet1!$B$4,'B. Expenditures'!X528,IF($AC528=Sheet1!$B$3,'B. Expenditures'!R528,\"\")))","v":""},{"$f":"IF($AC528=Sheet1!$B$2,'B. Expenditures'!M528,IF('B. Expenditures'!$AC528=Sheet1!$B$4,'B. Expenditures'!Y528,IF($AC528=Sheet1!$B$3,'B. Expenditures'!S528,\"\")))","v":""},{"$f":"IF($AC528=Sheet1!$B$2,'B. Expenditures'!N528,IF('B. Expenditures'!$AC528=Sheet1!$B$4,'B. Expenditures'!Z528,IF($AC528=Sheet1!$B$3,'B. Expenditures'!T528,\"\")))","v":""},{"$f":"IF($AC528=Sheet1!$B$2,'B. Expenditures'!O528,IF('B. Expenditures'!$AC528=Sheet1!$B$4,'B. Expenditures'!AA528,IF($AC528=Sheet1!$B$3,'B. Expenditures'!U528,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I529)*K529, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E529/'A. Revenue'!$C$30), ('B. Expenditures'!$F529/'A. Revenue'!$D$30), ('B. Expenditures'!$G529/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E529/'A. Revenue'!$C$30), ('B. Expenditures'!$F529/'A. Revenue'!$D$30), ('B. Expenditures'!$G529/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E529/'A. Revenue'!$C$30), ('B. Expenditures'!$F529/'A. Revenue'!$D$30), ('B. Expenditures'!$G529/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E529/'A. Revenue'!$C$30), ('B. Expenditures'!$F529/'A. Revenue'!$D$30), ('B. Expenditures'!$G529/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E529/'A. Revenue'!$C$30), ('B. Expenditures'!$F529/'A. Revenue'!$D$30), ('B. Expenditures'!$G529/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC529=Sheet1!$B$2,'B. Expenditures'!K529,IF('B. Expenditures'!$AC529=Sheet1!$B$4,'B. Expenditures'!W529,IF($AC529=Sheet1!$B$3,'B. Expenditures'!Q529,\"\")))","v":""},{"$f":"IF($AC529=Sheet1!$B$2,'B. Expenditures'!L529,IF('B. Expenditures'!$AC529=Sheet1!$B$4,'B. Expenditures'!X529,IF($AC529=Sheet1!$B$3,'B. Expenditures'!R529,\"\")))","v":""},{"$f":"IF($AC529=Sheet1!$B$2,'B. Expenditures'!M529,IF('B. Expenditures'!$AC529=Sheet1!$B$4,'B. Expenditures'!Y529,IF($AC529=Sheet1!$B$3,'B. Expenditures'!S529,\"\")))","v":""},{"$f":"IF($AC529=Sheet1!$B$2,'B. Expenditures'!N529,IF('B. Expenditures'!$AC529=Sheet1!$B$4,'B. Expenditures'!Z529,IF($AC529=Sheet1!$B$3,'B. Expenditures'!T529,\"\")))","v":""},{"$f":"IF($AC529=Sheet1!$B$2,'B. Expenditures'!O529,IF('B. Expenditures'!$AC529=Sheet1!$B$4,'B. Expenditures'!AA529,IF($AC529=Sheet1!$B$3,'B. Expenditures'!U529,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I530)*K530, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E530/'A. Revenue'!$C$30), ('B. Expenditures'!$F530/'A. Revenue'!$D$30), ('B. Expenditures'!$G530/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E530/'A. Revenue'!$C$30), ('B. Expenditures'!$F530/'A. Revenue'!$D$30), ('B. Expenditures'!$G530/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E530/'A. Revenue'!$C$30), ('B. Expenditures'!$F530/'A. Revenue'!$D$30), ('B. Expenditures'!$G530/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E530/'A. Revenue'!$C$30), ('B. Expenditures'!$F530/'A. Revenue'!$D$30), ('B. Expenditures'!$G530/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E530/'A. Revenue'!$C$30), ('B. Expenditures'!$F530/'A. Revenue'!$D$30), ('B. Expenditures'!$G530/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC530=Sheet1!$B$2,'B. Expenditures'!K530,IF('B. Expenditures'!$AC530=Sheet1!$B$4,'B. Expenditures'!W530,IF($AC530=Sheet1!$B$3,'B. Expenditures'!Q530,\"\")))","v":""},{"$f":"IF($AC530=Sheet1!$B$2,'B. Expenditures'!L530,IF('B. Expenditures'!$AC530=Sheet1!$B$4,'B. Expenditures'!X530,IF($AC530=Sheet1!$B$3,'B. Expenditures'!R530,\"\")))","v":""},{"$f":"IF($AC530=Sheet1!$B$2,'B. Expenditures'!M530,IF('B. Expenditures'!$AC530=Sheet1!$B$4,'B. Expenditures'!Y530,IF($AC530=Sheet1!$B$3,'B. Expenditures'!S530,\"\")))","v":""},{"$f":"IF($AC530=Sheet1!$B$2,'B. Expenditures'!N530,IF('B. Expenditures'!$AC530=Sheet1!$B$4,'B. Expenditures'!Z530,IF($AC530=Sheet1!$B$3,'B. Expenditures'!T530,\"\")))","v":""},{"$f":"IF($AC530=Sheet1!$B$2,'B. Expenditures'!O530,IF('B. Expenditures'!$AC530=Sheet1!$B$4,'B. Expenditures'!AA530,IF($AC530=Sheet1!$B$3,'B. Expenditures'!U530,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I531)*K531, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E531/'A. Revenue'!$C$30), ('B. Expenditures'!$F531/'A. Revenue'!$D$30), ('B. Expenditures'!$G531/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E531/'A. Revenue'!$C$30), ('B. Expenditures'!$F531/'A. Revenue'!$D$30), ('B. Expenditures'!$G531/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E531/'A. Revenue'!$C$30), ('B. Expenditures'!$F531/'A. Revenue'!$D$30), ('B. Expenditures'!$G531/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E531/'A. Revenue'!$C$30), ('B. Expenditures'!$F531/'A. Revenue'!$D$30), ('B. Expenditures'!$G531/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E531/'A. Revenue'!$C$30), ('B. Expenditures'!$F531/'A. Revenue'!$D$30), ('B. Expenditures'!$G531/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC531=Sheet1!$B$2,'B. Expenditures'!K531,IF('B. Expenditures'!$AC531=Sheet1!$B$4,'B. Expenditures'!W531,IF($AC531=Sheet1!$B$3,'B. Expenditures'!Q531,\"\")))","v":""},{"$f":"IF($AC531=Sheet1!$B$2,'B. Expenditures'!L531,IF('B. Expenditures'!$AC531=Sheet1!$B$4,'B. Expenditures'!X531,IF($AC531=Sheet1!$B$3,'B. Expenditures'!R531,\"\")))","v":""},{"$f":"IF($AC531=Sheet1!$B$2,'B. Expenditures'!M531,IF('B. Expenditures'!$AC531=Sheet1!$B$4,'B. Expenditures'!Y531,IF($AC531=Sheet1!$B$3,'B. Expenditures'!S531,\"\")))","v":""},{"$f":"IF($AC531=Sheet1!$B$2,'B. Expenditures'!N531,IF('B. Expenditures'!$AC531=Sheet1!$B$4,'B. Expenditures'!Z531,IF($AC531=Sheet1!$B$3,'B. Expenditures'!T531,\"\")))","v":""},{"$f":"IF($AC531=Sheet1!$B$2,'B. Expenditures'!O531,IF('B. Expenditures'!$AC531=Sheet1!$B$4,'B. Expenditures'!AA531,IF($AC531=Sheet1!$B$3,'B. Expenditures'!U531,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I532)*K532, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E532/'A. Revenue'!$C$30), ('B. Expenditures'!$F532/'A. Revenue'!$D$30), ('B. Expenditures'!$G532/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E532/'A. Revenue'!$C$30), ('B. Expenditures'!$F532/'A. Revenue'!$D$30), ('B. Expenditures'!$G532/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E532/'A. Revenue'!$C$30), ('B. Expenditures'!$F532/'A. Revenue'!$D$30), ('B. Expenditures'!$G532/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E532/'A. Revenue'!$C$30), ('B. Expenditures'!$F532/'A. Revenue'!$D$30), ('B. Expenditures'!$G532/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E532/'A. Revenue'!$C$30), ('B. Expenditures'!$F532/'A. Revenue'!$D$30), ('B. Expenditures'!$G532/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC532=Sheet1!$B$2,'B. Expenditures'!K532,IF('B. Expenditures'!$AC532=Sheet1!$B$4,'B. Expenditures'!W532,IF($AC532=Sheet1!$B$3,'B. Expenditures'!Q532,\"\")))","v":""},{"$f":"IF($AC532=Sheet1!$B$2,'B. Expenditures'!L532,IF('B. Expenditures'!$AC532=Sheet1!$B$4,'B. Expenditures'!X532,IF($AC532=Sheet1!$B$3,'B. Expenditures'!R532,\"\")))","v":""},{"$f":"IF($AC532=Sheet1!$B$2,'B. Expenditures'!M532,IF('B. Expenditures'!$AC532=Sheet1!$B$4,'B. Expenditures'!Y532,IF($AC532=Sheet1!$B$3,'B. Expenditures'!S532,\"\")))","v":""},{"$f":"IF($AC532=Sheet1!$B$2,'B. Expenditures'!N532,IF('B. Expenditures'!$AC532=Sheet1!$B$4,'B. Expenditures'!Z532,IF($AC532=Sheet1!$B$3,'B. Expenditures'!T532,\"\")))","v":""},{"$f":"IF($AC532=Sheet1!$B$2,'B. Expenditures'!O532,IF('B. Expenditures'!$AC532=Sheet1!$B$4,'B. Expenditures'!AA532,IF($AC532=Sheet1!$B$3,'B. Expenditures'!U532,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,,-E533,G533), \"\")","v":""},null,"",{"$f":"IFERROR((1+$I533)*K533, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E533/'A. Revenue'!$C$30), ('B. Expenditures'!$F533/'A. Revenue'!$D$30), ('B. Expenditures'!$G533/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E533/'A. Revenue'!$C$30), ('B. Expenditures'!$F533/'A. Revenue'!$D$30), ('B. Expenditures'!$G533/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E533/'A. Revenue'!$C$30), ('B. Expenditures'!$F533/'A. Revenue'!$D$30), ('B. Expenditures'!$G533/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E533/'A. Revenue'!$C$30), ('B. Expenditures'!$F533/'A. Revenue'!$D$30), ('B. Expenditures'!$G533/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E533/'A. Revenue'!$C$30), ('B. Expenditures'!$F533/'A. Revenue'!$D$30), ('B. Expenditures'!$G533/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC533=Sheet1!$B$2,'B. Expenditures'!K533,IF('B. Expenditures'!$AC533=Sheet1!$B$4,'B. Expenditures'!W533,IF($AC533=Sheet1!$B$3,'B. Expenditures'!Q533,\"\")))","v":""},{"$f":"IF($AC533=Sheet1!$B$2,'B. Expenditures'!L533,IF('B. Expenditures'!$AC533=Sheet1!$B$4,'B. Expenditures'!X533,IF($AC533=Sheet1!$B$3,'B. Expenditures'!R533,\"\")))","v":""},{"$f":"IF($AC533=Sheet1!$B$2,'B. Expenditures'!M533,IF('B. Expenditures'!$AC533=Sheet1!$B$4,'B. Expenditures'!Y533,IF($AC533=Sheet1!$B$3,'B. Expenditures'!S533,\"\")))","v":""},{"$f":"IF($AC533=Sheet1!$B$2,'B. Expenditures'!N533,IF('B. Expenditures'!$AC533=Sheet1!$B$4,'B. Expenditures'!Z533,IF($AC533=Sheet1!$B$3,'B. Expenditures'!T533,\"\")))","v":""},{"$f":"IF($AC533=Sheet1!$B$2,'B. Expenditures'!O533,IF('B. Expenditures'!$AC533=Sheet1!$B$4,'B. Expenditures'!AA533,IF($AC533=Sheet1!$B$3,'B. Expenditures'!U533,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I534)*K534, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E534/'A. Revenue'!$C$30), ('B. Expenditures'!$F534/'A. Revenue'!$D$30), ('B. Expenditures'!$G534/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E534/'A. Revenue'!$C$30), ('B. Expenditures'!$F534/'A. Revenue'!$D$30), ('B. Expenditures'!$G534/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E534/'A. Revenue'!$C$30), ('B. Expenditures'!$F534/'A. Revenue'!$D$30), ('B. Expenditures'!$G534/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E534/'A. Revenue'!$C$30), ('B. Expenditures'!$F534/'A. Revenue'!$D$30), ('B. Expenditures'!$G534/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E534/'A. Revenue'!$C$30), ('B. Expenditures'!$F534/'A. Revenue'!$D$30), ('B. Expenditures'!$G534/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC534=Sheet1!$B$2,'B. Expenditures'!K534,IF('B. Expenditures'!$AC534=Sheet1!$B$4,'B. Expenditures'!W534,IF($AC534=Sheet1!$B$3,'B. Expenditures'!Q534,\"\")))","v":""},{"$f":"IF($AC534=Sheet1!$B$2,'B. Expenditures'!L534,IF('B. Expenditures'!$AC534=Sheet1!$B$4,'B. Expenditures'!X534,IF($AC534=Sheet1!$B$3,'B. Expenditures'!R534,\"\")))","v":""},{"$f":"IF($AC534=Sheet1!$B$2,'B. Expenditures'!M534,IF('B. Expenditures'!$AC534=Sheet1!$B$4,'B. Expenditures'!Y534,IF($AC534=Sheet1!$B$3,'B. Expenditures'!S534,\"\")))","v":""},{"$f":"IF($AC534=Sheet1!$B$2,'B. Expenditures'!N534,IF('B. Expenditures'!$AC534=Sheet1!$B$4,'B. Expenditures'!Z534,IF($AC534=Sheet1!$B$3,'B. Expenditures'!T534,\"\")))","v":""},{"$f":"IF($AC534=Sheet1!$B$2,'B. Expenditures'!O534,IF('B. Expenditures'!$AC534=Sheet1!$B$4,'B. Expenditures'!AA534,IF($AC534=Sheet1!$B$3,'B. Expenditures'!U534,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I535)*K535, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E535/'A. Revenue'!$C$30), ('B. Expenditures'!$F535/'A. Revenue'!$D$30), ('B. Expenditures'!$G535/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E535/'A. Revenue'!$C$30), ('B. Expenditures'!$F535/'A. Revenue'!$D$30), ('B. Expenditures'!$G535/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E535/'A. Revenue'!$C$30), ('B. Expenditures'!$F535/'A. Revenue'!$D$30), ('B. Expenditures'!$G535/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E535/'A. Revenue'!$C$30), ('B. Expenditures'!$F535/'A. Revenue'!$D$30), ('B. Expenditures'!$G535/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E535/'A. Revenue'!$C$30), ('B. Expenditures'!$F535/'A. Revenue'!$D$30), ('B. Expenditures'!$G535/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC535=Sheet1!$B$2,'B. Expenditures'!K535,IF('B. Expenditures'!$AC535=Sheet1!$B$4,'B. Expenditures'!W535,IF($AC535=Sheet1!$B$3,'B. Expenditures'!Q535,\"\")))","v":""},{"$f":"IF($AC535=Sheet1!$B$2,'B. Expenditures'!L535,IF('B. Expenditures'!$AC535=Sheet1!$B$4,'B. Expenditures'!X535,IF($AC535=Sheet1!$B$3,'B. Expenditures'!R535,\"\")))","v":""},{"$f":"IF($AC535=Sheet1!$B$2,'B. Expenditures'!M535,IF('B. Expenditures'!$AC535=Sheet1!$B$4,'B. Expenditures'!Y535,IF($AC535=Sheet1!$B$3,'B. Expenditures'!S535,\"\")))","v":""},{"$f":"IF($AC535=Sheet1!$B$2,'B. Expenditures'!N535,IF('B. Expenditures'!$AC535=Sheet1!$B$4,'B. Expenditures'!Z535,IF($AC535=Sheet1!$B$3,'B. Expenditures'!T535,\"\")))","v":""},{"$f":"IF($AC535=Sheet1!$B$2,'B. Expenditures'!O535,IF('B. Expenditures'!$AC535=Sheet1!$B$4,'B. Expenditures'!AA535,IF($AC535=Sheet1!$B$3,'B. Expenditures'!U535,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I536)*K536, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E536/'A. Revenue'!$C$30), ('B. Expenditures'!$F536/'A. Revenue'!$D$30), ('B. Expenditures'!$G536/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E536/'A. Revenue'!$C$30), ('B. Expenditures'!$F536/'A. Revenue'!$D$30), ('B. Expenditures'!$G536/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E536/'A. Revenue'!$C$30), ('B. Expenditures'!$F536/'A. Revenue'!$D$30), ('B. Expenditures'!$G536/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E536/'A. Revenue'!$C$30), ('B. Expenditures'!$F536/'A. Revenue'!$D$30), ('B. Expenditures'!$G536/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E536/'A. Revenue'!$C$30), ('B. Expenditures'!$F536/'A. Revenue'!$D$30), ('B. Expenditures'!$G536/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC536=Sheet1!$B$2,'B. Expenditures'!K536,IF('B. Expenditures'!$AC536=Sheet1!$B$4,'B. Expenditures'!W536,IF($AC536=Sheet1!$B$3,'B. Expenditures'!Q536,\"\")))","v":""},{"$f":"IF($AC536=Sheet1!$B$2,'B. Expenditures'!L536,IF('B. Expenditures'!$AC536=Sheet1!$B$4,'B. Expenditures'!X536,IF($AC536=Sheet1!$B$3,'B. Expenditures'!R536,\"\")))","v":""},{"$f":"IF($AC536=Sheet1!$B$2,'B. Expenditures'!M536,IF('B. Expenditures'!$AC536=Sheet1!$B$4,'B. Expenditures'!Y536,IF($AC536=Sheet1!$B$3,'B. Expenditures'!S536,\"\")))","v":""},{"$f":"IF($AC536=Sheet1!$B$2,'B. Expenditures'!N536,IF('B. Expenditures'!$AC536=Sheet1!$B$4,'B. Expenditures'!Z536,IF($AC536=Sheet1!$B$3,'B. Expenditures'!T536,\"\")))","v":""},{"$f":"IF($AC536=Sheet1!$B$2,'B. Expenditures'!O536,IF('B. Expenditures'!$AC536=Sheet1!$B$4,'B. Expenditures'!AA536,IF($AC536=Sheet1!$B$3,'B. Expenditures'!U536,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I537)*K537, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E537/'A. Revenue'!$C$30), ('B. Expenditures'!$F537/'A. Revenue'!$D$30), ('B. Expenditures'!$G537/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E537/'A. Revenue'!$C$30), ('B. Expenditures'!$F537/'A. Revenue'!$D$30), ('B. Expenditures'!$G537/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E537/'A. Revenue'!$C$30), ('B. Expenditures'!$F537/'A. Revenue'!$D$30), ('B. Expenditures'!$G537/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E537/'A. Revenue'!$C$30), ('B. Expenditures'!$F537/'A. Revenue'!$D$30), ('B. Expenditures'!$G537/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E537/'A. Revenue'!$C$30), ('B. Expenditures'!$F537/'A. Revenue'!$D$30), ('B. Expenditures'!$G537/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC537=Sheet1!$B$2,'B. Expenditures'!K537,IF('B. Expenditures'!$AC537=Sheet1!$B$4,'B. Expenditures'!W537,IF($AC537=Sheet1!$B$3,'B. Expenditures'!Q537,\"\")))","v":""},{"$f":"IF($AC537=Sheet1!$B$2,'B. Expenditures'!L537,IF('B. Expenditures'!$AC537=Sheet1!$B$4,'B. Expenditures'!X537,IF($AC537=Sheet1!$B$3,'B. Expenditures'!R537,\"\")))","v":""},{"$f":"IF($AC537=Sheet1!$B$2,'B. Expenditures'!M537,IF('B. Expenditures'!$AC537=Sheet1!$B$4,'B. Expenditures'!Y537,IF($AC537=Sheet1!$B$3,'B. Expenditures'!S537,\"\")))","v":""},{"$f":"IF($AC537=Sheet1!$B$2,'B. Expenditures'!N537,IF('B. Expenditures'!$AC537=Sheet1!$B$4,'B. Expenditures'!Z537,IF($AC537=Sheet1!$B$3,'B. Expenditures'!T537,\"\")))","v":""},{"$f":"IF($AC537=Sheet1!$B$2,'B. Expenditures'!O537,IF('B. Expenditures'!$AC537=Sheet1!$B$4,'B. Expenditures'!AA537,IF($AC537=Sheet1!$B$3,'B. Expenditures'!U537,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I538)*K538, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E538/'A. Revenue'!$C$30), ('B. Expenditures'!$F538/'A. Revenue'!$D$30), ('B. Expenditures'!$G538/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E538/'A. Revenue'!$C$30), ('B. Expenditures'!$F538/'A. Revenue'!$D$30), ('B. Expenditures'!$G538/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E538/'A. Revenue'!$C$30), ('B. Expenditures'!$F538/'A. Revenue'!$D$30), ('B. Expenditures'!$G538/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E538/'A. Revenue'!$C$30), ('B. Expenditures'!$F538/'A. Revenue'!$D$30), ('B. Expenditures'!$G538/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E538/'A. Revenue'!$C$30), ('B. Expenditures'!$F538/'A. Revenue'!$D$30), ('B. Expenditures'!$G538/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC538=Sheet1!$B$2,'B. Expenditures'!K538,IF('B. Expenditures'!$AC538=Sheet1!$B$4,'B. Expenditures'!W538,IF($AC538=Sheet1!$B$3,'B. Expenditures'!Q538,\"\")))","v":""},{"$f":"IF($AC538=Sheet1!$B$2,'B. Expenditures'!L538,IF('B. Expenditures'!$AC538=Sheet1!$B$4,'B. Expenditures'!X538,IF($AC538=Sheet1!$B$3,'B. Expenditures'!R538,\"\")))","v":""},{"$f":"IF($AC538=Sheet1!$B$2,'B. Expenditures'!M538,IF('B. Expenditures'!$AC538=Sheet1!$B$4,'B. Expenditures'!Y538,IF($AC538=Sheet1!$B$3,'B. Expenditures'!S538,\"\")))","v":""},{"$f":"IF($AC538=Sheet1!$B$2,'B. Expenditures'!N538,IF('B. Expenditures'!$AC538=Sheet1!$B$4,'B. Expenditures'!Z538,IF($AC538=Sheet1!$B$3,'B. Expenditures'!T538,\"\")))","v":""},{"$f":"IF($AC538=Sheet1!$B$2,'B. Expenditures'!O538,IF('B. Expenditures'!$AC538=Sheet1!$B$4,'B. Expenditures'!AA538,IF($AC538=Sheet1!$B$3,'B. Expenditures'!U538,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I539)*K539, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E539/'A. Revenue'!$C$30), ('B. Expenditures'!$F539/'A. Revenue'!$D$30), ('B. Expenditures'!$G539/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E539/'A. Revenue'!$C$30), ('B. Expenditures'!$F539/'A. Revenue'!$D$30), ('B. Expenditures'!$G539/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E539/'A. Revenue'!$C$30), ('B. Expenditures'!$F539/'A. Revenue'!$D$30), ('B. Expenditures'!$G539/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E539/'A. Revenue'!$C$30), ('B. Expenditures'!$F539/'A. Revenue'!$D$30), ('B. Expenditures'!$G539/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E539/'A. Revenue'!$C$30), ('B. Expenditures'!$F539/'A. Revenue'!$D$30), ('B. Expenditures'!$G539/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC539=Sheet1!$B$2,'B. Expenditures'!K539,IF('B. Expenditures'!$AC539=Sheet1!$B$4,'B. Expenditures'!W539,IF($AC539=Sheet1!$B$3,'B. Expenditures'!Q539,\"\")))","v":""},{"$f":"IF($AC539=Sheet1!$B$2,'B. Expenditures'!L539,IF('B. Expenditures'!$AC539=Sheet1!$B$4,'B. Expenditures'!X539,IF($AC539=Sheet1!$B$3,'B. Expenditures'!R539,\"\")))","v":""},{"$f":"IF($AC539=Sheet1!$B$2,'B. Expenditures'!M539,IF('B. Expenditures'!$AC539=Sheet1!$B$4,'B. Expenditures'!Y539,IF($AC539=Sheet1!$B$3,'B. Expenditures'!S539,\"\")))","v":""},{"$f":"IF($AC539=Sheet1!$B$2,'B. Expenditures'!N539,IF('B. Expenditures'!$AC539=Sheet1!$B$4,'B. Expenditures'!Z539,IF($AC539=Sheet1!$B$3,'B. Expenditures'!T539,\"\")))","v":""},{"$f":"IF($AC539=Sheet1!$B$2,'B. Expenditures'!O539,IF('B. Expenditures'!$AC539=Sheet1!$B$4,'B. Expenditures'!AA539,IF($AC539=Sheet1!$B$3,'B. Expenditures'!U539,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I540)*K540, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E540/'A. Revenue'!$C$30), ('B. Expenditures'!$F540/'A. Revenue'!$D$30), ('B. Expenditures'!$G540/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E540/'A. Revenue'!$C$30), ('B. Expenditures'!$F540/'A. Revenue'!$D$30), ('B. Expenditures'!$G540/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E540/'A. Revenue'!$C$30), ('B. Expenditures'!$F540/'A. Revenue'!$D$30), ('B. Expenditures'!$G540/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E540/'A. Revenue'!$C$30), ('B. Expenditures'!$F540/'A. Revenue'!$D$30), ('B. Expenditures'!$G540/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E540/'A. Revenue'!$C$30), ('B. Expenditures'!$F540/'A. Revenue'!$D$30), ('B. Expenditures'!$G540/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC540=Sheet1!$B$2,'B. Expenditures'!K540,IF('B. Expenditures'!$AC540=Sheet1!$B$4,'B. Expenditures'!W540,IF($AC540=Sheet1!$B$3,'B. Expenditures'!Q540,\"\")))","v":""},{"$f":"IF($AC540=Sheet1!$B$2,'B. Expenditures'!L540,IF('B. Expenditures'!$AC540=Sheet1!$B$4,'B. Expenditures'!X540,IF($AC540=Sheet1!$B$3,'B. Expenditures'!R540,\"\")))","v":""},{"$f":"IF($AC540=Sheet1!$B$2,'B. Expenditures'!M540,IF('B. Expenditures'!$AC540=Sheet1!$B$4,'B. Expenditures'!Y540,IF($AC540=Sheet1!$B$3,'B. Expenditures'!S540,\"\")))","v":""},{"$f":"IF($AC540=Sheet1!$B$2,'B. Expenditures'!N540,IF('B. Expenditures'!$AC540=Sheet1!$B$4,'B. Expenditures'!Z540,IF($AC540=Sheet1!$B$3,'B. Expenditures'!T540,\"\")))","v":""},{"$f":"IF($AC540=Sheet1!$B$2,'B. Expenditures'!O540,IF('B. Expenditures'!$AC540=Sheet1!$B$4,'B. Expenditures'!AA540,IF($AC540=Sheet1!$B$3,'B. Expenditures'!U540,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR((1+$I541)*G541, \"\")","v":""},{"$f":"IFERROR((1+$I541)*K541, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E541/'A. Revenue'!$C$30), ('B. Expenditures'!$F541/'A. Revenue'!$D$30), ('B. Expenditures'!$G541/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E541/'A. Revenue'!$C$30), ('B. Expenditures'!$F541/'A. Revenue'!$D$30), ('B. Expenditures'!$G541/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E541/'A. Revenue'!$C$30), ('B. Expenditures'!$F541/'A. Revenue'!$D$30), ('B. Expenditures'!$G541/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E541/'A. Revenue'!$C$30), ('B. Expenditures'!$F541/'A. Revenue'!$D$30), ('B. Expenditures'!$G541/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E541/'A. Revenue'!$C$30), ('B. Expenditures'!$F541/'A. Revenue'!$D$30), ('B. Expenditures'!$G541/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC541=Sheet1!$B$2,'B. Expenditures'!K541,IF('B. Expenditures'!$AC541=Sheet1!$B$4,'B. Expenditures'!W541,IF($AC541=Sheet1!$B$3,'B. Expenditures'!Q541,\"\")))","v":""},{"$f":"IF($AC541=Sheet1!$B$2,'B. Expenditures'!L541,IF('B. Expenditures'!$AC541=Sheet1!$B$4,'B. Expenditures'!X541,IF($AC541=Sheet1!$B$3,'B. Expenditures'!R541,\"\")))","v":""},{"$f":"IF($AC541=Sheet1!$B$2,'B. Expenditures'!M541,IF('B. Expenditures'!$AC541=Sheet1!$B$4,'B. Expenditures'!Y541,IF($AC541=Sheet1!$B$3,'B. Expenditures'!S541,\"\")))","v":""},{"$f":"IF($AC541=Sheet1!$B$2,'B. Expenditures'!N541,IF('B. Expenditures'!$AC541=Sheet1!$B$4,'B. Expenditures'!Z541,IF($AC541=Sheet1!$B$3,'B. Expenditures'!T541,\"\")))","v":""},{"$f":"IF($AC541=Sheet1!$B$2,'B. Expenditures'!O541,IF('B. Expenditures'!$AC541=Sheet1!$B$4,'B. Expenditures'!AA541,IF($AC541=Sheet1!$B$3,'B. Expenditures'!U541,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I542)*K542, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E542/'A. Revenue'!$C$30), ('B. Expenditures'!$F542/'A. Revenue'!$D$30), ('B. Expenditures'!$G542/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E542/'A. Revenue'!$C$30), ('B. Expenditures'!$F542/'A. Revenue'!$D$30), ('B. Expenditures'!$G542/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E542/'A. Revenue'!$C$30), ('B. Expenditures'!$F542/'A. Revenue'!$D$30), ('B. Expenditures'!$G542/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E542/'A. Revenue'!$C$30), ('B. Expenditures'!$F542/'A. Revenue'!$D$30), ('B. Expenditures'!$G542/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E542/'A. Revenue'!$C$30), ('B. Expenditures'!$F542/'A. Revenue'!$D$30), ('B. Expenditures'!$G542/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC542=Sheet1!$B$2,'B. Expenditures'!K542,IF('B. Expenditures'!$AC542=Sheet1!$B$4,'B. Expenditures'!W542,IF($AC542=Sheet1!$B$3,'B. Expenditures'!Q542,\"\")))","v":""},{"$f":"IF($AC542=Sheet1!$B$2,'B. Expenditures'!L542,IF('B. Expenditures'!$AC542=Sheet1!$B$4,'B. Expenditures'!X542,IF($AC542=Sheet1!$B$3,'B. Expenditures'!R542,\"\")))","v":""},{"$f":"IF($AC542=Sheet1!$B$2,'B. Expenditures'!M542,IF('B. Expenditures'!$AC542=Sheet1!$B$4,'B. Expenditures'!Y542,IF($AC542=Sheet1!$B$3,'B. Expenditures'!S542,\"\")))","v":""},{"$f":"IF($AC542=Sheet1!$B$2,'B. Expenditures'!N542,IF('B. Expenditures'!$AC542=Sheet1!$B$4,'B. Expenditures'!Z542,IF($AC542=Sheet1!$B$3,'B. Expenditures'!T542,\"\")))","v":""},{"$f":"IF($AC542=Sheet1!$B$2,'B. Expenditures'!O542,IF('B. Expenditures'!$AC542=Sheet1!$B$4,'B. Expenditures'!AA542,IF($AC542=Sheet1!$B$3,'B. Expenditures'!U542,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I543)*K543, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E543/'A. Revenue'!$C$30), ('B. Expenditures'!$F543/'A. Revenue'!$D$30), ('B. Expenditures'!$G543/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E543/'A. Revenue'!$C$30), ('B. Expenditures'!$F543/'A. Revenue'!$D$30), ('B. Expenditures'!$G543/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E543/'A. Revenue'!$C$30), ('B. Expenditures'!$F543/'A. Revenue'!$D$30), ('B. Expenditures'!$G543/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E543/'A. Revenue'!$C$30), ('B. Expenditures'!$F543/'A. Revenue'!$D$30), ('B. Expenditures'!$G543/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E543/'A. Revenue'!$C$30), ('B. Expenditures'!$F543/'A. Revenue'!$D$30), ('B. Expenditures'!$G543/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC543=Sheet1!$B$2,'B. Expenditures'!K543,IF('B. Expenditures'!$AC543=Sheet1!$B$4,'B. Expenditures'!W543,IF($AC543=Sheet1!$B$3,'B. Expenditures'!Q543,\"\")))","v":""},{"$f":"IF($AC543=Sheet1!$B$2,'B. Expenditures'!L543,IF('B. Expenditures'!$AC543=Sheet1!$B$4,'B. Expenditures'!X543,IF($AC543=Sheet1!$B$3,'B. Expenditures'!R543,\"\")))","v":""},{"$f":"IF($AC543=Sheet1!$B$2,'B. Expenditures'!M543,IF('B. Expenditures'!$AC543=Sheet1!$B$4,'B. Expenditures'!Y543,IF($AC543=Sheet1!$B$3,'B. Expenditures'!S543,\"\")))","v":""},{"$f":"IF($AC543=Sheet1!$B$2,'B. Expenditures'!N543,IF('B. Expenditures'!$AC543=Sheet1!$B$4,'B. Expenditures'!Z543,IF($AC543=Sheet1!$B$3,'B. Expenditures'!T543,\"\")))","v":""},{"$f":"IF($AC543=Sheet1!$B$2,'B. Expenditures'!O543,IF('B. Expenditures'!$AC543=Sheet1!$B$4,'B. Expenditures'!AA543,IF($AC543=Sheet1!$B$3,'B. Expenditures'!U543,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I544)*K544, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E544/'A. Revenue'!$C$30), ('B. Expenditures'!$F544/'A. Revenue'!$D$30), ('B. Expenditures'!$G544/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E544/'A. Revenue'!$C$30), ('B. Expenditures'!$F544/'A. Revenue'!$D$30), ('B. Expenditures'!$G544/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E544/'A. Revenue'!$C$30), ('B. Expenditures'!$F544/'A. Revenue'!$D$30), ('B. Expenditures'!$G544/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E544/'A. Revenue'!$C$30), ('B. Expenditures'!$F544/'A. Revenue'!$D$30), ('B. Expenditures'!$G544/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E544/'A. Revenue'!$C$30), ('B. Expenditures'!$F544/'A. Revenue'!$D$30), ('B. Expenditures'!$G544/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC544=Sheet1!$B$2,'B. Expenditures'!K544,IF('B. Expenditures'!$AC544=Sheet1!$B$4,'B. Expenditures'!W544,IF($AC544=Sheet1!$B$3,'B. Expenditures'!Q544,\"\")))","v":""},{"$f":"IF($AC544=Sheet1!$B$2,'B. Expenditures'!L544,IF('B. Expenditures'!$AC544=Sheet1!$B$4,'B. Expenditures'!X544,IF($AC544=Sheet1!$B$3,'B. Expenditures'!R544,\"\")))","v":""},{"$f":"IF($AC544=Sheet1!$B$2,'B. Expenditures'!M544,IF('B. Expenditures'!$AC544=Sheet1!$B$4,'B. Expenditures'!Y544,IF($AC544=Sheet1!$B$3,'B. Expenditures'!S544,\"\")))","v":""},{"$f":"IF($AC544=Sheet1!$B$2,'B. Expenditures'!N544,IF('B. Expenditures'!$AC544=Sheet1!$B$4,'B. Expenditures'!Z544,IF($AC544=Sheet1!$B$3,'B. Expenditures'!T544,\"\")))","v":""},{"$f":"IF($AC544=Sheet1!$B$2,'B. Expenditures'!O544,IF('B. Expenditures'!$AC544=Sheet1!$B$4,'B. Expenditures'!AA544,IF($AC544=Sheet1!$B$3,'B. Expenditures'!U544,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I545)*K545, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E545/'A. Revenue'!$C$30), ('B. Expenditures'!$F545/'A. Revenue'!$D$30), ('B. Expenditures'!$G545/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E545/'A. Revenue'!$C$30), ('B. Expenditures'!$F545/'A. Revenue'!$D$30), ('B. Expenditures'!$G545/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E545/'A. Revenue'!$C$30), ('B. Expenditures'!$F545/'A. Revenue'!$D$30), ('B. Expenditures'!$G545/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E545/'A. Revenue'!$C$30), ('B. Expenditures'!$F545/'A. Revenue'!$D$30), ('B. Expenditures'!$G545/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E545/'A. Revenue'!$C$30), ('B. Expenditures'!$F545/'A. Revenue'!$D$30), ('B. Expenditures'!$G545/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC545=Sheet1!$B$2,'B. Expenditures'!K545,IF('B. Expenditures'!$AC545=Sheet1!$B$4,'B. Expenditures'!W545,IF($AC545=Sheet1!$B$3,'B. Expenditures'!Q545,\"\")))","v":""},{"$f":"IF($AC545=Sheet1!$B$2,'B. Expenditures'!L545,IF('B. Expenditures'!$AC545=Sheet1!$B$4,'B. Expenditures'!X545,IF($AC545=Sheet1!$B$3,'B. Expenditures'!R545,\"\")))","v":""},{"$f":"IF($AC545=Sheet1!$B$2,'B. Expenditures'!M545,IF('B. Expenditures'!$AC545=Sheet1!$B$4,'B. Expenditures'!Y545,IF($AC545=Sheet1!$B$3,'B. Expenditures'!S545,\"\")))","v":""},{"$f":"IF($AC545=Sheet1!$B$2,'B. Expenditures'!N545,IF('B. Expenditures'!$AC545=Sheet1!$B$4,'B. Expenditures'!Z545,IF($AC545=Sheet1!$B$3,'B. Expenditures'!T545,\"\")))","v":""},{"$f":"IF($AC545=Sheet1!$B$2,'B. Expenditures'!O545,IF('B. Expenditures'!$AC545=Sheet1!$B$4,'B. Expenditures'!AA545,IF($AC545=Sheet1!$B$3,'B. Expenditures'!U545,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I546)*K546, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E546/'A. Revenue'!$C$30), ('B. Expenditures'!$F546/'A. Revenue'!$D$30), ('B. Expenditures'!$G546/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E546/'A. Revenue'!$C$30), ('B. Expenditures'!$F546/'A. Revenue'!$D$30), ('B. Expenditures'!$G546/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E546/'A. Revenue'!$C$30), ('B. Expenditures'!$F546/'A. Revenue'!$D$30), ('B. Expenditures'!$G546/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E546/'A. Revenue'!$C$30), ('B. Expenditures'!$F546/'A. Revenue'!$D$30), ('B. Expenditures'!$G546/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E546/'A. Revenue'!$C$30), ('B. Expenditures'!$F546/'A. Revenue'!$D$30), ('B. Expenditures'!$G546/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC546=Sheet1!$B$2,'B. Expenditures'!K546,IF('B. Expenditures'!$AC546=Sheet1!$B$4,'B. Expenditures'!W546,IF($AC546=Sheet1!$B$3,'B. Expenditures'!Q546,\"\")))","v":""},{"$f":"IF($AC546=Sheet1!$B$2,'B. Expenditures'!L546,IF('B. Expenditures'!$AC546=Sheet1!$B$4,'B. Expenditures'!X546,IF($AC546=Sheet1!$B$3,'B. Expenditures'!R546,\"\")))","v":""},{"$f":"IF($AC546=Sheet1!$B$2,'B. Expenditures'!M546,IF('B. Expenditures'!$AC546=Sheet1!$B$4,'B. Expenditures'!Y546,IF($AC546=Sheet1!$B$3,'B. Expenditures'!S546,\"\")))","v":""},{"$f":"IF($AC546=Sheet1!$B$2,'B. Expenditures'!N546,IF('B. Expenditures'!$AC546=Sheet1!$B$4,'B. Expenditures'!Z546,IF($AC546=Sheet1!$B$3,'B. Expenditures'!T546,\"\")))","v":""},{"$f":"IF($AC546=Sheet1!$B$2,'B. Expenditures'!O546,IF('B. Expenditures'!$AC546=Sheet1!$B$4,'B. Expenditures'!AA546,IF($AC546=Sheet1!$B$3,'B. Expenditures'!U546,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I547)*K547, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E547/'A. Revenue'!$C$30), ('B. Expenditures'!$F547/'A. Revenue'!$D$30), ('B. Expenditures'!$G547/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E547/'A. Revenue'!$C$30), ('B. Expenditures'!$F547/'A. Revenue'!$D$30), ('B. Expenditures'!$G547/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E547/'A. Revenue'!$C$30), ('B. Expenditures'!$F547/'A. Revenue'!$D$30), ('B. Expenditures'!$G547/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E547/'A. Revenue'!$C$30), ('B. Expenditures'!$F547/'A. Revenue'!$D$30), ('B. Expenditures'!$G547/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E547/'A. Revenue'!$C$30), ('B. Expenditures'!$F547/'A. Revenue'!$D$30), ('B. Expenditures'!$G547/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC547=Sheet1!$B$2,'B. Expenditures'!K547,IF('B. Expenditures'!$AC547=Sheet1!$B$4,'B. Expenditures'!W547,IF($AC547=Sheet1!$B$3,'B. Expenditures'!Q547,\"\")))","v":""},{"$f":"IF($AC547=Sheet1!$B$2,'B. Expenditures'!L547,IF('B. Expenditures'!$AC547=Sheet1!$B$4,'B. Expenditures'!X547,IF($AC547=Sheet1!$B$3,'B. Expenditures'!R547,\"\")))","v":""},{"$f":"IF($AC547=Sheet1!$B$2,'B. Expenditures'!M547,IF('B. Expenditures'!$AC547=Sheet1!$B$4,'B. Expenditures'!Y547,IF($AC547=Sheet1!$B$3,'B. Expenditures'!S547,\"\")))","v":""},{"$f":"IF($AC547=Sheet1!$B$2,'B. Expenditures'!N547,IF('B. Expenditures'!$AC547=Sheet1!$B$4,'B. Expenditures'!Z547,IF($AC547=Sheet1!$B$3,'B. Expenditures'!T547,\"\")))","v":""},{"$f":"IF($AC547=Sheet1!$B$2,'B. Expenditures'!O547,IF('B. Expenditures'!$AC547=Sheet1!$B$4,'B. Expenditures'!AA547,IF($AC547=Sheet1!$B$3,'B. Expenditures'!U547,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I548)*K548, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E548/'A. Revenue'!$C$30), ('B. Expenditures'!$F548/'A. Revenue'!$D$30), ('B. Expenditures'!$G548/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E548/'A. Revenue'!$C$30), ('B. Expenditures'!$F548/'A. Revenue'!$D$30), ('B. Expenditures'!$G548/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E548/'A. Revenue'!$C$30), ('B. Expenditures'!$F548/'A. Revenue'!$D$30), ('B. Expenditures'!$G548/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E548/'A. Revenue'!$C$30), ('B. Expenditures'!$F548/'A. Revenue'!$D$30), ('B. Expenditures'!$G548/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E548/'A. Revenue'!$C$30), ('B. Expenditures'!$F548/'A. Revenue'!$D$30), ('B. Expenditures'!$G548/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC548=Sheet1!$B$2,'B. Expenditures'!K548,IF('B. Expenditures'!$AC548=Sheet1!$B$4,'B. Expenditures'!W548,IF($AC548=Sheet1!$B$3,'B. Expenditures'!Q548,\"\")))","v":""},{"$f":"IF($AC548=Sheet1!$B$2,'B. Expenditures'!L548,IF('B. Expenditures'!$AC548=Sheet1!$B$4,'B. Expenditures'!X548,IF($AC548=Sheet1!$B$3,'B. Expenditures'!R548,\"\")))","v":""},{"$f":"IF($AC548=Sheet1!$B$2,'B. Expenditures'!M548,IF('B. Expenditures'!$AC548=Sheet1!$B$4,'B. Expenditures'!Y548,IF($AC548=Sheet1!$B$3,'B. Expenditures'!S548,\"\")))","v":""},{"$f":"IF($AC548=Sheet1!$B$2,'B. Expenditures'!N548,IF('B. Expenditures'!$AC548=Sheet1!$B$4,'B. Expenditures'!Z548,IF($AC548=Sheet1!$B$3,'B. Expenditures'!T548,\"\")))","v":""},{"$f":"IF($AC548=Sheet1!$B$2,'B. Expenditures'!O548,IF('B. Expenditures'!$AC548=Sheet1!$B$4,'B. Expenditures'!AA548,IF($AC548=Sheet1!$B$3,'B. Expenditures'!U548,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I549)*K549, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E549/'A. Revenue'!$C$30), ('B. Expenditures'!$F549/'A. Revenue'!$D$30), ('B. Expenditures'!$G549/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E549/'A. Revenue'!$C$30), ('B. Expenditures'!$F549/'A. Revenue'!$D$30), ('B. Expenditures'!$G549/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E549/'A. Revenue'!$C$30), ('B. Expenditures'!$F549/'A. Revenue'!$D$30), ('B. Expenditures'!$G549/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E549/'A. Revenue'!$C$30), ('B. Expenditures'!$F549/'A. Revenue'!$D$30), ('B. Expenditures'!$G549/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E549/'A. Revenue'!$C$30), ('B. Expenditures'!$F549/'A. Revenue'!$D$30), ('B. Expenditures'!$G549/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC549=Sheet1!$B$2,'B. Expenditures'!K549,IF('B. Expenditures'!$AC549=Sheet1!$B$4,'B. Expenditures'!W549,IF($AC549=Sheet1!$B$3,'B. Expenditures'!Q549,\"\")))","v":""},{"$f":"IF($AC549=Sheet1!$B$2,'B. Expenditures'!L549,IF('B. Expenditures'!$AC549=Sheet1!$B$4,'B. Expenditures'!X549,IF($AC549=Sheet1!$B$3,'B. Expenditures'!R549,\"\")))","v":""},{"$f":"IF($AC549=Sheet1!$B$2,'B. Expenditures'!M549,IF('B. Expenditures'!$AC549=Sheet1!$B$4,'B. Expenditures'!Y549,IF($AC549=Sheet1!$B$3,'B. Expenditures'!S549,\"\")))","v":""},{"$f":"IF($AC549=Sheet1!$B$2,'B. Expenditures'!N549,IF('B. Expenditures'!$AC549=Sheet1!$B$4,'B. Expenditures'!Z549,IF($AC549=Sheet1!$B$3,'B. Expenditures'!T549,\"\")))","v":""},{"$f":"IF($AC549=Sheet1!$B$2,'B. Expenditures'!O549,IF('B. Expenditures'!$AC549=Sheet1!$B$4,'B. Expenditures'!AA549,IF($AC549=Sheet1!$B$3,'B. Expenditures'!U549,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I550)*K550, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E550/'A. Revenue'!$C$30), ('B. Expenditures'!$F550/'A. Revenue'!$D$30), ('B. Expenditures'!$G550/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E550/'A. Revenue'!$C$30), ('B. Expenditures'!$F550/'A. Revenue'!$D$30), ('B. Expenditures'!$G550/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E550/'A. Revenue'!$C$30), ('B. Expenditures'!$F550/'A. Revenue'!$D$30), ('B. Expenditures'!$G550/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E550/'A. Revenue'!$C$30), ('B. Expenditures'!$F550/'A. Revenue'!$D$30), ('B. Expenditures'!$G550/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E550/'A. Revenue'!$C$30), ('B. Expenditures'!$F550/'A. Revenue'!$D$30), ('B. Expenditures'!$G550/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC550=Sheet1!$B$2,'B. Expenditures'!K550,IF('B. Expenditures'!$AC550=Sheet1!$B$4,'B. Expenditures'!W550,IF($AC550=Sheet1!$B$3,'B. Expenditures'!Q550,\"\")))","v":""},{"$f":"IF($AC550=Sheet1!$B$2,'B. Expenditures'!L550,IF('B. Expenditures'!$AC550=Sheet1!$B$4,'B. Expenditures'!X550,IF($AC550=Sheet1!$B$3,'B. Expenditures'!R550,\"\")))","v":""},{"$f":"IF($AC550=Sheet1!$B$2,'B. Expenditures'!M550,IF('B. Expenditures'!$AC550=Sheet1!$B$4,'B. Expenditures'!Y550,IF($AC550=Sheet1!$B$3,'B. Expenditures'!S550,\"\")))","v":""},{"$f":"IF($AC550=Sheet1!$B$2,'B. Expenditures'!N550,IF('B. Expenditures'!$AC550=Sheet1!$B$4,'B. Expenditures'!Z550,IF($AC550=Sheet1!$B$3,'B. Expenditures'!T550,\"\")))","v":""},{"$f":"IF($AC550=Sheet1!$B$2,'B. Expenditures'!O550,IF('B. Expenditures'!$AC550=Sheet1!$B$4,'B. Expenditures'!AA550,IF($AC550=Sheet1!$B$3,'B. Expenditures'!U550,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I551)*K551, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E551/'A. Revenue'!$C$30), ('B. Expenditures'!$F551/'A. Revenue'!$D$30), ('B. Expenditures'!$G551/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E551/'A. Revenue'!$C$30), ('B. Expenditures'!$F551/'A. Revenue'!$D$30), ('B. Expenditures'!$G551/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E551/'A. Revenue'!$C$30), ('B. Expenditures'!$F551/'A. Revenue'!$D$30), ('B. Expenditures'!$G551/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E551/'A. Revenue'!$C$30), ('B. Expenditures'!$F551/'A. Revenue'!$D$30), ('B. Expenditures'!$G551/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E551/'A. Revenue'!$C$30), ('B. Expenditures'!$F551/'A. Revenue'!$D$30), ('B. Expenditures'!$G551/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC551=Sheet1!$B$2,'B. Expenditures'!K551,IF('B. Expenditures'!$AC551=Sheet1!$B$4,'B. Expenditures'!W551,IF($AC551=Sheet1!$B$3,'B. Expenditures'!Q551,\"\")))","v":""},{"$f":"IF($AC551=Sheet1!$B$2,'B. Expenditures'!L551,IF('B. Expenditures'!$AC551=Sheet1!$B$4,'B. Expenditures'!X551,IF($AC551=Sheet1!$B$3,'B. Expenditures'!R551,\"\")))","v":""},{"$f":"IF($AC551=Sheet1!$B$2,'B. Expenditures'!M551,IF('B. Expenditures'!$AC551=Sheet1!$B$4,'B. Expenditures'!Y551,IF($AC551=Sheet1!$B$3,'B. Expenditures'!S551,\"\")))","v":""},{"$f":"IF($AC551=Sheet1!$B$2,'B. Expenditures'!N551,IF('B. Expenditures'!$AC551=Sheet1!$B$4,'B. Expenditures'!Z551,IF($AC551=Sheet1!$B$3,'B. Expenditures'!T551,\"\")))","v":""},{"$f":"IF($AC551=Sheet1!$B$2,'B. Expenditures'!O551,IF('B. Expenditures'!$AC551=Sheet1!$B$4,'B. Expenditures'!AA551,IF($AC551=Sheet1!$B$3,'B. Expenditures'!U551,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I552)*K552, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E552/'A. Revenue'!$C$30), ('B. Expenditures'!$F552/'A. Revenue'!$D$30), ('B. Expenditures'!$G552/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E552/'A. Revenue'!$C$30), ('B. Expenditures'!$F552/'A. Revenue'!$D$30), ('B. Expenditures'!$G552/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E552/'A. Revenue'!$C$30), ('B. Expenditures'!$F552/'A. Revenue'!$D$30), ('B. Expenditures'!$G552/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E552/'A. Revenue'!$C$30), ('B. Expenditures'!$F552/'A. Revenue'!$D$30), ('B. Expenditures'!$G552/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E552/'A. Revenue'!$C$30), ('B. Expenditures'!$F552/'A. Revenue'!$D$30), ('B. Expenditures'!$G552/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC552=Sheet1!$B$2,'B. Expenditures'!K552,IF('B. Expenditures'!$AC552=Sheet1!$B$4,'B. Expenditures'!W552,IF($AC552=Sheet1!$B$3,'B. Expenditures'!Q552,\"\")))","v":""},{"$f":"IF($AC552=Sheet1!$B$2,'B. Expenditures'!L552,IF('B. Expenditures'!$AC552=Sheet1!$B$4,'B. Expenditures'!X552,IF($AC552=Sheet1!$B$3,'B. Expenditures'!R552,\"\")))","v":""},{"$f":"IF($AC552=Sheet1!$B$2,'B. Expenditures'!M552,IF('B. Expenditures'!$AC552=Sheet1!$B$4,'B. Expenditures'!Y552,IF($AC552=Sheet1!$B$3,'B. Expenditures'!S552,\"\")))","v":""},{"$f":"IF($AC552=Sheet1!$B$2,'B. Expenditures'!N552,IF('B. Expenditures'!$AC552=Sheet1!$B$4,'B. Expenditures'!Z552,IF($AC552=Sheet1!$B$3,'B. Expenditures'!T552,\"\")))","v":""},{"$f":"IF($AC552=Sheet1!$B$2,'B. Expenditures'!O552,IF('B. Expenditures'!$AC552=Sheet1!$B$4,'B. Expenditures'!AA552,IF($AC552=Sheet1!$B$3,'B. Expenditures'!U552,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I553)*K553, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E553/'A. Revenue'!$C$30), ('B. Expenditures'!$F553/'A. Revenue'!$D$30), ('B. Expenditures'!$G553/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E553/'A. Revenue'!$C$30), ('B. Expenditures'!$F553/'A. Revenue'!$D$30), ('B. Expenditures'!$G553/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E553/'A. Revenue'!$C$30), ('B. Expenditures'!$F553/'A. Revenue'!$D$30), ('B. Expenditures'!$G553/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E553/'A. Revenue'!$C$30), ('B. Expenditures'!$F553/'A. Revenue'!$D$30), ('B. Expenditures'!$G553/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E553/'A. Revenue'!$C$30), ('B. Expenditures'!$F553/'A. Revenue'!$D$30), ('B. Expenditures'!$G553/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC553=Sheet1!$B$2,'B. Expenditures'!K553,IF('B. Expenditures'!$AC553=Sheet1!$B$4,'B. Expenditures'!W553,IF($AC553=Sheet1!$B$3,'B. Expenditures'!Q553,\"\")))","v":""},{"$f":"IF($AC553=Sheet1!$B$2,'B. Expenditures'!L553,IF('B. Expenditures'!$AC553=Sheet1!$B$4,'B. Expenditures'!X553,IF($AC553=Sheet1!$B$3,'B. Expenditures'!R553,\"\")))","v":""},{"$f":"IF($AC553=Sheet1!$B$2,'B. Expenditures'!M553,IF('B. Expenditures'!$AC553=Sheet1!$B$4,'B. Expenditures'!Y553,IF($AC553=Sheet1!$B$3,'B. Expenditures'!S553,\"\")))","v":""},{"$f":"IF($AC553=Sheet1!$B$2,'B. Expenditures'!N553,IF('B. Expenditures'!$AC553=Sheet1!$B$4,'B. Expenditures'!Z553,IF($AC553=Sheet1!$B$3,'B. Expenditures'!T553,\"\")))","v":""},{"$f":"IF($AC553=Sheet1!$B$2,'B. Expenditures'!O553,IF('B. Expenditures'!$AC553=Sheet1!$B$4,'B. Expenditures'!AA553,IF($AC553=Sheet1!$B$3,'B. Expenditures'!U553,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I554)*K554, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E554/'A. Revenue'!$C$30), ('B. Expenditures'!$F554/'A. Revenue'!$D$30), ('B. Expenditures'!$G554/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E554/'A. Revenue'!$C$30), ('B. Expenditures'!$F554/'A. Revenue'!$D$30), ('B. Expenditures'!$G554/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E554/'A. Revenue'!$C$30), ('B. Expenditures'!$F554/'A. Revenue'!$D$30), ('B. Expenditures'!$G554/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E554/'A. Revenue'!$C$30), ('B. Expenditures'!$F554/'A. Revenue'!$D$30), ('B. Expenditures'!$G554/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E554/'A. Revenue'!$C$30), ('B. Expenditures'!$F554/'A. Revenue'!$D$30), ('B. Expenditures'!$G554/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC554=Sheet1!$B$2,'B. Expenditures'!K554,IF('B. Expenditures'!$AC554=Sheet1!$B$4,'B. Expenditures'!W554,IF($AC554=Sheet1!$B$3,'B. Expenditures'!Q554,\"\")))","v":""},{"$f":"IF($AC554=Sheet1!$B$2,'B. Expenditures'!L554,IF('B. Expenditures'!$AC554=Sheet1!$B$4,'B. Expenditures'!X554,IF($AC554=Sheet1!$B$3,'B. Expenditures'!R554,\"\")))","v":""},{"$f":"IF($AC554=Sheet1!$B$2,'B. Expenditures'!M554,IF('B. Expenditures'!$AC554=Sheet1!$B$4,'B. Expenditures'!Y554,IF($AC554=Sheet1!$B$3,'B. Expenditures'!S554,\"\")))","v":""},{"$f":"IF($AC554=Sheet1!$B$2,'B. Expenditures'!N554,IF('B. Expenditures'!$AC554=Sheet1!$B$4,'B. Expenditures'!Z554,IF($AC554=Sheet1!$B$3,'B. Expenditures'!T554,\"\")))","v":""},{"$f":"IF($AC554=Sheet1!$B$2,'B. Expenditures'!O554,IF('B. Expenditures'!$AC554=Sheet1!$B$4,'B. Expenditures'!AA554,IF($AC554=Sheet1!$B$3,'B. Expenditures'!U554,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I555)*K555, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E555/'A. Revenue'!$C$30), ('B. Expenditures'!$F555/'A. Revenue'!$D$30), ('B. Expenditures'!$G555/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E555/'A. Revenue'!$C$30), ('B. Expenditures'!$F555/'A. Revenue'!$D$30), ('B. Expenditures'!$G555/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E555/'A. Revenue'!$C$30), ('B. Expenditures'!$F555/'A. Revenue'!$D$30), ('B. Expenditures'!$G555/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E555/'A. Revenue'!$C$30), ('B. Expenditures'!$F555/'A. Revenue'!$D$30), ('B. Expenditures'!$G555/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E555/'A. Revenue'!$C$30), ('B. Expenditures'!$F555/'A. Revenue'!$D$30), ('B. Expenditures'!$G555/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC555=Sheet1!$B$2,'B. Expenditures'!K555,IF('B. Expenditures'!$AC555=Sheet1!$B$4,'B. Expenditures'!W555,IF($AC555=Sheet1!$B$3,'B. Expenditures'!Q555,\"\")))","v":""},{"$f":"IF($AC555=Sheet1!$B$2,'B. Expenditures'!L555,IF('B. Expenditures'!$AC555=Sheet1!$B$4,'B. Expenditures'!X555,IF($AC555=Sheet1!$B$3,'B. Expenditures'!R555,\"\")))","v":""},{"$f":"IF($AC555=Sheet1!$B$2,'B. Expenditures'!M555,IF('B. Expenditures'!$AC555=Sheet1!$B$4,'B. Expenditures'!Y555,IF($AC555=Sheet1!$B$3,'B. Expenditures'!S555,\"\")))","v":""},{"$f":"IF($AC555=Sheet1!$B$2,'B. Expenditures'!N555,IF('B. Expenditures'!$AC555=Sheet1!$B$4,'B. Expenditures'!Z555,IF($AC555=Sheet1!$B$3,'B. Expenditures'!T555,\"\")))","v":""},{"$f":"IF($AC555=Sheet1!$B$2,'B. Expenditures'!O555,IF('B. Expenditures'!$AC555=Sheet1!$B$4,'B. Expenditures'!AA555,IF($AC555=Sheet1!$B$3,'B. Expenditures'!U555,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I556)*K556, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E556/'A. Revenue'!$C$30), ('B. Expenditures'!$F556/'A. Revenue'!$D$30), ('B. Expenditures'!$G556/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E556/'A. Revenue'!$C$30), ('B. Expenditures'!$F556/'A. Revenue'!$D$30), ('B. Expenditures'!$G556/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E556/'A. Revenue'!$C$30), ('B. Expenditures'!$F556/'A. Revenue'!$D$30), ('B. Expenditures'!$G556/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E556/'A. Revenue'!$C$30), ('B. Expenditures'!$F556/'A. Revenue'!$D$30), ('B. Expenditures'!$G556/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E556/'A. Revenue'!$C$30), ('B. Expenditures'!$F556/'A. Revenue'!$D$30), ('B. Expenditures'!$G556/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC556=Sheet1!$B$2,'B. Expenditures'!K556,IF('B. Expenditures'!$AC556=Sheet1!$B$4,'B. Expenditures'!W556,IF($AC556=Sheet1!$B$3,'B. Expenditures'!Q556,\"\")))","v":""},{"$f":"IF($AC556=Sheet1!$B$2,'B. Expenditures'!L556,IF('B. Expenditures'!$AC556=Sheet1!$B$4,'B. Expenditures'!X556,IF($AC556=Sheet1!$B$3,'B. Expenditures'!R556,\"\")))","v":""},{"$f":"IF($AC556=Sheet1!$B$2,'B. Expenditures'!M556,IF('B. Expenditures'!$AC556=Sheet1!$B$4,'B. Expenditures'!Y556,IF($AC556=Sheet1!$B$3,'B. Expenditures'!S556,\"\")))","v":""},{"$f":"IF($AC556=Sheet1!$B$2,'B. Expenditures'!N556,IF('B. Expenditures'!$AC556=Sheet1!$B$4,'B. Expenditures'!Z556,IF($AC556=Sheet1!$B$3,'B. Expenditures'!T556,\"\")))","v":""},{"$f":"IF($AC556=Sheet1!$B$2,'B. Expenditures'!O556,IF('B. Expenditures'!$AC556=Sheet1!$B$4,'B. Expenditures'!AA556,IF($AC556=Sheet1!$B$3,'B. Expenditures'!U556,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I557)*K557, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E557/'A. Revenue'!$C$30), ('B. Expenditures'!$F557/'A. Revenue'!$D$30), ('B. Expenditures'!$G557/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E557/'A. Revenue'!$C$30), ('B. Expenditures'!$F557/'A. Revenue'!$D$30), ('B. Expenditures'!$G557/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E557/'A. Revenue'!$C$30), ('B. Expenditures'!$F557/'A. Revenue'!$D$30), ('B. Expenditures'!$G557/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E557/'A. Revenue'!$C$30), ('B. Expenditures'!$F557/'A. Revenue'!$D$30), ('B. Expenditures'!$G557/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E557/'A. Revenue'!$C$30), ('B. Expenditures'!$F557/'A. Revenue'!$D$30), ('B. Expenditures'!$G557/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC557=Sheet1!$B$2,'B. Expenditures'!K557,IF('B. Expenditures'!$AC557=Sheet1!$B$4,'B. Expenditures'!W557,IF($AC557=Sheet1!$B$3,'B. Expenditures'!Q557,\"\")))","v":""},{"$f":"IF($AC557=Sheet1!$B$2,'B. Expenditures'!L557,IF('B. Expenditures'!$AC557=Sheet1!$B$4,'B. Expenditures'!X557,IF($AC557=Sheet1!$B$3,'B. Expenditures'!R557,\"\")))","v":""},{"$f":"IF($AC557=Sheet1!$B$2,'B. Expenditures'!M557,IF('B. Expenditures'!$AC557=Sheet1!$B$4,'B. Expenditures'!Y557,IF($AC557=Sheet1!$B$3,'B. Expenditures'!S557,\"\")))","v":""},{"$f":"IF($AC557=Sheet1!$B$2,'B. Expenditures'!N557,IF('B. Expenditures'!$AC557=Sheet1!$B$4,'B. Expenditures'!Z557,IF($AC557=Sheet1!$B$3,'B. Expenditures'!T557,\"\")))","v":""},{"$f":"IF($AC557=Sheet1!$B$2,'B. Expenditures'!O557,IF('B. Expenditures'!$AC557=Sheet1!$B$4,'B. Expenditures'!AA557,IF($AC557=Sheet1!$B$3,'B. Expenditures'!U557,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I558)*K558, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E558/'A. Revenue'!$C$30), ('B. Expenditures'!$F558/'A. Revenue'!$D$30), ('B. Expenditures'!$G558/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E558/'A. Revenue'!$C$30), ('B. Expenditures'!$F558/'A. Revenue'!$D$30), ('B. Expenditures'!$G558/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E558/'A. Revenue'!$C$30), ('B. Expenditures'!$F558/'A. Revenue'!$D$30), ('B. Expenditures'!$G558/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E558/'A. Revenue'!$C$30), ('B. Expenditures'!$F558/'A. Revenue'!$D$30), ('B. Expenditures'!$G558/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E558/'A. Revenue'!$C$30), ('B. Expenditures'!$F558/'A. Revenue'!$D$30), ('B. Expenditures'!$G558/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC558=Sheet1!$B$2,'B. Expenditures'!K558,IF('B. Expenditures'!$AC558=Sheet1!$B$4,'B. Expenditures'!W558,IF($AC558=Sheet1!$B$3,'B. Expenditures'!Q558,\"\")))","v":""},{"$f":"IF($AC558=Sheet1!$B$2,'B. Expenditures'!L558,IF('B. Expenditures'!$AC558=Sheet1!$B$4,'B. Expenditures'!X558,IF($AC558=Sheet1!$B$3,'B. Expenditures'!R558,\"\")))","v":""},{"$f":"IF($AC558=Sheet1!$B$2,'B. Expenditures'!M558,IF('B. Expenditures'!$AC558=Sheet1!$B$4,'B. Expenditures'!Y558,IF($AC558=Sheet1!$B$3,'B. Expenditures'!S558,\"\")))","v":""},{"$f":"IF($AC558=Sheet1!$B$2,'B. Expenditures'!N558,IF('B. Expenditures'!$AC558=Sheet1!$B$4,'B. Expenditures'!Z558,IF($AC558=Sheet1!$B$3,'B. Expenditures'!T558,\"\")))","v":""},{"$f":"IF($AC558=Sheet1!$B$2,'B. Expenditures'!O558,IF('B. Expenditures'!$AC558=Sheet1!$B$4,'B. Expenditures'!AA558,IF($AC558=Sheet1!$B$3,'B. Expenditures'!U558,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I559)*K559, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E559/'A. Revenue'!$C$30), ('B. Expenditures'!$F559/'A. Revenue'!$D$30), ('B. Expenditures'!$G559/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E559/'A. Revenue'!$C$30), ('B. Expenditures'!$F559/'A. Revenue'!$D$30), ('B. Expenditures'!$G559/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E559/'A. Revenue'!$C$30), ('B. Expenditures'!$F559/'A. Revenue'!$D$30), ('B. Expenditures'!$G559/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E559/'A. Revenue'!$C$30), ('B. Expenditures'!$F559/'A. Revenue'!$D$30), ('B. Expenditures'!$G559/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E559/'A. Revenue'!$C$30), ('B. Expenditures'!$F559/'A. Revenue'!$D$30), ('B. Expenditures'!$G559/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC559=Sheet1!$B$2,'B. Expenditures'!K559,IF('B. Expenditures'!$AC559=Sheet1!$B$4,'B. Expenditures'!W559,IF($AC559=Sheet1!$B$3,'B. Expenditures'!Q559,\"\")))","v":""},{"$f":"IF($AC559=Sheet1!$B$2,'B. Expenditures'!L559,IF('B. Expenditures'!$AC559=Sheet1!$B$4,'B. Expenditures'!X559,IF($AC559=Sheet1!$B$3,'B. Expenditures'!R559,\"\")))","v":""},{"$f":"IF($AC559=Sheet1!$B$2,'B. Expenditures'!M559,IF('B. Expenditures'!$AC559=Sheet1!$B$4,'B. Expenditures'!Y559,IF($AC559=Sheet1!$B$3,'B. Expenditures'!S559,\"\")))","v":""},{"$f":"IF($AC559=Sheet1!$B$2,'B. Expenditures'!N559,IF('B. Expenditures'!$AC559=Sheet1!$B$4,'B. Expenditures'!Z559,IF($AC559=Sheet1!$B$3,'B. Expenditures'!T559,\"\")))","v":""},{"$f":"IF($AC559=Sheet1!$B$2,'B. Expenditures'!O559,IF('B. Expenditures'!$AC559=Sheet1!$B$4,'B. Expenditures'!AA559,IF($AC559=Sheet1!$B$3,'B. Expenditures'!U559,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I560)*K560, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E560/'A. Revenue'!$C$30), ('B. Expenditures'!$F560/'A. Revenue'!$D$30), ('B. Expenditures'!$G560/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E560/'A. Revenue'!$C$30), ('B. Expenditures'!$F560/'A. Revenue'!$D$30), ('B. Expenditures'!$G560/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E560/'A. Revenue'!$C$30), ('B. Expenditures'!$F560/'A. Revenue'!$D$30), ('B. Expenditures'!$G560/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E560/'A. Revenue'!$C$30), ('B. Expenditures'!$F560/'A. Revenue'!$D$30), ('B. Expenditures'!$G560/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E560/'A. Revenue'!$C$30), ('B. Expenditures'!$F560/'A. Revenue'!$D$30), ('B. Expenditures'!$G560/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC560=Sheet1!$B$2,'B. Expenditures'!K560,IF('B. Expenditures'!$AC560=Sheet1!$B$4,'B. Expenditures'!W560,IF($AC560=Sheet1!$B$3,'B. Expenditures'!Q560,\"\")))","v":""},{"$f":"IF($AC560=Sheet1!$B$2,'B. Expenditures'!L560,IF('B. Expenditures'!$AC560=Sheet1!$B$4,'B. Expenditures'!X560,IF($AC560=Sheet1!$B$3,'B. Expenditures'!R560,\"\")))","v":""},{"$f":"IF($AC560=Sheet1!$B$2,'B. Expenditures'!M560,IF('B. Expenditures'!$AC560=Sheet1!$B$4,'B. Expenditures'!Y560,IF($AC560=Sheet1!$B$3,'B. Expenditures'!S560,\"\")))","v":""},{"$f":"IF($AC560=Sheet1!$B$2,'B. Expenditures'!N560,IF('B. Expenditures'!$AC560=Sheet1!$B$4,'B. Expenditures'!Z560,IF($AC560=Sheet1!$B$3,'B. Expenditures'!T560,\"\")))","v":""},{"$f":"IF($AC560=Sheet1!$B$2,'B. Expenditures'!O560,IF('B. Expenditures'!$AC560=Sheet1!$B$4,'B. Expenditures'!AA560,IF($AC560=Sheet1!$B$3,'B. Expenditures'!U560,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I561)*K561, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E561/'A. Revenue'!$C$30), ('B. Expenditures'!$F561/'A. Revenue'!$D$30), ('B. Expenditures'!$G561/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E561/'A. Revenue'!$C$30), ('B. Expenditures'!$F561/'A. Revenue'!$D$30), ('B. Expenditures'!$G561/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E561/'A. Revenue'!$C$30), ('B. Expenditures'!$F561/'A. Revenue'!$D$30), ('B. Expenditures'!$G561/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E561/'A. Revenue'!$C$30), ('B. Expenditures'!$F561/'A. Revenue'!$D$30), ('B. Expenditures'!$G561/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E561/'A. Revenue'!$C$30), ('B. Expenditures'!$F561/'A. Revenue'!$D$30), ('B. Expenditures'!$G561/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC561=Sheet1!$B$2,'B. Expenditures'!K561,IF('B. Expenditures'!$AC561=Sheet1!$B$4,'B. Expenditures'!W561,IF($AC561=Sheet1!$B$3,'B. Expenditures'!Q561,\"\")))","v":""},{"$f":"IF($AC561=Sheet1!$B$2,'B. Expenditures'!L561,IF('B. Expenditures'!$AC561=Sheet1!$B$4,'B. Expenditures'!X561,IF($AC561=Sheet1!$B$3,'B. Expenditures'!R561,\"\")))","v":""},{"$f":"IF($AC561=Sheet1!$B$2,'B. Expenditures'!M561,IF('B. Expenditures'!$AC561=Sheet1!$B$4,'B. Expenditures'!Y561,IF($AC561=Sheet1!$B$3,'B. Expenditures'!S561,\"\")))","v":""},{"$f":"IF($AC561=Sheet1!$B$2,'B. Expenditures'!N561,IF('B. Expenditures'!$AC561=Sheet1!$B$4,'B. Expenditures'!Z561,IF($AC561=Sheet1!$B$3,'B. Expenditures'!T561,\"\")))","v":""},{"$f":"IF($AC561=Sheet1!$B$2,'B. Expenditures'!O561,IF('B. Expenditures'!$AC561=Sheet1!$B$4,'B. Expenditures'!AA561,IF($AC561=Sheet1!$B$3,'B. Expenditures'!U561,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I562)*K562, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E562/'A. Revenue'!$C$30), ('B. Expenditures'!$F562/'A. Revenue'!$D$30), ('B. Expenditures'!$G562/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E562/'A. Revenue'!$C$30), ('B. Expenditures'!$F562/'A. Revenue'!$D$30), ('B. Expenditures'!$G562/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E562/'A. Revenue'!$C$30), ('B. Expenditures'!$F562/'A. Revenue'!$D$30), ('B. Expenditures'!$G562/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E562/'A. Revenue'!$C$30), ('B. Expenditures'!$F562/'A. Revenue'!$D$30), ('B. Expenditures'!$G562/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E562/'A. Revenue'!$C$30), ('B. Expenditures'!$F562/'A. Revenue'!$D$30), ('B. Expenditures'!$G562/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC562=Sheet1!$B$2,'B. Expenditures'!K562,IF('B. Expenditures'!$AC562=Sheet1!$B$4,'B. Expenditures'!W562,IF($AC562=Sheet1!$B$3,'B. Expenditures'!Q562,\"\")))","v":""},{"$f":"IF($AC562=Sheet1!$B$2,'B. Expenditures'!L562,IF('B. Expenditures'!$AC562=Sheet1!$B$4,'B. Expenditures'!X562,IF($AC562=Sheet1!$B$3,'B. Expenditures'!R562,\"\")))","v":""},{"$f":"IF($AC562=Sheet1!$B$2,'B. Expenditures'!M562,IF('B. Expenditures'!$AC562=Sheet1!$B$4,'B. Expenditures'!Y562,IF($AC562=Sheet1!$B$3,'B. Expenditures'!S562,\"\")))","v":""},{"$f":"IF($AC562=Sheet1!$B$2,'B. Expenditures'!N562,IF('B. Expenditures'!$AC562=Sheet1!$B$4,'B. Expenditures'!Z562,IF($AC562=Sheet1!$B$3,'B. Expenditures'!T562,\"\")))","v":""},{"$f":"IF($AC562=Sheet1!$B$2,'B. Expenditures'!O562,IF('B. Expenditures'!$AC562=Sheet1!$B$4,'B. Expenditures'!AA562,IF($AC562=Sheet1!$B$3,'B. Expenditures'!U562,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I563)*K563, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E563/'A. Revenue'!$C$30), ('B. Expenditures'!$F563/'A. Revenue'!$D$30), ('B. Expenditures'!$G563/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E563/'A. Revenue'!$C$30), ('B. Expenditures'!$F563/'A. Revenue'!$D$30), ('B. Expenditures'!$G563/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E563/'A. Revenue'!$C$30), ('B. Expenditures'!$F563/'A. Revenue'!$D$30), ('B. Expenditures'!$G563/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E563/'A. Revenue'!$C$30), ('B. Expenditures'!$F563/'A. Revenue'!$D$30), ('B. Expenditures'!$G563/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E563/'A. Revenue'!$C$30), ('B. Expenditures'!$F563/'A. Revenue'!$D$30), ('B. Expenditures'!$G563/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC563=Sheet1!$B$2,'B. Expenditures'!K563,IF('B. Expenditures'!$AC563=Sheet1!$B$4,'B. Expenditures'!W563,IF($AC563=Sheet1!$B$3,'B. Expenditures'!Q563,\"\")))","v":""},{"$f":"IF($AC563=Sheet1!$B$2,'B. Expenditures'!L563,IF('B. Expenditures'!$AC563=Sheet1!$B$4,'B. Expenditures'!X563,IF($AC563=Sheet1!$B$3,'B. Expenditures'!R563,\"\")))","v":""},{"$f":"IF($AC563=Sheet1!$B$2,'B. Expenditures'!M563,IF('B. Expenditures'!$AC563=Sheet1!$B$4,'B. Expenditures'!Y563,IF($AC563=Sheet1!$B$3,'B. Expenditures'!S563,\"\")))","v":""},{"$f":"IF($AC563=Sheet1!$B$2,'B. Expenditures'!N563,IF('B. Expenditures'!$AC563=Sheet1!$B$4,'B. Expenditures'!Z563,IF($AC563=Sheet1!$B$3,'B. Expenditures'!T563,\"\")))","v":""},{"$f":"IF($AC563=Sheet1!$B$2,'B. Expenditures'!O563,IF('B. Expenditures'!$AC563=Sheet1!$B$4,'B. Expenditures'!AA563,IF($AC563=Sheet1!$B$3,'B. Expenditures'!U563,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I564)*K564, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E564/'A. Revenue'!$C$30), ('B. Expenditures'!$F564/'A. Revenue'!$D$30), ('B. Expenditures'!$G564/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E564/'A. Revenue'!$C$30), ('B. Expenditures'!$F564/'A. Revenue'!$D$30), ('B. Expenditures'!$G564/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E564/'A. Revenue'!$C$30), ('B. Expenditures'!$F564/'A. Revenue'!$D$30), ('B. Expenditures'!$G564/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E564/'A. Revenue'!$C$30), ('B. Expenditures'!$F564/'A. Revenue'!$D$30), ('B. Expenditures'!$G564/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E564/'A. Revenue'!$C$30), ('B. Expenditures'!$F564/'A. Revenue'!$D$30), ('B. Expenditures'!$G564/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC564=Sheet1!$B$2,'B. Expenditures'!K564,IF('B. Expenditures'!$AC564=Sheet1!$B$4,'B. Expenditures'!W564,IF($AC564=Sheet1!$B$3,'B. Expenditures'!Q564,\"\")))","v":""},{"$f":"IF($AC564=Sheet1!$B$2,'B. Expenditures'!L564,IF('B. Expenditures'!$AC564=Sheet1!$B$4,'B. Expenditures'!X564,IF($AC564=Sheet1!$B$3,'B. Expenditures'!R564,\"\")))","v":""},{"$f":"IF($AC564=Sheet1!$B$2,'B. Expenditures'!M564,IF('B. Expenditures'!$AC564=Sheet1!$B$4,'B. Expenditures'!Y564,IF($AC564=Sheet1!$B$3,'B. Expenditures'!S564,\"\")))","v":""},{"$f":"IF($AC564=Sheet1!$B$2,'B. Expenditures'!N564,IF('B. Expenditures'!$AC564=Sheet1!$B$4,'B. Expenditures'!Z564,IF($AC564=Sheet1!$B$3,'B. Expenditures'!T564,\"\")))","v":""},{"$f":"IF($AC564=Sheet1!$B$2,'B. Expenditures'!O564,IF('B. Expenditures'!$AC564=Sheet1!$B$4,'B. Expenditures'!AA564,IF($AC564=Sheet1!$B$3,'B. Expenditures'!U564,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I565)*K565, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E565/'A. Revenue'!$C$30), ('B. Expenditures'!$F565/'A. Revenue'!$D$30), ('B. Expenditures'!$G565/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E565/'A. Revenue'!$C$30), ('B. Expenditures'!$F565/'A. Revenue'!$D$30), ('B. Expenditures'!$G565/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E565/'A. Revenue'!$C$30), ('B. Expenditures'!$F565/'A. Revenue'!$D$30), ('B. Expenditures'!$G565/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E565/'A. Revenue'!$C$30), ('B. Expenditures'!$F565/'A. Revenue'!$D$30), ('B. Expenditures'!$G565/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E565/'A. Revenue'!$C$30), ('B. Expenditures'!$F565/'A. Revenue'!$D$30), ('B. Expenditures'!$G565/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC565=Sheet1!$B$2,'B. Expenditures'!K565,IF('B. Expenditures'!$AC565=Sheet1!$B$4,'B. Expenditures'!W565,IF($AC565=Sheet1!$B$3,'B. Expenditures'!Q565,\"\")))","v":""},{"$f":"IF($AC565=Sheet1!$B$2,'B. Expenditures'!L565,IF('B. Expenditures'!$AC565=Sheet1!$B$4,'B. Expenditures'!X565,IF($AC565=Sheet1!$B$3,'B. Expenditures'!R565,\"\")))","v":""},{"$f":"IF($AC565=Sheet1!$B$2,'B. Expenditures'!M565,IF('B. Expenditures'!$AC565=Sheet1!$B$4,'B. Expenditures'!Y565,IF($AC565=Sheet1!$B$3,'B. Expenditures'!S565,\"\")))","v":""},{"$f":"IF($AC565=Sheet1!$B$2,'B. Expenditures'!N565,IF('B. Expenditures'!$AC565=Sheet1!$B$4,'B. Expenditures'!Z565,IF($AC565=Sheet1!$B$3,'B. Expenditures'!T565,\"\")))","v":""},{"$f":"IF($AC565=Sheet1!$B$2,'B. Expenditures'!O565,IF('B. Expenditures'!$AC565=Sheet1!$B$4,'B. Expenditures'!AA565,IF($AC565=Sheet1!$B$3,'B. Expenditures'!U565,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I566)*K566, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E566/'A. Revenue'!$C$30), ('B. Expenditures'!$F566/'A. Revenue'!$D$30), ('B. Expenditures'!$G566/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E566/'A. Revenue'!$C$30), ('B. Expenditures'!$F566/'A. Revenue'!$D$30), ('B. Expenditures'!$G566/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E566/'A. Revenue'!$C$30), ('B. Expenditures'!$F566/'A. Revenue'!$D$30), ('B. Expenditures'!$G566/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E566/'A. Revenue'!$C$30), ('B. Expenditures'!$F566/'A. Revenue'!$D$30), ('B. Expenditures'!$G566/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E566/'A. Revenue'!$C$30), ('B. Expenditures'!$F566/'A. Revenue'!$D$30), ('B. Expenditures'!$G566/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC566=Sheet1!$B$2,'B. Expenditures'!K566,IF('B. Expenditures'!$AC566=Sheet1!$B$4,'B. Expenditures'!W566,IF($AC566=Sheet1!$B$3,'B. Expenditures'!Q566,\"\")))","v":""},{"$f":"IF($AC566=Sheet1!$B$2,'B. Expenditures'!L566,IF('B. Expenditures'!$AC566=Sheet1!$B$4,'B. Expenditures'!X566,IF($AC566=Sheet1!$B$3,'B. Expenditures'!R566,\"\")))","v":""},{"$f":"IF($AC566=Sheet1!$B$2,'B. Expenditures'!M566,IF('B. Expenditures'!$AC566=Sheet1!$B$4,'B. Expenditures'!Y566,IF($AC566=Sheet1!$B$3,'B. Expenditures'!S566,\"\")))","v":""},{"$f":"IF($AC566=Sheet1!$B$2,'B. Expenditures'!N566,IF('B. Expenditures'!$AC566=Sheet1!$B$4,'B. Expenditures'!Z566,IF($AC566=Sheet1!$B$3,'B. Expenditures'!T566,\"\")))","v":""},{"$f":"IF($AC566=Sheet1!$B$2,'B. Expenditures'!O566,IF('B. Expenditures'!$AC566=Sheet1!$B$4,'B. Expenditures'!AA566,IF($AC566=Sheet1!$B$3,'B. Expenditures'!U566,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I567)*K567, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E567/'A. Revenue'!$C$30), ('B. Expenditures'!$F567/'A. Revenue'!$D$30), ('B. Expenditures'!$G567/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E567/'A. Revenue'!$C$30), ('B. Expenditures'!$F567/'A. Revenue'!$D$30), ('B. Expenditures'!$G567/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E567/'A. Revenue'!$C$30), ('B. Expenditures'!$F567/'A. Revenue'!$D$30), ('B. Expenditures'!$G567/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E567/'A. Revenue'!$C$30), ('B. Expenditures'!$F567/'A. Revenue'!$D$30), ('B. Expenditures'!$G567/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E567/'A. Revenue'!$C$30), ('B. Expenditures'!$F567/'A. Revenue'!$D$30), ('B. Expenditures'!$G567/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC567=Sheet1!$B$2,'B. Expenditures'!K567,IF('B. Expenditures'!$AC567=Sheet1!$B$4,'B. Expenditures'!W567,IF($AC567=Sheet1!$B$3,'B. Expenditures'!Q567,\"\")))","v":""},{"$f":"IF($AC567=Sheet1!$B$2,'B. Expenditures'!L567,IF('B. Expenditures'!$AC567=Sheet1!$B$4,'B. Expenditures'!X567,IF($AC567=Sheet1!$B$3,'B. Expenditures'!R567,\"\")))","v":""},{"$f":"IF($AC567=Sheet1!$B$2,'B. Expenditures'!M567,IF('B. Expenditures'!$AC567=Sheet1!$B$4,'B. Expenditures'!Y567,IF($AC567=Sheet1!$B$3,'B. Expenditures'!S567,\"\")))","v":""},{"$f":"IF($AC567=Sheet1!$B$2,'B. Expenditures'!N567,IF('B. Expenditures'!$AC567=Sheet1!$B$4,'B. Expenditures'!Z567,IF($AC567=Sheet1!$B$3,'B. Expenditures'!T567,\"\")))","v":""},{"$f":"IF($AC567=Sheet1!$B$2,'B. Expenditures'!O567,IF('B. Expenditures'!$AC567=Sheet1!$B$4,'B. Expenditures'!AA567,IF($AC567=Sheet1!$B$3,'B. Expenditures'!U567,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I568)*K568, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E568/'A. Revenue'!$C$30), ('B. Expenditures'!$F568/'A. Revenue'!$D$30), ('B. Expenditures'!$G568/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E568/'A. Revenue'!$C$30), ('B. Expenditures'!$F568/'A. Revenue'!$D$30), ('B. Expenditures'!$G568/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E568/'A. Revenue'!$C$30), ('B. Expenditures'!$F568/'A. Revenue'!$D$30), ('B. Expenditures'!$G568/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E568/'A. Revenue'!$C$30), ('B. Expenditures'!$F568/'A. Revenue'!$D$30), ('B. Expenditures'!$G568/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E568/'A. Revenue'!$C$30), ('B. Expenditures'!$F568/'A. Revenue'!$D$30), ('B. Expenditures'!$G568/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC568=Sheet1!$B$2,'B. Expenditures'!K568,IF('B. Expenditures'!$AC568=Sheet1!$B$4,'B. Expenditures'!W568,IF($AC568=Sheet1!$B$3,'B. Expenditures'!Q568,\"\")))","v":""},{"$f":"IF($AC568=Sheet1!$B$2,'B. Expenditures'!L568,IF('B. Expenditures'!$AC568=Sheet1!$B$4,'B. Expenditures'!X568,IF($AC568=Sheet1!$B$3,'B. Expenditures'!R568,\"\")))","v":""},{"$f":"IF($AC568=Sheet1!$B$2,'B. Expenditures'!M568,IF('B. Expenditures'!$AC568=Sheet1!$B$4,'B. Expenditures'!Y568,IF($AC568=Sheet1!$B$3,'B. Expenditures'!S568,\"\")))","v":""},{"$f":"IF($AC568=Sheet1!$B$2,'B. Expenditures'!N568,IF('B. Expenditures'!$AC568=Sheet1!$B$4,'B. Expenditures'!Z568,IF($AC568=Sheet1!$B$3,'B. Expenditures'!T568,\"\")))","v":""},{"$f":"IF($AC568=Sheet1!$B$2,'B. Expenditures'!O568,IF('B. Expenditures'!$AC568=Sheet1!$B$4,'B. Expenditures'!AA568,IF($AC568=Sheet1!$B$3,'B. Expenditures'!U568,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I569)*K569, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E569/'A. Revenue'!$C$30), ('B. Expenditures'!$F569/'A. Revenue'!$D$30), ('B. Expenditures'!$G569/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E569/'A. Revenue'!$C$30), ('B. Expenditures'!$F569/'A. Revenue'!$D$30), ('B. Expenditures'!$G569/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E569/'A. Revenue'!$C$30), ('B. Expenditures'!$F569/'A. Revenue'!$D$30), ('B. Expenditures'!$G569/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E569/'A. Revenue'!$C$30), ('B. Expenditures'!$F569/'A. Revenue'!$D$30), ('B. Expenditures'!$G569/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E569/'A. Revenue'!$C$30), ('B. Expenditures'!$F569/'A. Revenue'!$D$30), ('B. Expenditures'!$G569/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC569=Sheet1!$B$2,'B. Expenditures'!K569,IF('B. Expenditures'!$AC569=Sheet1!$B$4,'B. Expenditures'!W569,IF($AC569=Sheet1!$B$3,'B. Expenditures'!Q569,\"\")))","v":""},{"$f":"IF($AC569=Sheet1!$B$2,'B. Expenditures'!L569,IF('B. Expenditures'!$AC569=Sheet1!$B$4,'B. Expenditures'!X569,IF($AC569=Sheet1!$B$3,'B. Expenditures'!R569,\"\")))","v":""},{"$f":"IF($AC569=Sheet1!$B$2,'B. Expenditures'!M569,IF('B. Expenditures'!$AC569=Sheet1!$B$4,'B. Expenditures'!Y569,IF($AC569=Sheet1!$B$3,'B. Expenditures'!S569,\"\")))","v":""},{"$f":"IF($AC569=Sheet1!$B$2,'B. Expenditures'!N569,IF('B. Expenditures'!$AC569=Sheet1!$B$4,'B. Expenditures'!Z569,IF($AC569=Sheet1!$B$3,'B. Expenditures'!T569,\"\")))","v":""},{"$f":"IF($AC569=Sheet1!$B$2,'B. Expenditures'!O569,IF('B. Expenditures'!$AC569=Sheet1!$B$4,'B. Expenditures'!AA569,IF($AC569=Sheet1!$B$3,'B. Expenditures'!U569,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I570)*K570, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E570/'A. Revenue'!$C$30), ('B. Expenditures'!$F570/'A. Revenue'!$D$30), ('B. Expenditures'!$G570/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E570/'A. Revenue'!$C$30), ('B. Expenditures'!$F570/'A. Revenue'!$D$30), ('B. Expenditures'!$G570/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E570/'A. Revenue'!$C$30), ('B. Expenditures'!$F570/'A. Revenue'!$D$30), ('B. Expenditures'!$G570/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E570/'A. Revenue'!$C$30), ('B. Expenditures'!$F570/'A. Revenue'!$D$30), ('B. Expenditures'!$G570/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E570/'A. Revenue'!$C$30), ('B. Expenditures'!$F570/'A. Revenue'!$D$30), ('B. Expenditures'!$G570/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC570=Sheet1!$B$2,'B. Expenditures'!K570,IF('B. Expenditures'!$AC570=Sheet1!$B$4,'B. Expenditures'!W570,IF($AC570=Sheet1!$B$3,'B. Expenditures'!Q570,\"\")))","v":""},{"$f":"IF($AC570=Sheet1!$B$2,'B. Expenditures'!L570,IF('B. Expenditures'!$AC570=Sheet1!$B$4,'B. Expenditures'!X570,IF($AC570=Sheet1!$B$3,'B. Expenditures'!R570,\"\")))","v":""},{"$f":"IF($AC570=Sheet1!$B$2,'B. Expenditures'!M570,IF('B. Expenditures'!$AC570=Sheet1!$B$4,'B. Expenditures'!Y570,IF($AC570=Sheet1!$B$3,'B. Expenditures'!S570,\"\")))","v":""},{"$f":"IF($AC570=Sheet1!$B$2,'B. Expenditures'!N570,IF('B. Expenditures'!$AC570=Sheet1!$B$4,'B. Expenditures'!Z570,IF($AC570=Sheet1!$B$3,'B. Expenditures'!T570,\"\")))","v":""},{"$f":"IF($AC570=Sheet1!$B$2,'B. Expenditures'!O570,IF('B. Expenditures'!$AC570=Sheet1!$B$4,'B. Expenditures'!AA570,IF($AC570=Sheet1!$B$3,'B. Expenditures'!U570,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I571)*K571, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E571/'A. Revenue'!$C$30), ('B. Expenditures'!$F571/'A. Revenue'!$D$30), ('B. Expenditures'!$G571/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E571/'A. Revenue'!$C$30), ('B. Expenditures'!$F571/'A. Revenue'!$D$30), ('B. Expenditures'!$G571/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E571/'A. Revenue'!$C$30), ('B. Expenditures'!$F571/'A. Revenue'!$D$30), ('B. Expenditures'!$G571/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E571/'A. Revenue'!$C$30), ('B. Expenditures'!$F571/'A. Revenue'!$D$30), ('B. Expenditures'!$G571/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E571/'A. Revenue'!$C$30), ('B. Expenditures'!$F571/'A. Revenue'!$D$30), ('B. Expenditures'!$G571/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC571=Sheet1!$B$2,'B. Expenditures'!K571,IF('B. Expenditures'!$AC571=Sheet1!$B$4,'B. Expenditures'!W571,IF($AC571=Sheet1!$B$3,'B. Expenditures'!Q571,\"\")))","v":""},{"$f":"IF($AC571=Sheet1!$B$2,'B. Expenditures'!L571,IF('B. Expenditures'!$AC571=Sheet1!$B$4,'B. Expenditures'!X571,IF($AC571=Sheet1!$B$3,'B. Expenditures'!R571,\"\")))","v":""},{"$f":"IF($AC571=Sheet1!$B$2,'B. Expenditures'!M571,IF('B. Expenditures'!$AC571=Sheet1!$B$4,'B. Expenditures'!Y571,IF($AC571=Sheet1!$B$3,'B. Expenditures'!S571,\"\")))","v":""},{"$f":"IF($AC571=Sheet1!$B$2,'B. Expenditures'!N571,IF('B. Expenditures'!$AC571=Sheet1!$B$4,'B. Expenditures'!Z571,IF($AC571=Sheet1!$B$3,'B. Expenditures'!T571,\"\")))","v":""},{"$f":"IF($AC571=Sheet1!$B$2,'B. Expenditures'!O571,IF('B. Expenditures'!$AC571=Sheet1!$B$4,'B. Expenditures'!AA571,IF($AC571=Sheet1!$B$3,'B. Expenditures'!U571,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I572)*K572, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E572/'A. Revenue'!$C$30), ('B. Expenditures'!$F572/'A. Revenue'!$D$30), ('B. Expenditures'!$G572/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E572/'A. Revenue'!$C$30), ('B. Expenditures'!$F572/'A. Revenue'!$D$30), ('B. Expenditures'!$G572/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E572/'A. Revenue'!$C$30), ('B. Expenditures'!$F572/'A. Revenue'!$D$30), ('B. Expenditures'!$G572/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E572/'A. Revenue'!$C$30), ('B. Expenditures'!$F572/'A. Revenue'!$D$30), ('B. Expenditures'!$G572/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E572/'A. Revenue'!$C$30), ('B. Expenditures'!$F572/'A. Revenue'!$D$30), ('B. Expenditures'!$G572/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC572=Sheet1!$B$2,'B. Expenditures'!K572,IF('B. Expenditures'!$AC572=Sheet1!$B$4,'B. Expenditures'!W572,IF($AC572=Sheet1!$B$3,'B. Expenditures'!Q572,\"\")))","v":""},{"$f":"IF($AC572=Sheet1!$B$2,'B. Expenditures'!L572,IF('B. Expenditures'!$AC572=Sheet1!$B$4,'B. Expenditures'!X572,IF($AC572=Sheet1!$B$3,'B. Expenditures'!R572,\"\")))","v":""},{"$f":"IF($AC572=Sheet1!$B$2,'B. Expenditures'!M572,IF('B. Expenditures'!$AC572=Sheet1!$B$4,'B. Expenditures'!Y572,IF($AC572=Sheet1!$B$3,'B. Expenditures'!S572,\"\")))","v":""},{"$f":"IF($AC572=Sheet1!$B$2,'B. Expenditures'!N572,IF('B. Expenditures'!$AC572=Sheet1!$B$4,'B. Expenditures'!Z572,IF($AC572=Sheet1!$B$3,'B. Expenditures'!T572,\"\")))","v":""},{"$f":"IF($AC572=Sheet1!$B$2,'B. Expenditures'!O572,IF('B. Expenditures'!$AC572=Sheet1!$B$4,'B. Expenditures'!AA572,IF($AC572=Sheet1!$B$3,'B. Expenditures'!U572,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I573)*K573, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E573/'A. Revenue'!$C$30), ('B. Expenditures'!$F573/'A. Revenue'!$D$30), ('B. Expenditures'!$G573/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E573/'A. Revenue'!$C$30), ('B. Expenditures'!$F573/'A. Revenue'!$D$30), ('B. Expenditures'!$G573/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E573/'A. Revenue'!$C$30), ('B. Expenditures'!$F573/'A. Revenue'!$D$30), ('B. Expenditures'!$G573/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E573/'A. Revenue'!$C$30), ('B. Expenditures'!$F573/'A. Revenue'!$D$30), ('B. Expenditures'!$G573/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E573/'A. Revenue'!$C$30), ('B. Expenditures'!$F573/'A. Revenue'!$D$30), ('B. Expenditures'!$G573/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC573=Sheet1!$B$2,'B. Expenditures'!K573,IF('B. Expenditures'!$AC573=Sheet1!$B$4,'B. Expenditures'!W573,IF($AC573=Sheet1!$B$3,'B. Expenditures'!Q573,\"\")))","v":""},{"$f":"IF($AC573=Sheet1!$B$2,'B. Expenditures'!L573,IF('B. Expenditures'!$AC573=Sheet1!$B$4,'B. Expenditures'!X573,IF($AC573=Sheet1!$B$3,'B. Expenditures'!R573,\"\")))","v":""},{"$f":"IF($AC573=Sheet1!$B$2,'B. Expenditures'!M573,IF('B. Expenditures'!$AC573=Sheet1!$B$4,'B. Expenditures'!Y573,IF($AC573=Sheet1!$B$3,'B. Expenditures'!S573,\"\")))","v":""},{"$f":"IF($AC573=Sheet1!$B$2,'B. Expenditures'!N573,IF('B. Expenditures'!$AC573=Sheet1!$B$4,'B. Expenditures'!Z573,IF($AC573=Sheet1!$B$3,'B. Expenditures'!T573,\"\")))","v":""},{"$f":"IF($AC573=Sheet1!$B$2,'B. Expenditures'!O573,IF('B. Expenditures'!$AC573=Sheet1!$B$4,'B. Expenditures'!AA573,IF($AC573=Sheet1!$B$3,'B. Expenditures'!U573,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I574)*K574, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E574/'A. Revenue'!$C$30), ('B. Expenditures'!$F574/'A. Revenue'!$D$30), ('B. Expenditures'!$G574/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E574/'A. Revenue'!$C$30), ('B. Expenditures'!$F574/'A. Revenue'!$D$30), ('B. Expenditures'!$G574/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E574/'A. Revenue'!$C$30), ('B. Expenditures'!$F574/'A. Revenue'!$D$30), ('B. Expenditures'!$G574/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E574/'A. Revenue'!$C$30), ('B. Expenditures'!$F574/'A. Revenue'!$D$30), ('B. Expenditures'!$G574/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E574/'A. Revenue'!$C$30), ('B. Expenditures'!$F574/'A. Revenue'!$D$30), ('B. Expenditures'!$G574/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC574=Sheet1!$B$2,'B. Expenditures'!K574,IF('B. Expenditures'!$AC574=Sheet1!$B$4,'B. Expenditures'!W574,IF($AC574=Sheet1!$B$3,'B. Expenditures'!Q574,\"\")))","v":""},{"$f":"IF($AC574=Sheet1!$B$2,'B. Expenditures'!L574,IF('B. Expenditures'!$AC574=Sheet1!$B$4,'B. Expenditures'!X574,IF($AC574=Sheet1!$B$3,'B. Expenditures'!R574,\"\")))","v":""},{"$f":"IF($AC574=Sheet1!$B$2,'B. Expenditures'!M574,IF('B. Expenditures'!$AC574=Sheet1!$B$4,'B. Expenditures'!Y574,IF($AC574=Sheet1!$B$3,'B. Expenditures'!S574,\"\")))","v":""},{"$f":"IF($AC574=Sheet1!$B$2,'B. Expenditures'!N574,IF('B. Expenditures'!$AC574=Sheet1!$B$4,'B. Expenditures'!Z574,IF($AC574=Sheet1!$B$3,'B. Expenditures'!T574,\"\")))","v":""},{"$f":"IF($AC574=Sheet1!$B$2,'B. Expenditures'!O574,IF('B. Expenditures'!$AC574=Sheet1!$B$4,'B. Expenditures'!AA574,IF($AC574=Sheet1!$B$3,'B. Expenditures'!U574,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I575)*K575, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E575/'A. Revenue'!$C$30), ('B. Expenditures'!$F575/'A. Revenue'!$D$30), ('B. Expenditures'!$G575/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E575/'A. Revenue'!$C$30), ('B. Expenditures'!$F575/'A. Revenue'!$D$30), ('B. Expenditures'!$G575/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E575/'A. Revenue'!$C$30), ('B. Expenditures'!$F575/'A. Revenue'!$D$30), ('B. Expenditures'!$G575/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E575/'A. Revenue'!$C$30), ('B. Expenditures'!$F575/'A. Revenue'!$D$30), ('B. Expenditures'!$G575/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E575/'A. Revenue'!$C$30), ('B. Expenditures'!$F575/'A. Revenue'!$D$30), ('B. Expenditures'!$G575/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC575=Sheet1!$B$2,'B. Expenditures'!K575,IF('B. Expenditures'!$AC575=Sheet1!$B$4,'B. Expenditures'!W575,IF($AC575=Sheet1!$B$3,'B. Expenditures'!Q575,\"\")))","v":""},{"$f":"IF($AC575=Sheet1!$B$2,'B. Expenditures'!L575,IF('B. Expenditures'!$AC575=Sheet1!$B$4,'B. Expenditures'!X575,IF($AC575=Sheet1!$B$3,'B. Expenditures'!R575,\"\")))","v":""},{"$f":"IF($AC575=Sheet1!$B$2,'B. Expenditures'!M575,IF('B. Expenditures'!$AC575=Sheet1!$B$4,'B. Expenditures'!Y575,IF($AC575=Sheet1!$B$3,'B. Expenditures'!S575,\"\")))","v":""},{"$f":"IF($AC575=Sheet1!$B$2,'B. Expenditures'!N575,IF('B. Expenditures'!$AC575=Sheet1!$B$4,'B. Expenditures'!Z575,IF($AC575=Sheet1!$B$3,'B. Expenditures'!T575,\"\")))","v":""},{"$f":"IF($AC575=Sheet1!$B$2,'B. Expenditures'!O575,IF('B. Expenditures'!$AC575=Sheet1!$B$4,'B. Expenditures'!AA575,IF($AC575=Sheet1!$B$3,'B. Expenditures'!U575,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I576)*K576, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E576/'A. Revenue'!$C$30), ('B. Expenditures'!$F576/'A. Revenue'!$D$30), ('B. Expenditures'!$G576/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E576/'A. Revenue'!$C$30), ('B. Expenditures'!$F576/'A. Revenue'!$D$30), ('B. Expenditures'!$G576/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E576/'A. Revenue'!$C$30), ('B. Expenditures'!$F576/'A. Revenue'!$D$30), ('B. Expenditures'!$G576/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E576/'A. Revenue'!$C$30), ('B. Expenditures'!$F576/'A. Revenue'!$D$30), ('B. Expenditures'!$G576/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E576/'A. Revenue'!$C$30), ('B. Expenditures'!$F576/'A. Revenue'!$D$30), ('B. Expenditures'!$G576/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC576=Sheet1!$B$2,'B. Expenditures'!K576,IF('B. Expenditures'!$AC576=Sheet1!$B$4,'B. Expenditures'!W576,IF($AC576=Sheet1!$B$3,'B. Expenditures'!Q576,\"\")))","v":""},{"$f":"IF($AC576=Sheet1!$B$2,'B. Expenditures'!L576,IF('B. Expenditures'!$AC576=Sheet1!$B$4,'B. Expenditures'!X576,IF($AC576=Sheet1!$B$3,'B. Expenditures'!R576,\"\")))","v":""},{"$f":"IF($AC576=Sheet1!$B$2,'B. Expenditures'!M576,IF('B. Expenditures'!$AC576=Sheet1!$B$4,'B. Expenditures'!Y576,IF($AC576=Sheet1!$B$3,'B. Expenditures'!S576,\"\")))","v":""},{"$f":"IF($AC576=Sheet1!$B$2,'B. Expenditures'!N576,IF('B. Expenditures'!$AC576=Sheet1!$B$4,'B. Expenditures'!Z576,IF($AC576=Sheet1!$B$3,'B. Expenditures'!T576,\"\")))","v":""},{"$f":"IF($AC576=Sheet1!$B$2,'B. Expenditures'!O576,IF('B. Expenditures'!$AC576=Sheet1!$B$4,'B. Expenditures'!AA576,IF($AC576=Sheet1!$B$3,'B. Expenditures'!U576,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I577)*K577, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E577/'A. Revenue'!$C$30), ('B. Expenditures'!$F577/'A. Revenue'!$D$30), ('B. Expenditures'!$G577/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E577/'A. Revenue'!$C$30), ('B. Expenditures'!$F577/'A. Revenue'!$D$30), ('B. Expenditures'!$G577/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E577/'A. Revenue'!$C$30), ('B. Expenditures'!$F577/'A. Revenue'!$D$30), ('B. Expenditures'!$G577/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E577/'A. Revenue'!$C$30), ('B. Expenditures'!$F577/'A. Revenue'!$D$30), ('B. Expenditures'!$G577/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E577/'A. Revenue'!$C$30), ('B. Expenditures'!$F577/'A. Revenue'!$D$30), ('B. Expenditures'!$G577/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC577=Sheet1!$B$2,'B. Expenditures'!K577,IF('B. Expenditures'!$AC577=Sheet1!$B$4,'B. Expenditures'!W577,IF($AC577=Sheet1!$B$3,'B. Expenditures'!Q577,\"\")))","v":""},{"$f":"IF($AC577=Sheet1!$B$2,'B. Expenditures'!L577,IF('B. Expenditures'!$AC577=Sheet1!$B$4,'B. Expenditures'!X577,IF($AC577=Sheet1!$B$3,'B. Expenditures'!R577,\"\")))","v":""},{"$f":"IF($AC577=Sheet1!$B$2,'B. Expenditures'!M577,IF('B. Expenditures'!$AC577=Sheet1!$B$4,'B. Expenditures'!Y577,IF($AC577=Sheet1!$B$3,'B. Expenditures'!S577,\"\")))","v":""},{"$f":"IF($AC577=Sheet1!$B$2,'B. Expenditures'!N577,IF('B. Expenditures'!$AC577=Sheet1!$B$4,'B. Expenditures'!Z577,IF($AC577=Sheet1!$B$3,'B. Expenditures'!T577,\"\")))","v":""},{"$f":"IF($AC577=Sheet1!$B$2,'B. Expenditures'!O577,IF('B. Expenditures'!$AC577=Sheet1!$B$4,'B. Expenditures'!AA577,IF($AC577=Sheet1!$B$3,'B. Expenditures'!U577,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I578)*K578, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E578/'A. Revenue'!$C$30), ('B. Expenditures'!$F578/'A. Revenue'!$D$30), ('B. Expenditures'!$G578/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E578/'A. Revenue'!$C$30), ('B. Expenditures'!$F578/'A. Revenue'!$D$30), ('B. Expenditures'!$G578/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E578/'A. Revenue'!$C$30), ('B. Expenditures'!$F578/'A. Revenue'!$D$30), ('B. Expenditures'!$G578/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E578/'A. Revenue'!$C$30), ('B. Expenditures'!$F578/'A. Revenue'!$D$30), ('B. Expenditures'!$G578/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E578/'A. Revenue'!$C$30), ('B. Expenditures'!$F578/'A. Revenue'!$D$30), ('B. Expenditures'!$G578/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC578=Sheet1!$B$2,'B. Expenditures'!K578,IF('B. Expenditures'!$AC578=Sheet1!$B$4,'B. Expenditures'!W578,IF($AC578=Sheet1!$B$3,'B. Expenditures'!Q578,\"\")))","v":""},{"$f":"IF($AC578=Sheet1!$B$2,'B. Expenditures'!L578,IF('B. Expenditures'!$AC578=Sheet1!$B$4,'B. Expenditures'!X578,IF($AC578=Sheet1!$B$3,'B. Expenditures'!R578,\"\")))","v":""},{"$f":"IF($AC578=Sheet1!$B$2,'B. Expenditures'!M578,IF('B. Expenditures'!$AC578=Sheet1!$B$4,'B. Expenditures'!Y578,IF($AC578=Sheet1!$B$3,'B. Expenditures'!S578,\"\")))","v":""},{"$f":"IF($AC578=Sheet1!$B$2,'B. Expenditures'!N578,IF('B. Expenditures'!$AC578=Sheet1!$B$4,'B. Expenditures'!Z578,IF($AC578=Sheet1!$B$3,'B. Expenditures'!T578,\"\")))","v":""},{"$f":"IF($AC578=Sheet1!$B$2,'B. Expenditures'!O578,IF('B. Expenditures'!$AC578=Sheet1!$B$4,'B. Expenditures'!AA578,IF($AC578=Sheet1!$B$3,'B. Expenditures'!U578,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I579)*K579, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E579/'A. Revenue'!$C$30), ('B. Expenditures'!$F579/'A. Revenue'!$D$30), ('B. Expenditures'!$G579/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E579/'A. Revenue'!$C$30), ('B. Expenditures'!$F579/'A. Revenue'!$D$30), ('B. Expenditures'!$G579/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E579/'A. Revenue'!$C$30), ('B. Expenditures'!$F579/'A. Revenue'!$D$30), ('B. Expenditures'!$G579/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E579/'A. Revenue'!$C$30), ('B. Expenditures'!$F579/'A. Revenue'!$D$30), ('B. Expenditures'!$G579/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E579/'A. Revenue'!$C$30), ('B. Expenditures'!$F579/'A. Revenue'!$D$30), ('B. Expenditures'!$G579/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC579=Sheet1!$B$2,'B. Expenditures'!K579,IF('B. Expenditures'!$AC579=Sheet1!$B$4,'B. Expenditures'!W579,IF($AC579=Sheet1!$B$3,'B. Expenditures'!Q579,\"\")))","v":""},{"$f":"IF($AC579=Sheet1!$B$2,'B. Expenditures'!L579,IF('B. Expenditures'!$AC579=Sheet1!$B$4,'B. Expenditures'!X579,IF($AC579=Sheet1!$B$3,'B. Expenditures'!R579,\"\")))","v":""},{"$f":"IF($AC579=Sheet1!$B$2,'B. Expenditures'!M579,IF('B. Expenditures'!$AC579=Sheet1!$B$4,'B. Expenditures'!Y579,IF($AC579=Sheet1!$B$3,'B. Expenditures'!S579,\"\")))","v":""},{"$f":"IF($AC579=Sheet1!$B$2,'B. Expenditures'!N579,IF('B. Expenditures'!$AC579=Sheet1!$B$4,'B. Expenditures'!Z579,IF($AC579=Sheet1!$B$3,'B. Expenditures'!T579,\"\")))","v":""},{"$f":"IF($AC579=Sheet1!$B$2,'B. Expenditures'!O579,IF('B. Expenditures'!$AC579=Sheet1!$B$4,'B. Expenditures'!AA579,IF($AC579=Sheet1!$B$3,'B. Expenditures'!U579,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I580)*K580, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E580/'A. Revenue'!$C$30), ('B. Expenditures'!$F580/'A. Revenue'!$D$30), ('B. Expenditures'!$G580/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E580/'A. Revenue'!$C$30), ('B. Expenditures'!$F580/'A. Revenue'!$D$30), ('B. Expenditures'!$G580/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E580/'A. Revenue'!$C$30), ('B. Expenditures'!$F580/'A. Revenue'!$D$30), ('B. Expenditures'!$G580/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E580/'A. Revenue'!$C$30), ('B. Expenditures'!$F580/'A. Revenue'!$D$30), ('B. Expenditures'!$G580/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E580/'A. Revenue'!$C$30), ('B. Expenditures'!$F580/'A. Revenue'!$D$30), ('B. Expenditures'!$G580/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC580=Sheet1!$B$2,'B. Expenditures'!K580,IF('B. Expenditures'!$AC580=Sheet1!$B$4,'B. Expenditures'!W580,IF($AC580=Sheet1!$B$3,'B. Expenditures'!Q580,\"\")))","v":""},{"$f":"IF($AC580=Sheet1!$B$2,'B. Expenditures'!L580,IF('B. Expenditures'!$AC580=Sheet1!$B$4,'B. Expenditures'!X580,IF($AC580=Sheet1!$B$3,'B. Expenditures'!R580,\"\")))","v":""},{"$f":"IF($AC580=Sheet1!$B$2,'B. Expenditures'!M580,IF('B. Expenditures'!$AC580=Sheet1!$B$4,'B. Expenditures'!Y580,IF($AC580=Sheet1!$B$3,'B. Expenditures'!S580,\"\")))","v":""},{"$f":"IF($AC580=Sheet1!$B$2,'B. Expenditures'!N580,IF('B. Expenditures'!$AC580=Sheet1!$B$4,'B. Expenditures'!Z580,IF($AC580=Sheet1!$B$3,'B. Expenditures'!T580,\"\")))","v":""},{"$f":"IF($AC580=Sheet1!$B$2,'B. Expenditures'!O580,IF('B. Expenditures'!$AC580=Sheet1!$B$4,'B. Expenditures'!AA580,IF($AC580=Sheet1!$B$3,'B. Expenditures'!U580,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I581)*K581, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E581/'A. Revenue'!$C$30), ('B. Expenditures'!$F581/'A. Revenue'!$D$30), ('B. Expenditures'!$G581/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E581/'A. Revenue'!$C$30), ('B. Expenditures'!$F581/'A. Revenue'!$D$30), ('B. Expenditures'!$G581/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E581/'A. Revenue'!$C$30), ('B. Expenditures'!$F581/'A. Revenue'!$D$30), ('B. Expenditures'!$G581/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E581/'A. Revenue'!$C$30), ('B. Expenditures'!$F581/'A. Revenue'!$D$30), ('B. Expenditures'!$G581/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E581/'A. Revenue'!$C$30), ('B. Expenditures'!$F581/'A. Revenue'!$D$30), ('B. Expenditures'!$G581/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC581=Sheet1!$B$2,'B. Expenditures'!K581,IF('B. Expenditures'!$AC581=Sheet1!$B$4,'B. Expenditures'!W581,IF($AC581=Sheet1!$B$3,'B. Expenditures'!Q581,\"\")))","v":""},{"$f":"IF($AC581=Sheet1!$B$2,'B. Expenditures'!L581,IF('B. Expenditures'!$AC581=Sheet1!$B$4,'B. Expenditures'!X581,IF($AC581=Sheet1!$B$3,'B. Expenditures'!R581,\"\")))","v":""},{"$f":"IF($AC581=Sheet1!$B$2,'B. Expenditures'!M581,IF('B. Expenditures'!$AC581=Sheet1!$B$4,'B. Expenditures'!Y581,IF($AC581=Sheet1!$B$3,'B. Expenditures'!S581,\"\")))","v":""},{"$f":"IF($AC581=Sheet1!$B$2,'B. Expenditures'!N581,IF('B. Expenditures'!$AC581=Sheet1!$B$4,'B. Expenditures'!Z581,IF($AC581=Sheet1!$B$3,'B. Expenditures'!T581,\"\")))","v":""},{"$f":"IF($AC581=Sheet1!$B$2,'B. Expenditures'!O581,IF('B. Expenditures'!$AC581=Sheet1!$B$4,'B. Expenditures'!AA581,IF($AC581=Sheet1!$B$3,'B. Expenditures'!U581,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I582)*K582, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E582/'A. Revenue'!$C$30), ('B. Expenditures'!$F582/'A. Revenue'!$D$30), ('B. Expenditures'!$G582/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E582/'A. Revenue'!$C$30), ('B. Expenditures'!$F582/'A. Revenue'!$D$30), ('B. Expenditures'!$G582/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E582/'A. Revenue'!$C$30), ('B. Expenditures'!$F582/'A. Revenue'!$D$30), ('B. Expenditures'!$G582/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E582/'A. Revenue'!$C$30), ('B. Expenditures'!$F582/'A. Revenue'!$D$30), ('B. Expenditures'!$G582/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E582/'A. Revenue'!$C$30), ('B. Expenditures'!$F582/'A. Revenue'!$D$30), ('B. Expenditures'!$G582/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC582=Sheet1!$B$2,'B. Expenditures'!K582,IF('B. Expenditures'!$AC582=Sheet1!$B$4,'B. Expenditures'!W582,IF($AC582=Sheet1!$B$3,'B. Expenditures'!Q582,\"\")))","v":""},{"$f":"IF($AC582=Sheet1!$B$2,'B. Expenditures'!L582,IF('B. Expenditures'!$AC582=Sheet1!$B$4,'B. Expenditures'!X582,IF($AC582=Sheet1!$B$3,'B. Expenditures'!R582,\"\")))","v":""},{"$f":"IF($AC582=Sheet1!$B$2,'B. Expenditures'!M582,IF('B. Expenditures'!$AC582=Sheet1!$B$4,'B. Expenditures'!Y582,IF($AC582=Sheet1!$B$3,'B. Expenditures'!S582,\"\")))","v":""},{"$f":"IF($AC582=Sheet1!$B$2,'B. Expenditures'!N582,IF('B. Expenditures'!$AC582=Sheet1!$B$4,'B. Expenditures'!Z582,IF($AC582=Sheet1!$B$3,'B. Expenditures'!T582,\"\")))","v":""},{"$f":"IF($AC582=Sheet1!$B$2,'B. Expenditures'!O582,IF('B. Expenditures'!$AC582=Sheet1!$B$4,'B. Expenditures'!AA582,IF($AC582=Sheet1!$B$3,'B. Expenditures'!U582,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I583)*K583, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E583/'A. Revenue'!$C$30), ('B. Expenditures'!$F583/'A. Revenue'!$D$30), ('B. Expenditures'!$G583/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E583/'A. Revenue'!$C$30), ('B. Expenditures'!$F583/'A. Revenue'!$D$30), ('B. Expenditures'!$G583/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E583/'A. Revenue'!$C$30), ('B. Expenditures'!$F583/'A. Revenue'!$D$30), ('B. Expenditures'!$G583/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E583/'A. Revenue'!$C$30), ('B. Expenditures'!$F583/'A. Revenue'!$D$30), ('B. Expenditures'!$G583/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E583/'A. Revenue'!$C$30), ('B. Expenditures'!$F583/'A. Revenue'!$D$30), ('B. Expenditures'!$G583/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC583=Sheet1!$B$2,'B. Expenditures'!K583,IF('B. Expenditures'!$AC583=Sheet1!$B$4,'B. Expenditures'!W583,IF($AC583=Sheet1!$B$3,'B. Expenditures'!Q583,\"\")))","v":""},{"$f":"IF($AC583=Sheet1!$B$2,'B. Expenditures'!L583,IF('B. Expenditures'!$AC583=Sheet1!$B$4,'B. Expenditures'!X583,IF($AC583=Sheet1!$B$3,'B. Expenditures'!R583,\"\")))","v":""},{"$f":"IF($AC583=Sheet1!$B$2,'B. Expenditures'!M583,IF('B. Expenditures'!$AC583=Sheet1!$B$4,'B. Expenditures'!Y583,IF($AC583=Sheet1!$B$3,'B. Expenditures'!S583,\"\")))","v":""},{"$f":"IF($AC583=Sheet1!$B$2,'B. Expenditures'!N583,IF('B. Expenditures'!$AC583=Sheet1!$B$4,'B. Expenditures'!Z583,IF($AC583=Sheet1!$B$3,'B. Expenditures'!T583,\"\")))","v":""},{"$f":"IF($AC583=Sheet1!$B$2,'B. Expenditures'!O583,IF('B. Expenditures'!$AC583=Sheet1!$B$4,'B. Expenditures'!AA583,IF($AC583=Sheet1!$B$3,'B. Expenditures'!U583,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I584)*K584, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E584/'A. Revenue'!$C$30), ('B. Expenditures'!$F584/'A. Revenue'!$D$30), ('B. Expenditures'!$G584/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E584/'A. Revenue'!$C$30), ('B. Expenditures'!$F584/'A. Revenue'!$D$30), ('B. Expenditures'!$G584/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E584/'A. Revenue'!$C$30), ('B. Expenditures'!$F584/'A. Revenue'!$D$30), ('B. Expenditures'!$G584/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E584/'A. Revenue'!$C$30), ('B. Expenditures'!$F584/'A. Revenue'!$D$30), ('B. Expenditures'!$G584/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E584/'A. Revenue'!$C$30), ('B. Expenditures'!$F584/'A. Revenue'!$D$30), ('B. Expenditures'!$G584/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC584=Sheet1!$B$2,'B. Expenditures'!K584,IF('B. Expenditures'!$AC584=Sheet1!$B$4,'B. Expenditures'!W584,IF($AC584=Sheet1!$B$3,'B. Expenditures'!Q584,\"\")))","v":""},{"$f":"IF($AC584=Sheet1!$B$2,'B. Expenditures'!L584,IF('B. Expenditures'!$AC584=Sheet1!$B$4,'B. Expenditures'!X584,IF($AC584=Sheet1!$B$3,'B. Expenditures'!R584,\"\")))","v":""},{"$f":"IF($AC584=Sheet1!$B$2,'B. Expenditures'!M584,IF('B. Expenditures'!$AC584=Sheet1!$B$4,'B. Expenditures'!Y584,IF($AC584=Sheet1!$B$3,'B. Expenditures'!S584,\"\")))","v":""},{"$f":"IF($AC584=Sheet1!$B$2,'B. Expenditures'!N584,IF('B. Expenditures'!$AC584=Sheet1!$B$4,'B. Expenditures'!Z584,IF($AC584=Sheet1!$B$3,'B. Expenditures'!T584,\"\")))","v":""},{"$f":"IF($AC584=Sheet1!$B$2,'B. Expenditures'!O584,IF('B. Expenditures'!$AC584=Sheet1!$B$4,'B. Expenditures'!AA584,IF($AC584=Sheet1!$B$3,'B. Expenditures'!U584,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I585)*K585, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E585/'A. Revenue'!$C$30), ('B. Expenditures'!$F585/'A. Revenue'!$D$30), ('B. Expenditures'!$G585/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E585/'A. Revenue'!$C$30), ('B. Expenditures'!$F585/'A. Revenue'!$D$30), ('B. Expenditures'!$G585/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E585/'A. Revenue'!$C$30), ('B. Expenditures'!$F585/'A. Revenue'!$D$30), ('B. Expenditures'!$G585/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E585/'A. Revenue'!$C$30), ('B. Expenditures'!$F585/'A. Revenue'!$D$30), ('B. Expenditures'!$G585/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E585/'A. Revenue'!$C$30), ('B. Expenditures'!$F585/'A. Revenue'!$D$30), ('B. Expenditures'!$G585/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC585=Sheet1!$B$2,'B. Expenditures'!K585,IF('B. Expenditures'!$AC585=Sheet1!$B$4,'B. Expenditures'!W585,IF($AC585=Sheet1!$B$3,'B. Expenditures'!Q585,\"\")))","v":""},{"$f":"IF($AC585=Sheet1!$B$2,'B. Expenditures'!L585,IF('B. Expenditures'!$AC585=Sheet1!$B$4,'B. Expenditures'!X585,IF($AC585=Sheet1!$B$3,'B. Expenditures'!R585,\"\")))","v":""},{"$f":"IF($AC585=Sheet1!$B$2,'B. Expenditures'!M585,IF('B. Expenditures'!$AC585=Sheet1!$B$4,'B. Expenditures'!Y585,IF($AC585=Sheet1!$B$3,'B. Expenditures'!S585,\"\")))","v":""},{"$f":"IF($AC585=Sheet1!$B$2,'B. Expenditures'!N585,IF('B. Expenditures'!$AC585=Sheet1!$B$4,'B. Expenditures'!Z585,IF($AC585=Sheet1!$B$3,'B. Expenditures'!T585,\"\")))","v":""},{"$f":"IF($AC585=Sheet1!$B$2,'B. Expenditures'!O585,IF('B. Expenditures'!$AC585=Sheet1!$B$4,'B. Expenditures'!AA585,IF($AC585=Sheet1!$B$3,'B. Expenditures'!U585,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I586)*K586, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E586/'A. Revenue'!$C$30), ('B. Expenditures'!$F586/'A. Revenue'!$D$30), ('B. Expenditures'!$G586/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E586/'A. Revenue'!$C$30), ('B. Expenditures'!$F586/'A. Revenue'!$D$30), ('B. Expenditures'!$G586/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E586/'A. Revenue'!$C$30), ('B. Expenditures'!$F586/'A. Revenue'!$D$30), ('B. Expenditures'!$G586/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E586/'A. Revenue'!$C$30), ('B. Expenditures'!$F586/'A. Revenue'!$D$30), ('B. Expenditures'!$G586/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E586/'A. Revenue'!$C$30), ('B. Expenditures'!$F586/'A. Revenue'!$D$30), ('B. Expenditures'!$G586/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC586=Sheet1!$B$2,'B. Expenditures'!K586,IF('B. Expenditures'!$AC586=Sheet1!$B$4,'B. Expenditures'!W586,IF($AC586=Sheet1!$B$3,'B. Expenditures'!Q586,\"\")))","v":""},{"$f":"IF($AC586=Sheet1!$B$2,'B. Expenditures'!L586,IF('B. Expenditures'!$AC586=Sheet1!$B$4,'B. Expenditures'!X586,IF($AC586=Sheet1!$B$3,'B. Expenditures'!R586,\"\")))","v":""},{"$f":"IF($AC586=Sheet1!$B$2,'B. Expenditures'!M586,IF('B. Expenditures'!$AC586=Sheet1!$B$4,'B. Expenditures'!Y586,IF($AC586=Sheet1!$B$3,'B. Expenditures'!S586,\"\")))","v":""},{"$f":"IF($AC586=Sheet1!$B$2,'B. Expenditures'!N586,IF('B. Expenditures'!$AC586=Sheet1!$B$4,'B. Expenditures'!Z586,IF($AC586=Sheet1!$B$3,'B. Expenditures'!T586,\"\")))","v":""},{"$f":"IF($AC586=Sheet1!$B$2,'B. Expenditures'!O586,IF('B. Expenditures'!$AC586=Sheet1!$B$4,'B. Expenditures'!AA586,IF($AC586=Sheet1!$B$3,'B. Expenditures'!U586,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I587)*K587, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E587/'A. Revenue'!$C$30), ('B. Expenditures'!$F587/'A. Revenue'!$D$30), ('B. Expenditures'!$G587/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E587/'A. Revenue'!$C$30), ('B. Expenditures'!$F587/'A. Revenue'!$D$30), ('B. Expenditures'!$G587/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E587/'A. Revenue'!$C$30), ('B. Expenditures'!$F587/'A. Revenue'!$D$30), ('B. Expenditures'!$G587/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E587/'A. Revenue'!$C$30), ('B. Expenditures'!$F587/'A. Revenue'!$D$30), ('B. Expenditures'!$G587/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E587/'A. Revenue'!$C$30), ('B. Expenditures'!$F587/'A. Revenue'!$D$30), ('B. Expenditures'!$G587/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC587=Sheet1!$B$2,'B. Expenditures'!K587,IF('B. Expenditures'!$AC587=Sheet1!$B$4,'B. Expenditures'!W587,IF($AC587=Sheet1!$B$3,'B. Expenditures'!Q587,\"\")))","v":""},{"$f":"IF($AC587=Sheet1!$B$2,'B. Expenditures'!L587,IF('B. Expenditures'!$AC587=Sheet1!$B$4,'B. Expenditures'!X587,IF($AC587=Sheet1!$B$3,'B. Expenditures'!R587,\"\")))","v":""},{"$f":"IF($AC587=Sheet1!$B$2,'B. Expenditures'!M587,IF('B. Expenditures'!$AC587=Sheet1!$B$4,'B. Expenditures'!Y587,IF($AC587=Sheet1!$B$3,'B. Expenditures'!S587,\"\")))","v":""},{"$f":"IF($AC587=Sheet1!$B$2,'B. Expenditures'!N587,IF('B. Expenditures'!$AC587=Sheet1!$B$4,'B. Expenditures'!Z587,IF($AC587=Sheet1!$B$3,'B. Expenditures'!T587,\"\")))","v":""},{"$f":"IF($AC587=Sheet1!$B$2,'B. Expenditures'!O587,IF('B. Expenditures'!$AC587=Sheet1!$B$4,'B. Expenditures'!AA587,IF($AC587=Sheet1!$B$3,'B. Expenditures'!U587,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I588)*K588, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E588/'A. Revenue'!$C$30), ('B. Expenditures'!$F588/'A. Revenue'!$D$30), ('B. Expenditures'!$G588/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E588/'A. Revenue'!$C$30), ('B. Expenditures'!$F588/'A. Revenue'!$D$30), ('B. Expenditures'!$G588/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E588/'A. Revenue'!$C$30), ('B. Expenditures'!$F588/'A. Revenue'!$D$30), ('B. Expenditures'!$G588/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E588/'A. Revenue'!$C$30), ('B. Expenditures'!$F588/'A. Revenue'!$D$30), ('B. Expenditures'!$G588/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E588/'A. Revenue'!$C$30), ('B. Expenditures'!$F588/'A. Revenue'!$D$30), ('B. Expenditures'!$G588/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC588=Sheet1!$B$2,'B. Expenditures'!K588,IF('B. Expenditures'!$AC588=Sheet1!$B$4,'B. Expenditures'!W588,IF($AC588=Sheet1!$B$3,'B. Expenditures'!Q588,\"\")))","v":""},{"$f":"IF($AC588=Sheet1!$B$2,'B. Expenditures'!L588,IF('B. Expenditures'!$AC588=Sheet1!$B$4,'B. Expenditures'!X588,IF($AC588=Sheet1!$B$3,'B. Expenditures'!R588,\"\")))","v":""},{"$f":"IF($AC588=Sheet1!$B$2,'B. Expenditures'!M588,IF('B. Expenditures'!$AC588=Sheet1!$B$4,'B. Expenditures'!Y588,IF($AC588=Sheet1!$B$3,'B. Expenditures'!S588,\"\")))","v":""},{"$f":"IF($AC588=Sheet1!$B$2,'B. Expenditures'!N588,IF('B. Expenditures'!$AC588=Sheet1!$B$4,'B. Expenditures'!Z588,IF($AC588=Sheet1!$B$3,'B. Expenditures'!T588,\"\")))","v":""},{"$f":"IF($AC588=Sheet1!$B$2,'B. Expenditures'!O588,IF('B. Expenditures'!$AC588=Sheet1!$B$4,'B. Expenditures'!AA588,IF($AC588=Sheet1!$B$3,'B. Expenditures'!U588,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I589)*K589, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E589/'A. Revenue'!$C$30), ('B. Expenditures'!$F589/'A. Revenue'!$D$30), ('B. Expenditures'!$G589/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E589/'A. Revenue'!$C$30), ('B. Expenditures'!$F589/'A. Revenue'!$D$30), ('B. Expenditures'!$G589/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E589/'A. Revenue'!$C$30), ('B. Expenditures'!$F589/'A. Revenue'!$D$30), ('B. Expenditures'!$G589/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E589/'A. Revenue'!$C$30), ('B. Expenditures'!$F589/'A. Revenue'!$D$30), ('B. Expenditures'!$G589/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E589/'A. Revenue'!$C$30), ('B. Expenditures'!$F589/'A. Revenue'!$D$30), ('B. Expenditures'!$G589/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC589=Sheet1!$B$2,'B. Expenditures'!K589,IF('B. Expenditures'!$AC589=Sheet1!$B$4,'B. Expenditures'!W589,IF($AC589=Sheet1!$B$3,'B. Expenditures'!Q589,\"\")))","v":""},{"$f":"IF($AC589=Sheet1!$B$2,'B. Expenditures'!L589,IF('B. Expenditures'!$AC589=Sheet1!$B$4,'B. Expenditures'!X589,IF($AC589=Sheet1!$B$3,'B. Expenditures'!R589,\"\")))","v":""},{"$f":"IF($AC589=Sheet1!$B$2,'B. Expenditures'!M589,IF('B. Expenditures'!$AC589=Sheet1!$B$4,'B. Expenditures'!Y589,IF($AC589=Sheet1!$B$3,'B. Expenditures'!S589,\"\")))","v":""},{"$f":"IF($AC589=Sheet1!$B$2,'B. Expenditures'!N589,IF('B. Expenditures'!$AC589=Sheet1!$B$4,'B. Expenditures'!Z589,IF($AC589=Sheet1!$B$3,'B. Expenditures'!T589,\"\")))","v":""},{"$f":"IF($AC589=Sheet1!$B$2,'B. Expenditures'!O589,IF('B. Expenditures'!$AC589=Sheet1!$B$4,'B. Expenditures'!AA589,IF($AC589=Sheet1!$B$3,'B. Expenditures'!U589,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I590)*K590, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E590/'A. Revenue'!$C$30), ('B. Expenditures'!$F590/'A. Revenue'!$D$30), ('B. Expenditures'!$G590/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E590/'A. Revenue'!$C$30), ('B. Expenditures'!$F590/'A. Revenue'!$D$30), ('B. Expenditures'!$G590/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E590/'A. Revenue'!$C$30), ('B. Expenditures'!$F590/'A. Revenue'!$D$30), ('B. Expenditures'!$G590/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E590/'A. Revenue'!$C$30), ('B. Expenditures'!$F590/'A. Revenue'!$D$30), ('B. Expenditures'!$G590/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E590/'A. Revenue'!$C$30), ('B. Expenditures'!$F590/'A. Revenue'!$D$30), ('B. Expenditures'!$G590/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC590=Sheet1!$B$2,'B. Expenditures'!K590,IF('B. Expenditures'!$AC590=Sheet1!$B$4,'B. Expenditures'!W590,IF($AC590=Sheet1!$B$3,'B. Expenditures'!Q590,\"\")))","v":""},{"$f":"IF($AC590=Sheet1!$B$2,'B. Expenditures'!L590,IF('B. Expenditures'!$AC590=Sheet1!$B$4,'B. Expenditures'!X590,IF($AC590=Sheet1!$B$3,'B. Expenditures'!R590,\"\")))","v":""},{"$f":"IF($AC590=Sheet1!$B$2,'B. Expenditures'!M590,IF('B. Expenditures'!$AC590=Sheet1!$B$4,'B. Expenditures'!Y590,IF($AC590=Sheet1!$B$3,'B. Expenditures'!S590,\"\")))","v":""},{"$f":"IF($AC590=Sheet1!$B$2,'B. Expenditures'!N590,IF('B. Expenditures'!$AC590=Sheet1!$B$4,'B. Expenditures'!Z590,IF($AC590=Sheet1!$B$3,'B. Expenditures'!T590,\"\")))","v":""},{"$f":"IF($AC590=Sheet1!$B$2,'B. Expenditures'!O590,IF('B. Expenditures'!$AC590=Sheet1!$B$4,'B. Expenditures'!AA590,IF($AC590=Sheet1!$B$3,'B. Expenditures'!U590,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I591)*K591, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E591/'A. Revenue'!$C$30), ('B. Expenditures'!$F591/'A. Revenue'!$D$30), ('B. Expenditures'!$G591/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E591/'A. Revenue'!$C$30), ('B. Expenditures'!$F591/'A. Revenue'!$D$30), ('B. Expenditures'!$G591/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E591/'A. Revenue'!$C$30), ('B. Expenditures'!$F591/'A. Revenue'!$D$30), ('B. Expenditures'!$G591/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E591/'A. Revenue'!$C$30), ('B. Expenditures'!$F591/'A. Revenue'!$D$30), ('B. Expenditures'!$G591/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E591/'A. Revenue'!$C$30), ('B. Expenditures'!$F591/'A. Revenue'!$D$30), ('B. Expenditures'!$G591/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC591=Sheet1!$B$2,'B. Expenditures'!K591,IF('B. Expenditures'!$AC591=Sheet1!$B$4,'B. Expenditures'!W591,IF($AC591=Sheet1!$B$3,'B. Expenditures'!Q591,\"\")))","v":""},{"$f":"IF($AC591=Sheet1!$B$2,'B. Expenditures'!L591,IF('B. Expenditures'!$AC591=Sheet1!$B$4,'B. Expenditures'!X591,IF($AC591=Sheet1!$B$3,'B. Expenditures'!R591,\"\")))","v":""},{"$f":"IF($AC591=Sheet1!$B$2,'B. Expenditures'!M591,IF('B. Expenditures'!$AC591=Sheet1!$B$4,'B. Expenditures'!Y591,IF($AC591=Sheet1!$B$3,'B. Expenditures'!S591,\"\")))","v":""},{"$f":"IF($AC591=Sheet1!$B$2,'B. Expenditures'!N591,IF('B. Expenditures'!$AC591=Sheet1!$B$4,'B. Expenditures'!Z591,IF($AC591=Sheet1!$B$3,'B. Expenditures'!T591,\"\")))","v":""},{"$f":"IF($AC591=Sheet1!$B$2,'B. Expenditures'!O591,IF('B. Expenditures'!$AC591=Sheet1!$B$4,'B. Expenditures'!AA591,IF($AC591=Sheet1!$B$3,'B. Expenditures'!U591,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I592)*K592, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E592/'A. Revenue'!$C$30), ('B. Expenditures'!$F592/'A. Revenue'!$D$30), ('B. Expenditures'!$G592/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E592/'A. Revenue'!$C$30), ('B. Expenditures'!$F592/'A. Revenue'!$D$30), ('B. Expenditures'!$G592/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E592/'A. Revenue'!$C$30), ('B. Expenditures'!$F592/'A. Revenue'!$D$30), ('B. Expenditures'!$G592/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E592/'A. Revenue'!$C$30), ('B. Expenditures'!$F592/'A. Revenue'!$D$30), ('B. Expenditures'!$G592/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E592/'A. Revenue'!$C$30), ('B. Expenditures'!$F592/'A. Revenue'!$D$30), ('B. Expenditures'!$G592/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC592=Sheet1!$B$2,'B. Expenditures'!K592,IF('B. Expenditures'!$AC592=Sheet1!$B$4,'B. Expenditures'!W592,IF($AC592=Sheet1!$B$3,'B. Expenditures'!Q592,\"\")))","v":""},{"$f":"IF($AC592=Sheet1!$B$2,'B. Expenditures'!L592,IF('B. Expenditures'!$AC592=Sheet1!$B$4,'B. Expenditures'!X592,IF($AC592=Sheet1!$B$3,'B. Expenditures'!R592,\"\")))","v":""},{"$f":"IF($AC592=Sheet1!$B$2,'B. Expenditures'!M592,IF('B. Expenditures'!$AC592=Sheet1!$B$4,'B. Expenditures'!Y592,IF($AC592=Sheet1!$B$3,'B. Expenditures'!S592,\"\")))","v":""},{"$f":"IF($AC592=Sheet1!$B$2,'B. Expenditures'!N592,IF('B. Expenditures'!$AC592=Sheet1!$B$4,'B. Expenditures'!Z592,IF($AC592=Sheet1!$B$3,'B. Expenditures'!T592,\"\")))","v":""},{"$f":"IF($AC592=Sheet1!$B$2,'B. Expenditures'!O592,IF('B. Expenditures'!$AC592=Sheet1!$B$4,'B. Expenditures'!AA592,IF($AC592=Sheet1!$B$3,'B. Expenditures'!U592,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I593)*K593, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E593/'A. Revenue'!$C$30), ('B. Expenditures'!$F593/'A. Revenue'!$D$30), ('B. Expenditures'!$G593/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E593/'A. Revenue'!$C$30), ('B. Expenditures'!$F593/'A. Revenue'!$D$30), ('B. Expenditures'!$G593/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E593/'A. Revenue'!$C$30), ('B. Expenditures'!$F593/'A. Revenue'!$D$30), ('B. Expenditures'!$G593/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E593/'A. Revenue'!$C$30), ('B. Expenditures'!$F593/'A. Revenue'!$D$30), ('B. Expenditures'!$G593/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E593/'A. Revenue'!$C$30), ('B. Expenditures'!$F593/'A. Revenue'!$D$30), ('B. Expenditures'!$G593/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC593=Sheet1!$B$2,'B. Expenditures'!K593,IF('B. Expenditures'!$AC593=Sheet1!$B$4,'B. Expenditures'!W593,IF($AC593=Sheet1!$B$3,'B. Expenditures'!Q593,\"\")))","v":""},{"$f":"IF($AC593=Sheet1!$B$2,'B. Expenditures'!L593,IF('B. Expenditures'!$AC593=Sheet1!$B$4,'B. Expenditures'!X593,IF($AC593=Sheet1!$B$3,'B. Expenditures'!R593,\"\")))","v":""},{"$f":"IF($AC593=Sheet1!$B$2,'B. Expenditures'!M593,IF('B. Expenditures'!$AC593=Sheet1!$B$4,'B. Expenditures'!Y593,IF($AC593=Sheet1!$B$3,'B. Expenditures'!S593,\"\")))","v":""},{"$f":"IF($AC593=Sheet1!$B$2,'B. Expenditures'!N593,IF('B. Expenditures'!$AC593=Sheet1!$B$4,'B. Expenditures'!Z593,IF($AC593=Sheet1!$B$3,'B. Expenditures'!T593,\"\")))","v":""},{"$f":"IF($AC593=Sheet1!$B$2,'B. Expenditures'!O593,IF('B. Expenditures'!$AC593=Sheet1!$B$4,'B. Expenditures'!AA593,IF($AC593=Sheet1!$B$3,'B. Expenditures'!U593,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I594)*K594, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E594/'A. Revenue'!$C$30), ('B. Expenditures'!$F594/'A. Revenue'!$D$30), ('B. Expenditures'!$G594/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E594/'A. Revenue'!$C$30), ('B. Expenditures'!$F594/'A. Revenue'!$D$30), ('B. Expenditures'!$G594/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E594/'A. Revenue'!$C$30), ('B. Expenditures'!$F594/'A. Revenue'!$D$30), ('B. Expenditures'!$G594/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E594/'A. Revenue'!$C$30), ('B. Expenditures'!$F594/'A. Revenue'!$D$30), ('B. Expenditures'!$G594/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E594/'A. Revenue'!$C$30), ('B. Expenditures'!$F594/'A. Revenue'!$D$30), ('B. Expenditures'!$G594/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC594=Sheet1!$B$2,'B. Expenditures'!K594,IF('B. Expenditures'!$AC594=Sheet1!$B$4,'B. Expenditures'!W594,IF($AC594=Sheet1!$B$3,'B. Expenditures'!Q594,\"\")))","v":""},{"$f":"IF($AC594=Sheet1!$B$2,'B. Expenditures'!L594,IF('B. Expenditures'!$AC594=Sheet1!$B$4,'B. Expenditures'!X594,IF($AC594=Sheet1!$B$3,'B. Expenditures'!R594,\"\")))","v":""},{"$f":"IF($AC594=Sheet1!$B$2,'B. Expenditures'!M594,IF('B. Expenditures'!$AC594=Sheet1!$B$4,'B. Expenditures'!Y594,IF($AC594=Sheet1!$B$3,'B. Expenditures'!S594,\"\")))","v":""},{"$f":"IF($AC594=Sheet1!$B$2,'B. Expenditures'!N594,IF('B. Expenditures'!$AC594=Sheet1!$B$4,'B. Expenditures'!Z594,IF($AC594=Sheet1!$B$3,'B. Expenditures'!T594,\"\")))","v":""},{"$f":"IF($AC594=Sheet1!$B$2,'B. Expenditures'!O594,IF('B. Expenditures'!$AC594=Sheet1!$B$4,'B. Expenditures'!AA594,IF($AC594=Sheet1!$B$3,'B. Expenditures'!U594,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I595)*K595, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E595/'A. Revenue'!$C$30), ('B. Expenditures'!$F595/'A. Revenue'!$D$30), ('B. Expenditures'!$G595/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E595/'A. Revenue'!$C$30), ('B. Expenditures'!$F595/'A. Revenue'!$D$30), ('B. Expenditures'!$G595/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E595/'A. Revenue'!$C$30), ('B. Expenditures'!$F595/'A. Revenue'!$D$30), ('B. Expenditures'!$G595/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E595/'A. Revenue'!$C$30), ('B. Expenditures'!$F595/'A. Revenue'!$D$30), ('B. Expenditures'!$G595/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E595/'A. Revenue'!$C$30), ('B. Expenditures'!$F595/'A. Revenue'!$D$30), ('B. Expenditures'!$G595/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC595=Sheet1!$B$2,'B. Expenditures'!K595,IF('B. Expenditures'!$AC595=Sheet1!$B$4,'B. Expenditures'!W595,IF($AC595=Sheet1!$B$3,'B. Expenditures'!Q595,\"\")))","v":""},{"$f":"IF($AC595=Sheet1!$B$2,'B. Expenditures'!L595,IF('B. Expenditures'!$AC595=Sheet1!$B$4,'B. Expenditures'!X595,IF($AC595=Sheet1!$B$3,'B. Expenditures'!R595,\"\")))","v":""},{"$f":"IF($AC595=Sheet1!$B$2,'B. Expenditures'!M595,IF('B. Expenditures'!$AC595=Sheet1!$B$4,'B. Expenditures'!Y595,IF($AC595=Sheet1!$B$3,'B. Expenditures'!S595,\"\")))","v":""},{"$f":"IF($AC595=Sheet1!$B$2,'B. Expenditures'!N595,IF('B. Expenditures'!$AC595=Sheet1!$B$4,'B. Expenditures'!Z595,IF($AC595=Sheet1!$B$3,'B. Expenditures'!T595,\"\")))","v":""},{"$f":"IF($AC595=Sheet1!$B$2,'B. Expenditures'!O595,IF('B. Expenditures'!$AC595=Sheet1!$B$4,'B. Expenditures'!AA595,IF($AC595=Sheet1!$B$3,'B. Expenditures'!U595,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I596)*K596, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E596/'A. Revenue'!$C$30), ('B. Expenditures'!$F596/'A. Revenue'!$D$30), ('B. Expenditures'!$G596/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E596/'A. Revenue'!$C$30), ('B. Expenditures'!$F596/'A. Revenue'!$D$30), ('B. Expenditures'!$G596/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E596/'A. Revenue'!$C$30), ('B. Expenditures'!$F596/'A. Revenue'!$D$30), ('B. Expenditures'!$G596/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E596/'A. Revenue'!$C$30), ('B. Expenditures'!$F596/'A. Revenue'!$D$30), ('B. Expenditures'!$G596/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E596/'A. Revenue'!$C$30), ('B. Expenditures'!$F596/'A. Revenue'!$D$30), ('B. Expenditures'!$G596/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC596=Sheet1!$B$2,'B. Expenditures'!K596,IF('B. Expenditures'!$AC596=Sheet1!$B$4,'B. Expenditures'!W596,IF($AC596=Sheet1!$B$3,'B. Expenditures'!Q596,\"\")))","v":""},{"$f":"IF($AC596=Sheet1!$B$2,'B. Expenditures'!L596,IF('B. Expenditures'!$AC596=Sheet1!$B$4,'B. Expenditures'!X596,IF($AC596=Sheet1!$B$3,'B. Expenditures'!R596,\"\")))","v":""},{"$f":"IF($AC596=Sheet1!$B$2,'B. Expenditures'!M596,IF('B. Expenditures'!$AC596=Sheet1!$B$4,'B. Expenditures'!Y596,IF($AC596=Sheet1!$B$3,'B. Expenditures'!S596,\"\")))","v":""},{"$f":"IF($AC596=Sheet1!$B$2,'B. Expenditures'!N596,IF('B. Expenditures'!$AC596=Sheet1!$B$4,'B. Expenditures'!Z596,IF($AC596=Sheet1!$B$3,'B. Expenditures'!T596,\"\")))","v":""},{"$f":"IF($AC596=Sheet1!$B$2,'B. Expenditures'!O596,IF('B. Expenditures'!$AC596=Sheet1!$B$4,'B. Expenditures'!AA596,IF($AC596=Sheet1!$B$3,'B. Expenditures'!U596,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,,-E597,G597), \"\")","v":""},null,"",{"$f":"IFERROR((1+$I597)*K597, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E597/'A. Revenue'!$C$30), ('B. Expenditures'!$F597/'A. Revenue'!$D$30), ('B. Expenditures'!$G597/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E597/'A. Revenue'!$C$30), ('B. Expenditures'!$F597/'A. Revenue'!$D$30), ('B. Expenditures'!$G597/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E597/'A. Revenue'!$C$30), ('B. Expenditures'!$F597/'A. Revenue'!$D$30), ('B. Expenditures'!$G597/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E597/'A. Revenue'!$C$30), ('B. Expenditures'!$F597/'A. Revenue'!$D$30), ('B. Expenditures'!$G597/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E597/'A. Revenue'!$C$30), ('B. Expenditures'!$F597/'A. Revenue'!$D$30), ('B. Expenditures'!$G597/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC597=Sheet1!$B$2,'B. Expenditures'!K597,IF('B. Expenditures'!$AC597=Sheet1!$B$4,'B. Expenditures'!W597,IF($AC597=Sheet1!$B$3,'B. Expenditures'!Q597,\"\")))","v":""},{"$f":"IF($AC597=Sheet1!$B$2,'B. Expenditures'!L597,IF('B. Expenditures'!$AC597=Sheet1!$B$4,'B. Expenditures'!X597,IF($AC597=Sheet1!$B$3,'B. Expenditures'!R597,\"\")))","v":""},{"$f":"IF($AC597=Sheet1!$B$2,'B. Expenditures'!M597,IF('B. Expenditures'!$AC597=Sheet1!$B$4,'B. Expenditures'!Y597,IF($AC597=Sheet1!$B$3,'B. Expenditures'!S597,\"\")))","v":""},{"$f":"IF($AC597=Sheet1!$B$2,'B. Expenditures'!N597,IF('B. Expenditures'!$AC597=Sheet1!$B$4,'B. Expenditures'!Z597,IF($AC597=Sheet1!$B$3,'B. Expenditures'!T597,\"\")))","v":""},{"$f":"IF($AC597=Sheet1!$B$2,'B. Expenditures'!O597,IF('B. Expenditures'!$AC597=Sheet1!$B$4,'B. Expenditures'!AA597,IF($AC597=Sheet1!$B$3,'B. Expenditures'!U597,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I598)*K598, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E598/'A. Revenue'!$C$30), ('B. Expenditures'!$F598/'A. Revenue'!$D$30), ('B. Expenditures'!$G598/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E598/'A. Revenue'!$C$30), ('B. Expenditures'!$F598/'A. Revenue'!$D$30), ('B. Expenditures'!$G598/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E598/'A. Revenue'!$C$30), ('B. Expenditures'!$F598/'A. Revenue'!$D$30), ('B. Expenditures'!$G598/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E598/'A. Revenue'!$C$30), ('B. Expenditures'!$F598/'A. Revenue'!$D$30), ('B. Expenditures'!$G598/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E598/'A. Revenue'!$C$30), ('B. Expenditures'!$F598/'A. Revenue'!$D$30), ('B. Expenditures'!$G598/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC598=Sheet1!$B$2,'B. Expenditures'!K598,IF('B. Expenditures'!$AC598=Sheet1!$B$4,'B. Expenditures'!W598,IF($AC598=Sheet1!$B$3,'B. Expenditures'!Q598,\"\")))","v":""},{"$f":"IF($AC598=Sheet1!$B$2,'B. Expenditures'!L598,IF('B. Expenditures'!$AC598=Sheet1!$B$4,'B. Expenditures'!X598,IF($AC598=Sheet1!$B$3,'B. Expenditures'!R598,\"\")))","v":""},{"$f":"IF($AC598=Sheet1!$B$2,'B. Expenditures'!M598,IF('B. Expenditures'!$AC598=Sheet1!$B$4,'B. Expenditures'!Y598,IF($AC598=Sheet1!$B$3,'B. Expenditures'!S598,\"\")))","v":""},{"$f":"IF($AC598=Sheet1!$B$2,'B. Expenditures'!N598,IF('B. Expenditures'!$AC598=Sheet1!$B$4,'B. Expenditures'!Z598,IF($AC598=Sheet1!$B$3,'B. Expenditures'!T598,\"\")))","v":""},{"$f":"IF($AC598=Sheet1!$B$2,'B. Expenditures'!O598,IF('B. Expenditures'!$AC598=Sheet1!$B$4,'B. Expenditures'!AA598,IF($AC598=Sheet1!$B$3,'B. Expenditures'!U598,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I599)*K599, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E599/'A. Revenue'!$C$30), ('B. Expenditures'!$F599/'A. Revenue'!$D$30), ('B. Expenditures'!$G599/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E599/'A. Revenue'!$C$30), ('B. Expenditures'!$F599/'A. Revenue'!$D$30), ('B. Expenditures'!$G599/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E599/'A. Revenue'!$C$30), ('B. Expenditures'!$F599/'A. Revenue'!$D$30), ('B. Expenditures'!$G599/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E599/'A. Revenue'!$C$30), ('B. Expenditures'!$F599/'A. Revenue'!$D$30), ('B. Expenditures'!$G599/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E599/'A. Revenue'!$C$30), ('B. Expenditures'!$F599/'A. Revenue'!$D$30), ('B. Expenditures'!$G599/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC599=Sheet1!$B$2,'B. Expenditures'!K599,IF('B. Expenditures'!$AC599=Sheet1!$B$4,'B. Expenditures'!W599,IF($AC599=Sheet1!$B$3,'B. Expenditures'!Q599,\"\")))","v":""},{"$f":"IF($AC599=Sheet1!$B$2,'B. Expenditures'!L599,IF('B. Expenditures'!$AC599=Sheet1!$B$4,'B. Expenditures'!X599,IF($AC599=Sheet1!$B$3,'B. Expenditures'!R599,\"\")))","v":""},{"$f":"IF($AC599=Sheet1!$B$2,'B. Expenditures'!M599,IF('B. Expenditures'!$AC599=Sheet1!$B$4,'B. Expenditures'!Y599,IF($AC599=Sheet1!$B$3,'B. Expenditures'!S599,\"\")))","v":""},{"$f":"IF($AC599=Sheet1!$B$2,'B. Expenditures'!N599,IF('B. Expenditures'!$AC599=Sheet1!$B$4,'B. Expenditures'!Z599,IF($AC599=Sheet1!$B$3,'B. Expenditures'!T599,\"\")))","v":""},{"$f":"IF($AC599=Sheet1!$B$2,'B. Expenditures'!O599,IF('B. Expenditures'!$AC599=Sheet1!$B$4,'B. Expenditures'!AA599,IF($AC599=Sheet1!$B$3,'B. Expenditures'!U599,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I600)*K600, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E600/'A. Revenue'!$C$30), ('B. Expenditures'!$F600/'A. Revenue'!$D$30), ('B. Expenditures'!$G600/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E600/'A. Revenue'!$C$30), ('B. Expenditures'!$F600/'A. Revenue'!$D$30), ('B. Expenditures'!$G600/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E600/'A. Revenue'!$C$30), ('B. Expenditures'!$F600/'A. Revenue'!$D$30), ('B. Expenditures'!$G600/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E600/'A. Revenue'!$C$30), ('B. Expenditures'!$F600/'A. Revenue'!$D$30), ('B. Expenditures'!$G600/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E600/'A. Revenue'!$C$30), ('B. Expenditures'!$F600/'A. Revenue'!$D$30), ('B. Expenditures'!$G600/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC600=Sheet1!$B$2,'B. Expenditures'!K600,IF('B. Expenditures'!$AC600=Sheet1!$B$4,'B. Expenditures'!W600,IF($AC600=Sheet1!$B$3,'B. Expenditures'!Q600,\"\")))","v":""},{"$f":"IF($AC600=Sheet1!$B$2,'B. Expenditures'!L600,IF('B. Expenditures'!$AC600=Sheet1!$B$4,'B. Expenditures'!X600,IF($AC600=Sheet1!$B$3,'B. Expenditures'!R600,\"\")))","v":""},{"$f":"IF($AC600=Sheet1!$B$2,'B. Expenditures'!M600,IF('B. Expenditures'!$AC600=Sheet1!$B$4,'B. Expenditures'!Y600,IF($AC600=Sheet1!$B$3,'B. Expenditures'!S600,\"\")))","v":""},{"$f":"IF($AC600=Sheet1!$B$2,'B. Expenditures'!N600,IF('B. Expenditures'!$AC600=Sheet1!$B$4,'B. Expenditures'!Z600,IF($AC600=Sheet1!$B$3,'B. Expenditures'!T600,\"\")))","v":""},{"$f":"IF($AC600=Sheet1!$B$2,'B. Expenditures'!O600,IF('B. Expenditures'!$AC600=Sheet1!$B$4,'B. Expenditures'!AA600,IF($AC600=Sheet1!$B$3,'B. Expenditures'!U600,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I601)*K601, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E601/'A. Revenue'!$C$30), ('B. Expenditures'!$F601/'A. Revenue'!$D$30), ('B. Expenditures'!$G601/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E601/'A. Revenue'!$C$30), ('B. Expenditures'!$F601/'A. Revenue'!$D$30), ('B. Expenditures'!$G601/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E601/'A. Revenue'!$C$30), ('B. Expenditures'!$F601/'A. Revenue'!$D$30), ('B. Expenditures'!$G601/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E601/'A. Revenue'!$C$30), ('B. Expenditures'!$F601/'A. Revenue'!$D$30), ('B. Expenditures'!$G601/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E601/'A. Revenue'!$C$30), ('B. Expenditures'!$F601/'A. Revenue'!$D$30), ('B. Expenditures'!$G601/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC601=Sheet1!$B$2,'B. Expenditures'!K601,IF('B. Expenditures'!$AC601=Sheet1!$B$4,'B. Expenditures'!W601,IF($AC601=Sheet1!$B$3,'B. Expenditures'!Q601,\"\")))","v":""},{"$f":"IF($AC601=Sheet1!$B$2,'B. Expenditures'!L601,IF('B. Expenditures'!$AC601=Sheet1!$B$4,'B. Expenditures'!X601,IF($AC601=Sheet1!$B$3,'B. Expenditures'!R601,\"\")))","v":""},{"$f":"IF($AC601=Sheet1!$B$2,'B. Expenditures'!M601,IF('B. Expenditures'!$AC601=Sheet1!$B$4,'B. Expenditures'!Y601,IF($AC601=Sheet1!$B$3,'B. Expenditures'!S601,\"\")))","v":""},{"$f":"IF($AC601=Sheet1!$B$2,'B. Expenditures'!N601,IF('B. Expenditures'!$AC601=Sheet1!$B$4,'B. Expenditures'!Z601,IF($AC601=Sheet1!$B$3,'B. Expenditures'!T601,\"\")))","v":""},{"$f":"IF($AC601=Sheet1!$B$2,'B. Expenditures'!O601,IF('B. Expenditures'!$AC601=Sheet1!$B$4,'B. Expenditures'!AA601,IF($AC601=Sheet1!$B$3,'B. Expenditures'!U601,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I602)*K602, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E602/'A. Revenue'!$C$30), ('B. Expenditures'!$F602/'A. Revenue'!$D$30), ('B. Expenditures'!$G602/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E602/'A. Revenue'!$C$30), ('B. Expenditures'!$F602/'A. Revenue'!$D$30), ('B. Expenditures'!$G602/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E602/'A. Revenue'!$C$30), ('B. Expenditures'!$F602/'A. Revenue'!$D$30), ('B. Expenditures'!$G602/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E602/'A. Revenue'!$C$30), ('B. Expenditures'!$F602/'A. Revenue'!$D$30), ('B. Expenditures'!$G602/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E602/'A. Revenue'!$C$30), ('B. Expenditures'!$F602/'A. Revenue'!$D$30), ('B. Expenditures'!$G602/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC602=Sheet1!$B$2,'B. Expenditures'!K602,IF('B. Expenditures'!$AC602=Sheet1!$B$4,'B. Expenditures'!W602,IF($AC602=Sheet1!$B$3,'B. Expenditures'!Q602,\"\")))","v":""},{"$f":"IF($AC602=Sheet1!$B$2,'B. Expenditures'!L602,IF('B. Expenditures'!$AC602=Sheet1!$B$4,'B. Expenditures'!X602,IF($AC602=Sheet1!$B$3,'B. Expenditures'!R602,\"\")))","v":""},{"$f":"IF($AC602=Sheet1!$B$2,'B. Expenditures'!M602,IF('B. Expenditures'!$AC602=Sheet1!$B$4,'B. Expenditures'!Y602,IF($AC602=Sheet1!$B$3,'B. Expenditures'!S602,\"\")))","v":""},{"$f":"IF($AC602=Sheet1!$B$2,'B. Expenditures'!N602,IF('B. Expenditures'!$AC602=Sheet1!$B$4,'B. Expenditures'!Z602,IF($AC602=Sheet1!$B$3,'B. Expenditures'!T602,\"\")))","v":""},{"$f":"IF($AC602=Sheet1!$B$2,'B. Expenditures'!O602,IF('B. Expenditures'!$AC602=Sheet1!$B$4,'B. Expenditures'!AA602,IF($AC602=Sheet1!$B$3,'B. Expenditures'!U602,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I603)*K603, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E603/'A. Revenue'!$C$30), ('B. Expenditures'!$F603/'A. Revenue'!$D$30), ('B. Expenditures'!$G603/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E603/'A. Revenue'!$C$30), ('B. Expenditures'!$F603/'A. Revenue'!$D$30), ('B. Expenditures'!$G603/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E603/'A. Revenue'!$C$30), ('B. Expenditures'!$F603/'A. Revenue'!$D$30), ('B. Expenditures'!$G603/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E603/'A. Revenue'!$C$30), ('B. Expenditures'!$F603/'A. Revenue'!$D$30), ('B. Expenditures'!$G603/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E603/'A. Revenue'!$C$30), ('B. Expenditures'!$F603/'A. Revenue'!$D$30), ('B. Expenditures'!$G603/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC603=Sheet1!$B$2,'B. Expenditures'!K603,IF('B. Expenditures'!$AC603=Sheet1!$B$4,'B. Expenditures'!W603,IF($AC603=Sheet1!$B$3,'B. Expenditures'!Q603,\"\")))","v":""},{"$f":"IF($AC603=Sheet1!$B$2,'B. Expenditures'!L603,IF('B. Expenditures'!$AC603=Sheet1!$B$4,'B. Expenditures'!X603,IF($AC603=Sheet1!$B$3,'B. Expenditures'!R603,\"\")))","v":""},{"$f":"IF($AC603=Sheet1!$B$2,'B. Expenditures'!M603,IF('B. Expenditures'!$AC603=Sheet1!$B$4,'B. Expenditures'!Y603,IF($AC603=Sheet1!$B$3,'B. Expenditures'!S603,\"\")))","v":""},{"$f":"IF($AC603=Sheet1!$B$2,'B. Expenditures'!N603,IF('B. Expenditures'!$AC603=Sheet1!$B$4,'B. Expenditures'!Z603,IF($AC603=Sheet1!$B$3,'B. Expenditures'!T603,\"\")))","v":""},{"$f":"IF($AC603=Sheet1!$B$2,'B. Expenditures'!O603,IF('B. Expenditures'!$AC603=Sheet1!$B$4,'B. Expenditures'!AA603,IF($AC603=Sheet1!$B$3,'B. Expenditures'!U603,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I604)*K604, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E604/'A. Revenue'!$C$30), ('B. Expenditures'!$F604/'A. Revenue'!$D$30), ('B. Expenditures'!$G604/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E604/'A. Revenue'!$C$30), ('B. Expenditures'!$F604/'A. Revenue'!$D$30), ('B. Expenditures'!$G604/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E604/'A. Revenue'!$C$30), ('B. Expenditures'!$F604/'A. Revenue'!$D$30), ('B. Expenditures'!$G604/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E604/'A. Revenue'!$C$30), ('B. Expenditures'!$F604/'A. Revenue'!$D$30), ('B. Expenditures'!$G604/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E604/'A. Revenue'!$C$30), ('B. Expenditures'!$F604/'A. Revenue'!$D$30), ('B. Expenditures'!$G604/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC604=Sheet1!$B$2,'B. Expenditures'!K604,IF('B. Expenditures'!$AC604=Sheet1!$B$4,'B. Expenditures'!W604,IF($AC604=Sheet1!$B$3,'B. Expenditures'!Q604,\"\")))","v":""},{"$f":"IF($AC604=Sheet1!$B$2,'B. Expenditures'!L604,IF('B. Expenditures'!$AC604=Sheet1!$B$4,'B. Expenditures'!X604,IF($AC604=Sheet1!$B$3,'B. Expenditures'!R604,\"\")))","v":""},{"$f":"IF($AC604=Sheet1!$B$2,'B. Expenditures'!M604,IF('B. Expenditures'!$AC604=Sheet1!$B$4,'B. Expenditures'!Y604,IF($AC604=Sheet1!$B$3,'B. Expenditures'!S604,\"\")))","v":""},{"$f":"IF($AC604=Sheet1!$B$2,'B. Expenditures'!N604,IF('B. Expenditures'!$AC604=Sheet1!$B$4,'B. Expenditures'!Z604,IF($AC604=Sheet1!$B$3,'B. Expenditures'!T604,\"\")))","v":""},{"$f":"IF($AC604=Sheet1!$B$2,'B. Expenditures'!O604,IF('B. Expenditures'!$AC604=Sheet1!$B$4,'B. Expenditures'!AA604,IF($AC604=Sheet1!$B$3,'B. Expenditures'!U604,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR((1+$I605)*G605, \"\")","v":""},{"$f":"IFERROR((1+$I605)*K605, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E605/'A. Revenue'!$C$30), ('B. Expenditures'!$F605/'A. Revenue'!$D$30), ('B. Expenditures'!$G605/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E605/'A. Revenue'!$C$30), ('B. Expenditures'!$F605/'A. Revenue'!$D$30), ('B. Expenditures'!$G605/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E605/'A. Revenue'!$C$30), ('B. Expenditures'!$F605/'A. Revenue'!$D$30), ('B. Expenditures'!$G605/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E605/'A. Revenue'!$C$30), ('B. Expenditures'!$F605/'A. Revenue'!$D$30), ('B. Expenditures'!$G605/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E605/'A. Revenue'!$C$30), ('B. Expenditures'!$F605/'A. Revenue'!$D$30), ('B. Expenditures'!$G605/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC605=Sheet1!$B$2,'B. Expenditures'!K605,IF('B. Expenditures'!$AC605=Sheet1!$B$4,'B. Expenditures'!W605,IF($AC605=Sheet1!$B$3,'B. Expenditures'!Q605,\"\")))","v":""},{"$f":"IF($AC605=Sheet1!$B$2,'B. Expenditures'!L605,IF('B. Expenditures'!$AC605=Sheet1!$B$4,'B. Expenditures'!X605,IF($AC605=Sheet1!$B$3,'B. Expenditures'!R605,\"\")))","v":""},{"$f":"IF($AC605=Sheet1!$B$2,'B. Expenditures'!M605,IF('B. Expenditures'!$AC605=Sheet1!$B$4,'B. Expenditures'!Y605,IF($AC605=Sheet1!$B$3,'B. Expenditures'!S605,\"\")))","v":""},{"$f":"IF($AC605=Sheet1!$B$2,'B. Expenditures'!N605,IF('B. Expenditures'!$AC605=Sheet1!$B$4,'B. Expenditures'!Z605,IF($AC605=Sheet1!$B$3,'B. Expenditures'!T605,\"\")))","v":""},{"$f":"IF($AC605=Sheet1!$B$2,'B. Expenditures'!O605,IF('B. Expenditures'!$AC605=Sheet1!$B$4,'B. Expenditures'!AA605,IF($AC605=Sheet1!$B$3,'B. Expenditures'!U605,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I606)*K606, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E606/'A. Revenue'!$C$30), ('B. Expenditures'!$F606/'A. Revenue'!$D$30), ('B. Expenditures'!$G606/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E606/'A. Revenue'!$C$30), ('B. Expenditures'!$F606/'A. Revenue'!$D$30), ('B. Expenditures'!$G606/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E606/'A. Revenue'!$C$30), ('B. Expenditures'!$F606/'A. Revenue'!$D$30), ('B. Expenditures'!$G606/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E606/'A. Revenue'!$C$30), ('B. Expenditures'!$F606/'A. Revenue'!$D$30), ('B. Expenditures'!$G606/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E606/'A. Revenue'!$C$30), ('B. Expenditures'!$F606/'A. Revenue'!$D$30), ('B. Expenditures'!$G606/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC606=Sheet1!$B$2,'B. Expenditures'!K606,IF('B. Expenditures'!$AC606=Sheet1!$B$4,'B. Expenditures'!W606,IF($AC606=Sheet1!$B$3,'B. Expenditures'!Q606,\"\")))","v":""},{"$f":"IF($AC606=Sheet1!$B$2,'B. Expenditures'!L606,IF('B. Expenditures'!$AC606=Sheet1!$B$4,'B. Expenditures'!X606,IF($AC606=Sheet1!$B$3,'B. Expenditures'!R606,\"\")))","v":""},{"$f":"IF($AC606=Sheet1!$B$2,'B. Expenditures'!M606,IF('B. Expenditures'!$AC606=Sheet1!$B$4,'B. Expenditures'!Y606,IF($AC606=Sheet1!$B$3,'B. Expenditures'!S606,\"\")))","v":""},{"$f":"IF($AC606=Sheet1!$B$2,'B. Expenditures'!N606,IF('B. Expenditures'!$AC606=Sheet1!$B$4,'B. Expenditures'!Z606,IF($AC606=Sheet1!$B$3,'B. Expenditures'!T606,\"\")))","v":""},{"$f":"IF($AC606=Sheet1!$B$2,'B. Expenditures'!O606,IF('B. Expenditures'!$AC606=Sheet1!$B$4,'B. Expenditures'!AA606,IF($AC606=Sheet1!$B$3,'B. Expenditures'!U606,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I607)*K607, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E607/'A. Revenue'!$C$30), ('B. Expenditures'!$F607/'A. Revenue'!$D$30), ('B. Expenditures'!$G607/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E607/'A. Revenue'!$C$30), ('B. Expenditures'!$F607/'A. Revenue'!$D$30), ('B. Expenditures'!$G607/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E607/'A. Revenue'!$C$30), ('B. Expenditures'!$F607/'A. Revenue'!$D$30), ('B. Expenditures'!$G607/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E607/'A. Revenue'!$C$30), ('B. Expenditures'!$F607/'A. Revenue'!$D$30), ('B. Expenditures'!$G607/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E607/'A. Revenue'!$C$30), ('B. Expenditures'!$F607/'A. Revenue'!$D$30), ('B. Expenditures'!$G607/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC607=Sheet1!$B$2,'B. Expenditures'!K607,IF('B. Expenditures'!$AC607=Sheet1!$B$4,'B. Expenditures'!W607,IF($AC607=Sheet1!$B$3,'B. Expenditures'!Q607,\"\")))","v":""},{"$f":"IF($AC607=Sheet1!$B$2,'B. Expenditures'!L607,IF('B. Expenditures'!$AC607=Sheet1!$B$4,'B. Expenditures'!X607,IF($AC607=Sheet1!$B$3,'B. Expenditures'!R607,\"\")))","v":""},{"$f":"IF($AC607=Sheet1!$B$2,'B. Expenditures'!M607,IF('B. Expenditures'!$AC607=Sheet1!$B$4,'B. Expenditures'!Y607,IF($AC607=Sheet1!$B$3,'B. Expenditures'!S607,\"\")))","v":""},{"$f":"IF($AC607=Sheet1!$B$2,'B. Expenditures'!N607,IF('B. Expenditures'!$AC607=Sheet1!$B$4,'B. Expenditures'!Z607,IF($AC607=Sheet1!$B$3,'B. Expenditures'!T607,\"\")))","v":""},{"$f":"IF($AC607=Sheet1!$B$2,'B. Expenditures'!O607,IF('B. Expenditures'!$AC607=Sheet1!$B$4,'B. Expenditures'!AA607,IF($AC607=Sheet1!$B$3,'B. Expenditures'!U607,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I608)*K608, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E608/'A. Revenue'!$C$30), ('B. Expenditures'!$F608/'A. Revenue'!$D$30), ('B. Expenditures'!$G608/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E608/'A. Revenue'!$C$30), ('B. Expenditures'!$F608/'A. Revenue'!$D$30), ('B. Expenditures'!$G608/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E608/'A. Revenue'!$C$30), ('B. Expenditures'!$F608/'A. Revenue'!$D$30), ('B. Expenditures'!$G608/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E608/'A. Revenue'!$C$30), ('B. Expenditures'!$F608/'A. Revenue'!$D$30), ('B. Expenditures'!$G608/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E608/'A. Revenue'!$C$30), ('B. Expenditures'!$F608/'A. Revenue'!$D$30), ('B. Expenditures'!$G608/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC608=Sheet1!$B$2,'B. Expenditures'!K608,IF('B. Expenditures'!$AC608=Sheet1!$B$4,'B. Expenditures'!W608,IF($AC608=Sheet1!$B$3,'B. Expenditures'!Q608,\"\")))","v":""},{"$f":"IF($AC608=Sheet1!$B$2,'B. Expenditures'!L608,IF('B. Expenditures'!$AC608=Sheet1!$B$4,'B. Expenditures'!X608,IF($AC608=Sheet1!$B$3,'B. Expenditures'!R608,\"\")))","v":""},{"$f":"IF($AC608=Sheet1!$B$2,'B. Expenditures'!M608,IF('B. Expenditures'!$AC608=Sheet1!$B$4,'B. Expenditures'!Y608,IF($AC608=Sheet1!$B$3,'B. Expenditures'!S608,\"\")))","v":""},{"$f":"IF($AC608=Sheet1!$B$2,'B. Expenditures'!N608,IF('B. Expenditures'!$AC608=Sheet1!$B$4,'B. Expenditures'!Z608,IF($AC608=Sheet1!$B$3,'B. Expenditures'!T608,\"\")))","v":""},{"$f":"IF($AC608=Sheet1!$B$2,'B. Expenditures'!O608,IF('B. Expenditures'!$AC608=Sheet1!$B$4,'B. Expenditures'!AA608,IF($AC608=Sheet1!$B$3,'B. Expenditures'!U608,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I609)*K609, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E609/'A. Revenue'!$C$30), ('B. Expenditures'!$F609/'A. Revenue'!$D$30), ('B. Expenditures'!$G609/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E609/'A. Revenue'!$C$30), ('B. Expenditures'!$F609/'A. Revenue'!$D$30), ('B. Expenditures'!$G609/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E609/'A. Revenue'!$C$30), ('B. Expenditures'!$F609/'A. Revenue'!$D$30), ('B. Expenditures'!$G609/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E609/'A. Revenue'!$C$30), ('B. Expenditures'!$F609/'A. Revenue'!$D$30), ('B. Expenditures'!$G609/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E609/'A. Revenue'!$C$30), ('B. Expenditures'!$F609/'A. Revenue'!$D$30), ('B. Expenditures'!$G609/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC609=Sheet1!$B$2,'B. Expenditures'!K609,IF('B. Expenditures'!$AC609=Sheet1!$B$4,'B. Expenditures'!W609,IF($AC609=Sheet1!$B$3,'B. Expenditures'!Q609,\"\")))","v":""},{"$f":"IF($AC609=Sheet1!$B$2,'B. Expenditures'!L609,IF('B. Expenditures'!$AC609=Sheet1!$B$4,'B. Expenditures'!X609,IF($AC609=Sheet1!$B$3,'B. Expenditures'!R609,\"\")))","v":""},{"$f":"IF($AC609=Sheet1!$B$2,'B. Expenditures'!M609,IF('B. Expenditures'!$AC609=Sheet1!$B$4,'B. Expenditures'!Y609,IF($AC609=Sheet1!$B$3,'B. Expenditures'!S609,\"\")))","v":""},{"$f":"IF($AC609=Sheet1!$B$2,'B. Expenditures'!N609,IF('B. Expenditures'!$AC609=Sheet1!$B$4,'B. Expenditures'!Z609,IF($AC609=Sheet1!$B$3,'B. Expenditures'!T609,\"\")))","v":""},{"$f":"IF($AC609=Sheet1!$B$2,'B. Expenditures'!O609,IF('B. Expenditures'!$AC609=Sheet1!$B$4,'B. Expenditures'!AA609,IF($AC609=Sheet1!$B$3,'B. Expenditures'!U609,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I610)*K610, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E610/'A. Revenue'!$C$30), ('B. Expenditures'!$F610/'A. Revenue'!$D$30), ('B. Expenditures'!$G610/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E610/'A. Revenue'!$C$30), ('B. Expenditures'!$F610/'A. Revenue'!$D$30), ('B. Expenditures'!$G610/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E610/'A. Revenue'!$C$30), ('B. Expenditures'!$F610/'A. Revenue'!$D$30), ('B. Expenditures'!$G610/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E610/'A. Revenue'!$C$30), ('B. Expenditures'!$F610/'A. Revenue'!$D$30), ('B. Expenditures'!$G610/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E610/'A. Revenue'!$C$30), ('B. Expenditures'!$F610/'A. Revenue'!$D$30), ('B. Expenditures'!$G610/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC610=Sheet1!$B$2,'B. Expenditures'!K610,IF('B. Expenditures'!$AC610=Sheet1!$B$4,'B. Expenditures'!W610,IF($AC610=Sheet1!$B$3,'B. Expenditures'!Q610,\"\")))","v":""},{"$f":"IF($AC610=Sheet1!$B$2,'B. Expenditures'!L610,IF('B. Expenditures'!$AC610=Sheet1!$B$4,'B. Expenditures'!X610,IF($AC610=Sheet1!$B$3,'B. Expenditures'!R610,\"\")))","v":""},{"$f":"IF($AC610=Sheet1!$B$2,'B. Expenditures'!M610,IF('B. Expenditures'!$AC610=Sheet1!$B$4,'B. Expenditures'!Y610,IF($AC610=Sheet1!$B$3,'B. Expenditures'!S610,\"\")))","v":""},{"$f":"IF($AC610=Sheet1!$B$2,'B. Expenditures'!N610,IF('B. Expenditures'!$AC610=Sheet1!$B$4,'B. Expenditures'!Z610,IF($AC610=Sheet1!$B$3,'B. Expenditures'!T610,\"\")))","v":""},{"$f":"IF($AC610=Sheet1!$B$2,'B. Expenditures'!O610,IF('B. Expenditures'!$AC610=Sheet1!$B$4,'B. Expenditures'!AA610,IF($AC610=Sheet1!$B$3,'B. Expenditures'!U610,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I611)*K611, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E611/'A. Revenue'!$C$30), ('B. Expenditures'!$F611/'A. Revenue'!$D$30), ('B. Expenditures'!$G611/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E611/'A. Revenue'!$C$30), ('B. Expenditures'!$F611/'A. Revenue'!$D$30), ('B. Expenditures'!$G611/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E611/'A. Revenue'!$C$30), ('B. Expenditures'!$F611/'A. Revenue'!$D$30), ('B. Expenditures'!$G611/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E611/'A. Revenue'!$C$30), ('B. Expenditures'!$F611/'A. Revenue'!$D$30), ('B. Expenditures'!$G611/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E611/'A. Revenue'!$C$30), ('B. Expenditures'!$F611/'A. Revenue'!$D$30), ('B. Expenditures'!$G611/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC611=Sheet1!$B$2,'B. Expenditures'!K611,IF('B. Expenditures'!$AC611=Sheet1!$B$4,'B. Expenditures'!W611,IF($AC611=Sheet1!$B$3,'B. Expenditures'!Q611,\"\")))","v":""},{"$f":"IF($AC611=Sheet1!$B$2,'B. Expenditures'!L611,IF('B. Expenditures'!$AC611=Sheet1!$B$4,'B. Expenditures'!X611,IF($AC611=Sheet1!$B$3,'B. Expenditures'!R611,\"\")))","v":""},{"$f":"IF($AC611=Sheet1!$B$2,'B. Expenditures'!M611,IF('B. Expenditures'!$AC611=Sheet1!$B$4,'B. Expenditures'!Y611,IF($AC611=Sheet1!$B$3,'B. Expenditures'!S611,\"\")))","v":""},{"$f":"IF($AC611=Sheet1!$B$2,'B. Expenditures'!N611,IF('B. Expenditures'!$AC611=Sheet1!$B$4,'B. Expenditures'!Z611,IF($AC611=Sheet1!$B$3,'B. Expenditures'!T611,\"\")))","v":""},{"$f":"IF($AC611=Sheet1!$B$2,'B. Expenditures'!O611,IF('B. Expenditures'!$AC611=Sheet1!$B$4,'B. Expenditures'!AA611,IF($AC611=Sheet1!$B$3,'B. Expenditures'!U611,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I612)*K612, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E612/'A. Revenue'!$C$30), ('B. Expenditures'!$F612/'A. Revenue'!$D$30), ('B. Expenditures'!$G612/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E612/'A. Revenue'!$C$30), ('B. Expenditures'!$F612/'A. Revenue'!$D$30), ('B. Expenditures'!$G612/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E612/'A. Revenue'!$C$30), ('B. Expenditures'!$F612/'A. Revenue'!$D$30), ('B. Expenditures'!$G612/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E612/'A. Revenue'!$C$30), ('B. Expenditures'!$F612/'A. Revenue'!$D$30), ('B. Expenditures'!$G612/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E612/'A. Revenue'!$C$30), ('B. Expenditures'!$F612/'A. Revenue'!$D$30), ('B. Expenditures'!$G612/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC612=Sheet1!$B$2,'B. Expenditures'!K612,IF('B. Expenditures'!$AC612=Sheet1!$B$4,'B. Expenditures'!W612,IF($AC612=Sheet1!$B$3,'B. Expenditures'!Q612,\"\")))","v":""},{"$f":"IF($AC612=Sheet1!$B$2,'B. Expenditures'!L612,IF('B. Expenditures'!$AC612=Sheet1!$B$4,'B. Expenditures'!X612,IF($AC612=Sheet1!$B$3,'B. Expenditures'!R612,\"\")))","v":""},{"$f":"IF($AC612=Sheet1!$B$2,'B. Expenditures'!M612,IF('B. Expenditures'!$AC612=Sheet1!$B$4,'B. Expenditures'!Y612,IF($AC612=Sheet1!$B$3,'B. Expenditures'!S612,\"\")))","v":""},{"$f":"IF($AC612=Sheet1!$B$2,'B. Expenditures'!N612,IF('B. Expenditures'!$AC612=Sheet1!$B$4,'B. Expenditures'!Z612,IF($AC612=Sheet1!$B$3,'B. Expenditures'!T612,\"\")))","v":""},{"$f":"IF($AC612=Sheet1!$B$2,'B. Expenditures'!O612,IF('B. Expenditures'!$AC612=Sheet1!$B$4,'B. Expenditures'!AA612,IF($AC612=Sheet1!$B$3,'B. Expenditures'!U612,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I613)*K613, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E613/'A. Revenue'!$C$30), ('B. Expenditures'!$F613/'A. Revenue'!$D$30), ('B. Expenditures'!$G613/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E613/'A. Revenue'!$C$30), ('B. Expenditures'!$F613/'A. Revenue'!$D$30), ('B. Expenditures'!$G613/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E613/'A. Revenue'!$C$30), ('B. Expenditures'!$F613/'A. Revenue'!$D$30), ('B. Expenditures'!$G613/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E613/'A. Revenue'!$C$30), ('B. Expenditures'!$F613/'A. Revenue'!$D$30), ('B. Expenditures'!$G613/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E613/'A. Revenue'!$C$30), ('B. Expenditures'!$F613/'A. Revenue'!$D$30), ('B. Expenditures'!$G613/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC613=Sheet1!$B$2,'B. Expenditures'!K613,IF('B. Expenditures'!$AC613=Sheet1!$B$4,'B. Expenditures'!W613,IF($AC613=Sheet1!$B$3,'B. Expenditures'!Q613,\"\")))","v":""},{"$f":"IF($AC613=Sheet1!$B$2,'B. Expenditures'!L613,IF('B. Expenditures'!$AC613=Sheet1!$B$4,'B. Expenditures'!X613,IF($AC613=Sheet1!$B$3,'B. Expenditures'!R613,\"\")))","v":""},{"$f":"IF($AC613=Sheet1!$B$2,'B. Expenditures'!M613,IF('B. Expenditures'!$AC613=Sheet1!$B$4,'B. Expenditures'!Y613,IF($AC613=Sheet1!$B$3,'B. Expenditures'!S613,\"\")))","v":""},{"$f":"IF($AC613=Sheet1!$B$2,'B. Expenditures'!N613,IF('B. Expenditures'!$AC613=Sheet1!$B$4,'B. Expenditures'!Z613,IF($AC613=Sheet1!$B$3,'B. Expenditures'!T613,\"\")))","v":""},{"$f":"IF($AC613=Sheet1!$B$2,'B. Expenditures'!O613,IF('B. Expenditures'!$AC613=Sheet1!$B$4,'B. Expenditures'!AA613,IF($AC613=Sheet1!$B$3,'B. Expenditures'!U613,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I614)*K614, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E614/'A. Revenue'!$C$30), ('B. Expenditures'!$F614/'A. Revenue'!$D$30), ('B. Expenditures'!$G614/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E614/'A. Revenue'!$C$30), ('B. Expenditures'!$F614/'A. Revenue'!$D$30), ('B. Expenditures'!$G614/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E614/'A. Revenue'!$C$30), ('B. Expenditures'!$F614/'A. Revenue'!$D$30), ('B. Expenditures'!$G614/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E614/'A. Revenue'!$C$30), ('B. Expenditures'!$F614/'A. Revenue'!$D$30), ('B. Expenditures'!$G614/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E614/'A. Revenue'!$C$30), ('B. Expenditures'!$F614/'A. Revenue'!$D$30), ('B. Expenditures'!$G614/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC614=Sheet1!$B$2,'B. Expenditures'!K614,IF('B. Expenditures'!$AC614=Sheet1!$B$4,'B. Expenditures'!W614,IF($AC614=Sheet1!$B$3,'B. Expenditures'!Q614,\"\")))","v":""},{"$f":"IF($AC614=Sheet1!$B$2,'B. Expenditures'!L614,IF('B. Expenditures'!$AC614=Sheet1!$B$4,'B. Expenditures'!X614,IF($AC614=Sheet1!$B$3,'B. Expenditures'!R614,\"\")))","v":""},{"$f":"IF($AC614=Sheet1!$B$2,'B. Expenditures'!M614,IF('B. Expenditures'!$AC614=Sheet1!$B$4,'B. Expenditures'!Y614,IF($AC614=Sheet1!$B$3,'B. Expenditures'!S614,\"\")))","v":""},{"$f":"IF($AC614=Sheet1!$B$2,'B. Expenditures'!N614,IF('B. Expenditures'!$AC614=Sheet1!$B$4,'B. Expenditures'!Z614,IF($AC614=Sheet1!$B$3,'B. Expenditures'!T614,\"\")))","v":""},{"$f":"IF($AC614=Sheet1!$B$2,'B. Expenditures'!O614,IF('B. Expenditures'!$AC614=Sheet1!$B$4,'B. Expenditures'!AA614,IF($AC614=Sheet1!$B$3,'B. Expenditures'!U614,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I615)*K615, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E615/'A. Revenue'!$C$30), ('B. Expenditures'!$F615/'A. Revenue'!$D$30), ('B. Expenditures'!$G615/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E615/'A. Revenue'!$C$30), ('B. Expenditures'!$F615/'A. Revenue'!$D$30), ('B. Expenditures'!$G615/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E615/'A. Revenue'!$C$30), ('B. Expenditures'!$F615/'A. Revenue'!$D$30), ('B. Expenditures'!$G615/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E615/'A. Revenue'!$C$30), ('B. Expenditures'!$F615/'A. Revenue'!$D$30), ('B. Expenditures'!$G615/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E615/'A. Revenue'!$C$30), ('B. Expenditures'!$F615/'A. Revenue'!$D$30), ('B. Expenditures'!$G615/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC615=Sheet1!$B$2,'B. Expenditures'!K615,IF('B. Expenditures'!$AC615=Sheet1!$B$4,'B. Expenditures'!W615,IF($AC615=Sheet1!$B$3,'B. Expenditures'!Q615,\"\")))","v":""},{"$f":"IF($AC615=Sheet1!$B$2,'B. Expenditures'!L615,IF('B. Expenditures'!$AC615=Sheet1!$B$4,'B. Expenditures'!X615,IF($AC615=Sheet1!$B$3,'B. Expenditures'!R615,\"\")))","v":""},{"$f":"IF($AC615=Sheet1!$B$2,'B. Expenditures'!M615,IF('B. Expenditures'!$AC615=Sheet1!$B$4,'B. Expenditures'!Y615,IF($AC615=Sheet1!$B$3,'B. Expenditures'!S615,\"\")))","v":""},{"$f":"IF($AC615=Sheet1!$B$2,'B. Expenditures'!N615,IF('B. Expenditures'!$AC615=Sheet1!$B$4,'B. Expenditures'!Z615,IF($AC615=Sheet1!$B$3,'B. Expenditures'!T615,\"\")))","v":""},{"$f":"IF($AC615=Sheet1!$B$2,'B. Expenditures'!O615,IF('B. Expenditures'!$AC615=Sheet1!$B$4,'B. Expenditures'!AA615,IF($AC615=Sheet1!$B$3,'B. Expenditures'!U615,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I616)*K616, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E616/'A. Revenue'!$C$30), ('B. Expenditures'!$F616/'A. Revenue'!$D$30), ('B. Expenditures'!$G616/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E616/'A. Revenue'!$C$30), ('B. Expenditures'!$F616/'A. Revenue'!$D$30), ('B. Expenditures'!$G616/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E616/'A. Revenue'!$C$30), ('B. Expenditures'!$F616/'A. Revenue'!$D$30), ('B. Expenditures'!$G616/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E616/'A. Revenue'!$C$30), ('B. Expenditures'!$F616/'A. Revenue'!$D$30), ('B. Expenditures'!$G616/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E616/'A. Revenue'!$C$30), ('B. Expenditures'!$F616/'A. Revenue'!$D$30), ('B. Expenditures'!$G616/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC616=Sheet1!$B$2,'B. Expenditures'!K616,IF('B. Expenditures'!$AC616=Sheet1!$B$4,'B. Expenditures'!W616,IF($AC616=Sheet1!$B$3,'B. Expenditures'!Q616,\"\")))","v":""},{"$f":"IF($AC616=Sheet1!$B$2,'B. Expenditures'!L616,IF('B. Expenditures'!$AC616=Sheet1!$B$4,'B. Expenditures'!X616,IF($AC616=Sheet1!$B$3,'B. Expenditures'!R616,\"\")))","v":""},{"$f":"IF($AC616=Sheet1!$B$2,'B. Expenditures'!M616,IF('B. Expenditures'!$AC616=Sheet1!$B$4,'B. Expenditures'!Y616,IF($AC616=Sheet1!$B$3,'B. Expenditures'!S616,\"\")))","v":""},{"$f":"IF($AC616=Sheet1!$B$2,'B. Expenditures'!N616,IF('B. Expenditures'!$AC616=Sheet1!$B$4,'B. Expenditures'!Z616,IF($AC616=Sheet1!$B$3,'B. Expenditures'!T616,\"\")))","v":""},{"$f":"IF($AC616=Sheet1!$B$2,'B. Expenditures'!O616,IF('B. Expenditures'!$AC616=Sheet1!$B$4,'B. Expenditures'!AA616,IF($AC616=Sheet1!$B$3,'B. Expenditures'!U616,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I617)*K617, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E617/'A. Revenue'!$C$30), ('B. Expenditures'!$F617/'A. Revenue'!$D$30), ('B. Expenditures'!$G617/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E617/'A. Revenue'!$C$30), ('B. Expenditures'!$F617/'A. Revenue'!$D$30), ('B. Expenditures'!$G617/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E617/'A. Revenue'!$C$30), ('B. Expenditures'!$F617/'A. Revenue'!$D$30), ('B. Expenditures'!$G617/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E617/'A. Revenue'!$C$30), ('B. Expenditures'!$F617/'A. Revenue'!$D$30), ('B. Expenditures'!$G617/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E617/'A. Revenue'!$C$30), ('B. Expenditures'!$F617/'A. Revenue'!$D$30), ('B. Expenditures'!$G617/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC617=Sheet1!$B$2,'B. Expenditures'!K617,IF('B. Expenditures'!$AC617=Sheet1!$B$4,'B. Expenditures'!W617,IF($AC617=Sheet1!$B$3,'B. Expenditures'!Q617,\"\")))","v":""},{"$f":"IF($AC617=Sheet1!$B$2,'B. Expenditures'!L617,IF('B. Expenditures'!$AC617=Sheet1!$B$4,'B. Expenditures'!X617,IF($AC617=Sheet1!$B$3,'B. Expenditures'!R617,\"\")))","v":""},{"$f":"IF($AC617=Sheet1!$B$2,'B. Expenditures'!M617,IF('B. Expenditures'!$AC617=Sheet1!$B$4,'B. Expenditures'!Y617,IF($AC617=Sheet1!$B$3,'B. Expenditures'!S617,\"\")))","v":""},{"$f":"IF($AC617=Sheet1!$B$2,'B. Expenditures'!N617,IF('B. Expenditures'!$AC617=Sheet1!$B$4,'B. Expenditures'!Z617,IF($AC617=Sheet1!$B$3,'B. Expenditures'!T617,\"\")))","v":""},{"$f":"IF($AC617=Sheet1!$B$2,'B. Expenditures'!O617,IF('B. Expenditures'!$AC617=Sheet1!$B$4,'B. Expenditures'!AA617,IF($AC617=Sheet1!$B$3,'B. Expenditures'!U617,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I618)*K618, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E618/'A. Revenue'!$C$30), ('B. Expenditures'!$F618/'A. Revenue'!$D$30), ('B. Expenditures'!$G618/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E618/'A. Revenue'!$C$30), ('B. Expenditures'!$F618/'A. Revenue'!$D$30), ('B. Expenditures'!$G618/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E618/'A. Revenue'!$C$30), ('B. Expenditures'!$F618/'A. Revenue'!$D$30), ('B. Expenditures'!$G618/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E618/'A. Revenue'!$C$30), ('B. Expenditures'!$F618/'A. Revenue'!$D$30), ('B. Expenditures'!$G618/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E618/'A. Revenue'!$C$30), ('B. Expenditures'!$F618/'A. Revenue'!$D$30), ('B. Expenditures'!$G618/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC618=Sheet1!$B$2,'B. Expenditures'!K618,IF('B. Expenditures'!$AC618=Sheet1!$B$4,'B. Expenditures'!W618,IF($AC618=Sheet1!$B$3,'B. Expenditures'!Q618,\"\")))","v":""},{"$f":"IF($AC618=Sheet1!$B$2,'B. Expenditures'!L618,IF('B. Expenditures'!$AC618=Sheet1!$B$4,'B. Expenditures'!X618,IF($AC618=Sheet1!$B$3,'B. Expenditures'!R618,\"\")))","v":""},{"$f":"IF($AC618=Sheet1!$B$2,'B. Expenditures'!M618,IF('B. Expenditures'!$AC618=Sheet1!$B$4,'B. Expenditures'!Y618,IF($AC618=Sheet1!$B$3,'B. Expenditures'!S618,\"\")))","v":""},{"$f":"IF($AC618=Sheet1!$B$2,'B. Expenditures'!N618,IF('B. Expenditures'!$AC618=Sheet1!$B$4,'B. Expenditures'!Z618,IF($AC618=Sheet1!$B$3,'B. Expenditures'!T618,\"\")))","v":""},{"$f":"IF($AC618=Sheet1!$B$2,'B. Expenditures'!O618,IF('B. Expenditures'!$AC618=Sheet1!$B$4,'B. Expenditures'!AA618,IF($AC618=Sheet1!$B$3,'B. Expenditures'!U618,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I619)*K619, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E619/'A. Revenue'!$C$30), ('B. Expenditures'!$F619/'A. Revenue'!$D$30), ('B. Expenditures'!$G619/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E619/'A. Revenue'!$C$30), ('B. Expenditures'!$F619/'A. Revenue'!$D$30), ('B. Expenditures'!$G619/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E619/'A. Revenue'!$C$30), ('B. Expenditures'!$F619/'A. Revenue'!$D$30), ('B. Expenditures'!$G619/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E619/'A. Revenue'!$C$30), ('B. Expenditures'!$F619/'A. Revenue'!$D$30), ('B. Expenditures'!$G619/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E619/'A. Revenue'!$C$30), ('B. Expenditures'!$F619/'A. Revenue'!$D$30), ('B. Expenditures'!$G619/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC619=Sheet1!$B$2,'B. Expenditures'!K619,IF('B. Expenditures'!$AC619=Sheet1!$B$4,'B. Expenditures'!W619,IF($AC619=Sheet1!$B$3,'B. Expenditures'!Q619,\"\")))","v":""},{"$f":"IF($AC619=Sheet1!$B$2,'B. Expenditures'!L619,IF('B. Expenditures'!$AC619=Sheet1!$B$4,'B. Expenditures'!X619,IF($AC619=Sheet1!$B$3,'B. Expenditures'!R619,\"\")))","v":""},{"$f":"IF($AC619=Sheet1!$B$2,'B. Expenditures'!M619,IF('B. Expenditures'!$AC619=Sheet1!$B$4,'B. Expenditures'!Y619,IF($AC619=Sheet1!$B$3,'B. Expenditures'!S619,\"\")))","v":""},{"$f":"IF($AC619=Sheet1!$B$2,'B. Expenditures'!N619,IF('B. Expenditures'!$AC619=Sheet1!$B$4,'B. Expenditures'!Z619,IF($AC619=Sheet1!$B$3,'B. Expenditures'!T619,\"\")))","v":""},{"$f":"IF($AC619=Sheet1!$B$2,'B. Expenditures'!O619,IF('B. Expenditures'!$AC619=Sheet1!$B$4,'B. Expenditures'!AA619,IF($AC619=Sheet1!$B$3,'B. Expenditures'!U619,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I620)*K620, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E620/'A. Revenue'!$C$30), ('B. Expenditures'!$F620/'A. Revenue'!$D$30), ('B. Expenditures'!$G620/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E620/'A. Revenue'!$C$30), ('B. Expenditures'!$F620/'A. Revenue'!$D$30), ('B. Expenditures'!$G620/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E620/'A. Revenue'!$C$30), ('B. Expenditures'!$F620/'A. Revenue'!$D$30), ('B. Expenditures'!$G620/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E620/'A. Revenue'!$C$30), ('B. Expenditures'!$F620/'A. Revenue'!$D$30), ('B. Expenditures'!$G620/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E620/'A. Revenue'!$C$30), ('B. Expenditures'!$F620/'A. Revenue'!$D$30), ('B. Expenditures'!$G620/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC620=Sheet1!$B$2,'B. Expenditures'!K620,IF('B. Expenditures'!$AC620=Sheet1!$B$4,'B. Expenditures'!W620,IF($AC620=Sheet1!$B$3,'B. Expenditures'!Q620,\"\")))","v":""},{"$f":"IF($AC620=Sheet1!$B$2,'B. Expenditures'!L620,IF('B. Expenditures'!$AC620=Sheet1!$B$4,'B. Expenditures'!X620,IF($AC620=Sheet1!$B$3,'B. Expenditures'!R620,\"\")))","v":""},{"$f":"IF($AC620=Sheet1!$B$2,'B. Expenditures'!M620,IF('B. Expenditures'!$AC620=Sheet1!$B$4,'B. Expenditures'!Y620,IF($AC620=Sheet1!$B$3,'B. Expenditures'!S620,\"\")))","v":""},{"$f":"IF($AC620=Sheet1!$B$2,'B. Expenditures'!N620,IF('B. Expenditures'!$AC620=Sheet1!$B$4,'B. Expenditures'!Z620,IF($AC620=Sheet1!$B$3,'B. Expenditures'!T620,\"\")))","v":""},{"$f":"IF($AC620=Sheet1!$B$2,'B. Expenditures'!O620,IF('B. Expenditures'!$AC620=Sheet1!$B$4,'B. Expenditures'!AA620,IF($AC620=Sheet1!$B$3,'B. Expenditures'!U620,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I621)*K621, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E621/'A. Revenue'!$C$30), ('B. Expenditures'!$F621/'A. Revenue'!$D$30), ('B. Expenditures'!$G621/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E621/'A. Revenue'!$C$30), ('B. Expenditures'!$F621/'A. Revenue'!$D$30), ('B. Expenditures'!$G621/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E621/'A. Revenue'!$C$30), ('B. Expenditures'!$F621/'A. Revenue'!$D$30), ('B. Expenditures'!$G621/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E621/'A. Revenue'!$C$30), ('B. Expenditures'!$F621/'A. Revenue'!$D$30), ('B. Expenditures'!$G621/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E621/'A. Revenue'!$C$30), ('B. Expenditures'!$F621/'A. Revenue'!$D$30), ('B. Expenditures'!$G621/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC621=Sheet1!$B$2,'B. Expenditures'!K621,IF('B. Expenditures'!$AC621=Sheet1!$B$4,'B. Expenditures'!W621,IF($AC621=Sheet1!$B$3,'B. Expenditures'!Q621,\"\")))","v":""},{"$f":"IF($AC621=Sheet1!$B$2,'B. Expenditures'!L621,IF('B. Expenditures'!$AC621=Sheet1!$B$4,'B. Expenditures'!X621,IF($AC621=Sheet1!$B$3,'B. Expenditures'!R621,\"\")))","v":""},{"$f":"IF($AC621=Sheet1!$B$2,'B. Expenditures'!M621,IF('B. Expenditures'!$AC621=Sheet1!$B$4,'B. Expenditures'!Y621,IF($AC621=Sheet1!$B$3,'B. Expenditures'!S621,\"\")))","v":""},{"$f":"IF($AC621=Sheet1!$B$2,'B. Expenditures'!N621,IF('B. Expenditures'!$AC621=Sheet1!$B$4,'B. Expenditures'!Z621,IF($AC621=Sheet1!$B$3,'B. Expenditures'!T621,\"\")))","v":""},{"$f":"IF($AC621=Sheet1!$B$2,'B. Expenditures'!O621,IF('B. Expenditures'!$AC621=Sheet1!$B$4,'B. Expenditures'!AA621,IF($AC621=Sheet1!$B$3,'B. Expenditures'!U621,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I622)*K622, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E622/'A. Revenue'!$C$30), ('B. Expenditures'!$F622/'A. Revenue'!$D$30), ('B. Expenditures'!$G622/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E622/'A. Revenue'!$C$30), ('B. Expenditures'!$F622/'A. Revenue'!$D$30), ('B. Expenditures'!$G622/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E622/'A. Revenue'!$C$30), ('B. Expenditures'!$F622/'A. Revenue'!$D$30), ('B. Expenditures'!$G622/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E622/'A. Revenue'!$C$30), ('B. Expenditures'!$F622/'A. Revenue'!$D$30), ('B. Expenditures'!$G622/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E622/'A. Revenue'!$C$30), ('B. Expenditures'!$F622/'A. Revenue'!$D$30), ('B. Expenditures'!$G622/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC622=Sheet1!$B$2,'B. Expenditures'!K622,IF('B. Expenditures'!$AC622=Sheet1!$B$4,'B. Expenditures'!W622,IF($AC622=Sheet1!$B$3,'B. Expenditures'!Q622,\"\")))","v":""},{"$f":"IF($AC622=Sheet1!$B$2,'B. Expenditures'!L622,IF('B. Expenditures'!$AC622=Sheet1!$B$4,'B. Expenditures'!X622,IF($AC622=Sheet1!$B$3,'B. Expenditures'!R622,\"\")))","v":""},{"$f":"IF($AC622=Sheet1!$B$2,'B. Expenditures'!M622,IF('B. Expenditures'!$AC622=Sheet1!$B$4,'B. Expenditures'!Y622,IF($AC622=Sheet1!$B$3,'B. Expenditures'!S622,\"\")))","v":""},{"$f":"IF($AC622=Sheet1!$B$2,'B. Expenditures'!N622,IF('B. Expenditures'!$AC622=Sheet1!$B$4,'B. Expenditures'!Z622,IF($AC622=Sheet1!$B$3,'B. Expenditures'!T622,\"\")))","v":""},{"$f":"IF($AC622=Sheet1!$B$2,'B. Expenditures'!O622,IF('B. Expenditures'!$AC622=Sheet1!$B$4,'B. Expenditures'!AA622,IF($AC622=Sheet1!$B$3,'B. Expenditures'!U622,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I623)*K623, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E623/'A. Revenue'!$C$30), ('B. Expenditures'!$F623/'A. Revenue'!$D$30), ('B. Expenditures'!$G623/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E623/'A. Revenue'!$C$30), ('B. Expenditures'!$F623/'A. Revenue'!$D$30), ('B. Expenditures'!$G623/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E623/'A. Revenue'!$C$30), ('B. Expenditures'!$F623/'A. Revenue'!$D$30), ('B. Expenditures'!$G623/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E623/'A. Revenue'!$C$30), ('B. Expenditures'!$F623/'A. Revenue'!$D$30), ('B. Expenditures'!$G623/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E623/'A. Revenue'!$C$30), ('B. Expenditures'!$F623/'A. Revenue'!$D$30), ('B. Expenditures'!$G623/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC623=Sheet1!$B$2,'B. Expenditures'!K623,IF('B. Expenditures'!$AC623=Sheet1!$B$4,'B. Expenditures'!W623,IF($AC623=Sheet1!$B$3,'B. Expenditures'!Q623,\"\")))","v":""},{"$f":"IF($AC623=Sheet1!$B$2,'B. Expenditures'!L623,IF('B. Expenditures'!$AC623=Sheet1!$B$4,'B. Expenditures'!X623,IF($AC623=Sheet1!$B$3,'B. Expenditures'!R623,\"\")))","v":""},{"$f":"IF($AC623=Sheet1!$B$2,'B. Expenditures'!M623,IF('B. Expenditures'!$AC623=Sheet1!$B$4,'B. Expenditures'!Y623,IF($AC623=Sheet1!$B$3,'B. Expenditures'!S623,\"\")))","v":""},{"$f":"IF($AC623=Sheet1!$B$2,'B. Expenditures'!N623,IF('B. Expenditures'!$AC623=Sheet1!$B$4,'B. Expenditures'!Z623,IF($AC623=Sheet1!$B$3,'B. Expenditures'!T623,\"\")))","v":""},{"$f":"IF($AC623=Sheet1!$B$2,'B. Expenditures'!O623,IF('B. Expenditures'!$AC623=Sheet1!$B$4,'B. Expenditures'!AA623,IF($AC623=Sheet1!$B$3,'B. Expenditures'!U623,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I624)*K624, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E624/'A. Revenue'!$C$30), ('B. Expenditures'!$F624/'A. Revenue'!$D$30), ('B. Expenditures'!$G624/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E624/'A. Revenue'!$C$30), ('B. Expenditures'!$F624/'A. Revenue'!$D$30), ('B. Expenditures'!$G624/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E624/'A. Revenue'!$C$30), ('B. Expenditures'!$F624/'A. Revenue'!$D$30), ('B. Expenditures'!$G624/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E624/'A. Revenue'!$C$30), ('B. Expenditures'!$F624/'A. Revenue'!$D$30), ('B. Expenditures'!$G624/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E624/'A. Revenue'!$C$30), ('B. Expenditures'!$F624/'A. Revenue'!$D$30), ('B. Expenditures'!$G624/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC624=Sheet1!$B$2,'B. Expenditures'!K624,IF('B. Expenditures'!$AC624=Sheet1!$B$4,'B. Expenditures'!W624,IF($AC624=Sheet1!$B$3,'B. Expenditures'!Q624,\"\")))","v":""},{"$f":"IF($AC624=Sheet1!$B$2,'B. Expenditures'!L624,IF('B. Expenditures'!$AC624=Sheet1!$B$4,'B. Expenditures'!X624,IF($AC624=Sheet1!$B$3,'B. Expenditures'!R624,\"\")))","v":""},{"$f":"IF($AC624=Sheet1!$B$2,'B. Expenditures'!M624,IF('B. Expenditures'!$AC624=Sheet1!$B$4,'B. Expenditures'!Y624,IF($AC624=Sheet1!$B$3,'B. Expenditures'!S624,\"\")))","v":""},{"$f":"IF($AC624=Sheet1!$B$2,'B. Expenditures'!N624,IF('B. Expenditures'!$AC624=Sheet1!$B$4,'B. Expenditures'!Z624,IF($AC624=Sheet1!$B$3,'B. Expenditures'!T624,\"\")))","v":""},{"$f":"IF($AC624=Sheet1!$B$2,'B. Expenditures'!O624,IF('B. Expenditures'!$AC624=Sheet1!$B$4,'B. Expenditures'!AA624,IF($AC624=Sheet1!$B$3,'B. Expenditures'!U624,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I625)*K625, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E625/'A. Revenue'!$C$30), ('B. Expenditures'!$F625/'A. Revenue'!$D$30), ('B. Expenditures'!$G625/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E625/'A. Revenue'!$C$30), ('B. Expenditures'!$F625/'A. Revenue'!$D$30), ('B. Expenditures'!$G625/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E625/'A. Revenue'!$C$30), ('B. Expenditures'!$F625/'A. Revenue'!$D$30), ('B. Expenditures'!$G625/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E625/'A. Revenue'!$C$30), ('B. Expenditures'!$F625/'A. Revenue'!$D$30), ('B. Expenditures'!$G625/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E625/'A. Revenue'!$C$30), ('B. Expenditures'!$F625/'A. Revenue'!$D$30), ('B. Expenditures'!$G625/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC625=Sheet1!$B$2,'B. Expenditures'!K625,IF('B. Expenditures'!$AC625=Sheet1!$B$4,'B. Expenditures'!W625,IF($AC625=Sheet1!$B$3,'B. Expenditures'!Q625,\"\")))","v":""},{"$f":"IF($AC625=Sheet1!$B$2,'B. Expenditures'!L625,IF('B. Expenditures'!$AC625=Sheet1!$B$4,'B. Expenditures'!X625,IF($AC625=Sheet1!$B$3,'B. Expenditures'!R625,\"\")))","v":""},{"$f":"IF($AC625=Sheet1!$B$2,'B. Expenditures'!M625,IF('B. Expenditures'!$AC625=Sheet1!$B$4,'B. Expenditures'!Y625,IF($AC625=Sheet1!$B$3,'B. Expenditures'!S625,\"\")))","v":""},{"$f":"IF($AC625=Sheet1!$B$2,'B. Expenditures'!N625,IF('B. Expenditures'!$AC625=Sheet1!$B$4,'B. Expenditures'!Z625,IF($AC625=Sheet1!$B$3,'B. Expenditures'!T625,\"\")))","v":""},{"$f":"IF($AC625=Sheet1!$B$2,'B. Expenditures'!O625,IF('B. Expenditures'!$AC625=Sheet1!$B$4,'B. Expenditures'!AA625,IF($AC625=Sheet1!$B$3,'B. Expenditures'!U625,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I626)*K626, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E626/'A. Revenue'!$C$30), ('B. Expenditures'!$F626/'A. Revenue'!$D$30), ('B. Expenditures'!$G626/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E626/'A. Revenue'!$C$30), ('B. Expenditures'!$F626/'A. Revenue'!$D$30), ('B. Expenditures'!$G626/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E626/'A. Revenue'!$C$30), ('B. Expenditures'!$F626/'A. Revenue'!$D$30), ('B. Expenditures'!$G626/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E626/'A. Revenue'!$C$30), ('B. Expenditures'!$F626/'A. Revenue'!$D$30), ('B. Expenditures'!$G626/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E626/'A. Revenue'!$C$30), ('B. Expenditures'!$F626/'A. Revenue'!$D$30), ('B. Expenditures'!$G626/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC626=Sheet1!$B$2,'B. Expenditures'!K626,IF('B. Expenditures'!$AC626=Sheet1!$B$4,'B. Expenditures'!W626,IF($AC626=Sheet1!$B$3,'B. Expenditures'!Q626,\"\")))","v":""},{"$f":"IF($AC626=Sheet1!$B$2,'B. Expenditures'!L626,IF('B. Expenditures'!$AC626=Sheet1!$B$4,'B. Expenditures'!X626,IF($AC626=Sheet1!$B$3,'B. Expenditures'!R626,\"\")))","v":""},{"$f":"IF($AC626=Sheet1!$B$2,'B. Expenditures'!M626,IF('B. Expenditures'!$AC626=Sheet1!$B$4,'B. Expenditures'!Y626,IF($AC626=Sheet1!$B$3,'B. Expenditures'!S626,\"\")))","v":""},{"$f":"IF($AC626=Sheet1!$B$2,'B. Expenditures'!N626,IF('B. Expenditures'!$AC626=Sheet1!$B$4,'B. Expenditures'!Z626,IF($AC626=Sheet1!$B$3,'B. Expenditures'!T626,\"\")))","v":""},{"$f":"IF($AC626=Sheet1!$B$2,'B. Expenditures'!O626,IF('B. Expenditures'!$AC626=Sheet1!$B$4,'B. Expenditures'!AA626,IF($AC626=Sheet1!$B$3,'B. Expenditures'!U626,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I627)*K627, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E627/'A. Revenue'!$C$30), ('B. Expenditures'!$F627/'A. Revenue'!$D$30), ('B. Expenditures'!$G627/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E627/'A. Revenue'!$C$30), ('B. Expenditures'!$F627/'A. Revenue'!$D$30), ('B. Expenditures'!$G627/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E627/'A. Revenue'!$C$30), ('B. Expenditures'!$F627/'A. Revenue'!$D$30), ('B. Expenditures'!$G627/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E627/'A. Revenue'!$C$30), ('B. Expenditures'!$F627/'A. Revenue'!$D$30), ('B. Expenditures'!$G627/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E627/'A. Revenue'!$C$30), ('B. Expenditures'!$F627/'A. Revenue'!$D$30), ('B. Expenditures'!$G627/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC627=Sheet1!$B$2,'B. Expenditures'!K627,IF('B. Expenditures'!$AC627=Sheet1!$B$4,'B. Expenditures'!W627,IF($AC627=Sheet1!$B$3,'B. Expenditures'!Q627,\"\")))","v":""},{"$f":"IF($AC627=Sheet1!$B$2,'B. Expenditures'!L627,IF('B. Expenditures'!$AC627=Sheet1!$B$4,'B. Expenditures'!X627,IF($AC627=Sheet1!$B$3,'B. Expenditures'!R627,\"\")))","v":""},{"$f":"IF($AC627=Sheet1!$B$2,'B. Expenditures'!M627,IF('B. Expenditures'!$AC627=Sheet1!$B$4,'B. Expenditures'!Y627,IF($AC627=Sheet1!$B$3,'B. Expenditures'!S627,\"\")))","v":""},{"$f":"IF($AC627=Sheet1!$B$2,'B. Expenditures'!N627,IF('B. Expenditures'!$AC627=Sheet1!$B$4,'B. Expenditures'!Z627,IF($AC627=Sheet1!$B$3,'B. Expenditures'!T627,\"\")))","v":""},{"$f":"IF($AC627=Sheet1!$B$2,'B. Expenditures'!O627,IF('B. Expenditures'!$AC627=Sheet1!$B$4,'B. Expenditures'!AA627,IF($AC627=Sheet1!$B$3,'B. Expenditures'!U627,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I628)*K628, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E628/'A. Revenue'!$C$30), ('B. Expenditures'!$F628/'A. Revenue'!$D$30), ('B. Expenditures'!$G628/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E628/'A. Revenue'!$C$30), ('B. Expenditures'!$F628/'A. Revenue'!$D$30), ('B. Expenditures'!$G628/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E628/'A. Revenue'!$C$30), ('B. Expenditures'!$F628/'A. Revenue'!$D$30), ('B. Expenditures'!$G628/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E628/'A. Revenue'!$C$30), ('B. Expenditures'!$F628/'A. Revenue'!$D$30), ('B. Expenditures'!$G628/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E628/'A. Revenue'!$C$30), ('B. Expenditures'!$F628/'A. Revenue'!$D$30), ('B. Expenditures'!$G628/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC628=Sheet1!$B$2,'B. Expenditures'!K628,IF('B. Expenditures'!$AC628=Sheet1!$B$4,'B. Expenditures'!W628,IF($AC628=Sheet1!$B$3,'B. Expenditures'!Q628,\"\")))","v":""},{"$f":"IF($AC628=Sheet1!$B$2,'B. Expenditures'!L628,IF('B. Expenditures'!$AC628=Sheet1!$B$4,'B. Expenditures'!X628,IF($AC628=Sheet1!$B$3,'B. Expenditures'!R628,\"\")))","v":""},{"$f":"IF($AC628=Sheet1!$B$2,'B. Expenditures'!M628,IF('B. Expenditures'!$AC628=Sheet1!$B$4,'B. Expenditures'!Y628,IF($AC628=Sheet1!$B$3,'B. Expenditures'!S628,\"\")))","v":""},{"$f":"IF($AC628=Sheet1!$B$2,'B. Expenditures'!N628,IF('B. Expenditures'!$AC628=Sheet1!$B$4,'B. Expenditures'!Z628,IF($AC628=Sheet1!$B$3,'B. Expenditures'!T628,\"\")))","v":""},{"$f":"IF($AC628=Sheet1!$B$2,'B. Expenditures'!O628,IF('B. Expenditures'!$AC628=Sheet1!$B$4,'B. Expenditures'!AA628,IF($AC628=Sheet1!$B$3,'B. Expenditures'!U628,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I629)*K629, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E629/'A. Revenue'!$C$30), ('B. Expenditures'!$F629/'A. Revenue'!$D$30), ('B. Expenditures'!$G629/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E629/'A. Revenue'!$C$30), ('B. Expenditures'!$F629/'A. Revenue'!$D$30), ('B. Expenditures'!$G629/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E629/'A. Revenue'!$C$30), ('B. Expenditures'!$F629/'A. Revenue'!$D$30), ('B. Expenditures'!$G629/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E629/'A. Revenue'!$C$30), ('B. Expenditures'!$F629/'A. Revenue'!$D$30), ('B. Expenditures'!$G629/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E629/'A. Revenue'!$C$30), ('B. Expenditures'!$F629/'A. Revenue'!$D$30), ('B. Expenditures'!$G629/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC629=Sheet1!$B$2,'B. Expenditures'!K629,IF('B. Expenditures'!$AC629=Sheet1!$B$4,'B. Expenditures'!W629,IF($AC629=Sheet1!$B$3,'B. Expenditures'!Q629,\"\")))","v":""},{"$f":"IF($AC629=Sheet1!$B$2,'B. Expenditures'!L629,IF('B. Expenditures'!$AC629=Sheet1!$B$4,'B. Expenditures'!X629,IF($AC629=Sheet1!$B$3,'B. Expenditures'!R629,\"\")))","v":""},{"$f":"IF($AC629=Sheet1!$B$2,'B. Expenditures'!M629,IF('B. Expenditures'!$AC629=Sheet1!$B$4,'B. Expenditures'!Y629,IF($AC629=Sheet1!$B$3,'B. Expenditures'!S629,\"\")))","v":""},{"$f":"IF($AC629=Sheet1!$B$2,'B. Expenditures'!N629,IF('B. Expenditures'!$AC629=Sheet1!$B$4,'B. Expenditures'!Z629,IF($AC629=Sheet1!$B$3,'B. Expenditures'!T629,\"\")))","v":""},{"$f":"IF($AC629=Sheet1!$B$2,'B. Expenditures'!O629,IF('B. Expenditures'!$AC629=Sheet1!$B$4,'B. Expenditures'!AA629,IF($AC629=Sheet1!$B$3,'B. Expenditures'!U629,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I630)*K630, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E630/'A. Revenue'!$C$30), ('B. Expenditures'!$F630/'A. Revenue'!$D$30), ('B. Expenditures'!$G630/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E630/'A. Revenue'!$C$30), ('B. Expenditures'!$F630/'A. Revenue'!$D$30), ('B. Expenditures'!$G630/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E630/'A. Revenue'!$C$30), ('B. Expenditures'!$F630/'A. Revenue'!$D$30), ('B. Expenditures'!$G630/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E630/'A. Revenue'!$C$30), ('B. Expenditures'!$F630/'A. Revenue'!$D$30), ('B. Expenditures'!$G630/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E630/'A. Revenue'!$C$30), ('B. Expenditures'!$F630/'A. Revenue'!$D$30), ('B. Expenditures'!$G630/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC630=Sheet1!$B$2,'B. Expenditures'!K630,IF('B. Expenditures'!$AC630=Sheet1!$B$4,'B. Expenditures'!W630,IF($AC630=Sheet1!$B$3,'B. Expenditures'!Q630,\"\")))","v":""},{"$f":"IF($AC630=Sheet1!$B$2,'B. Expenditures'!L630,IF('B. Expenditures'!$AC630=Sheet1!$B$4,'B. Expenditures'!X630,IF($AC630=Sheet1!$B$3,'B. Expenditures'!R630,\"\")))","v":""},{"$f":"IF($AC630=Sheet1!$B$2,'B. Expenditures'!M630,IF('B. Expenditures'!$AC630=Sheet1!$B$4,'B. Expenditures'!Y630,IF($AC630=Sheet1!$B$3,'B. Expenditures'!S630,\"\")))","v":""},{"$f":"IF($AC630=Sheet1!$B$2,'B. Expenditures'!N630,IF('B. Expenditures'!$AC630=Sheet1!$B$4,'B. Expenditures'!Z630,IF($AC630=Sheet1!$B$3,'B. Expenditures'!T630,\"\")))","v":""},{"$f":"IF($AC630=Sheet1!$B$2,'B. Expenditures'!O630,IF('B. Expenditures'!$AC630=Sheet1!$B$4,'B. Expenditures'!AA630,IF($AC630=Sheet1!$B$3,'B. Expenditures'!U630,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I631)*K631, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E631/'A. Revenue'!$C$30), ('B. Expenditures'!$F631/'A. Revenue'!$D$30), ('B. Expenditures'!$G631/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E631/'A. Revenue'!$C$30), ('B. Expenditures'!$F631/'A. Revenue'!$D$30), ('B. Expenditures'!$G631/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E631/'A. Revenue'!$C$30), ('B. Expenditures'!$F631/'A. Revenue'!$D$30), ('B. Expenditures'!$G631/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E631/'A. Revenue'!$C$30), ('B. Expenditures'!$F631/'A. Revenue'!$D$30), ('B. Expenditures'!$G631/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E631/'A. Revenue'!$C$30), ('B. Expenditures'!$F631/'A. Revenue'!$D$30), ('B. Expenditures'!$G631/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC631=Sheet1!$B$2,'B. Expenditures'!K631,IF('B. Expenditures'!$AC631=Sheet1!$B$4,'B. Expenditures'!W631,IF($AC631=Sheet1!$B$3,'B. Expenditures'!Q631,\"\")))","v":""},{"$f":"IF($AC631=Sheet1!$B$2,'B. Expenditures'!L631,IF('B. Expenditures'!$AC631=Sheet1!$B$4,'B. Expenditures'!X631,IF($AC631=Sheet1!$B$3,'B. Expenditures'!R631,\"\")))","v":""},{"$f":"IF($AC631=Sheet1!$B$2,'B. Expenditures'!M631,IF('B. Expenditures'!$AC631=Sheet1!$B$4,'B. Expenditures'!Y631,IF($AC631=Sheet1!$B$3,'B. Expenditures'!S631,\"\")))","v":""},{"$f":"IF($AC631=Sheet1!$B$2,'B. Expenditures'!N631,IF('B. Expenditures'!$AC631=Sheet1!$B$4,'B. Expenditures'!Z631,IF($AC631=Sheet1!$B$3,'B. Expenditures'!T631,\"\")))","v":""},{"$f":"IF($AC631=Sheet1!$B$2,'B. Expenditures'!O631,IF('B. Expenditures'!$AC631=Sheet1!$B$4,'B. Expenditures'!AA631,IF($AC631=Sheet1!$B$3,'B. Expenditures'!U631,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I632)*K632, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E632/'A. Revenue'!$C$30), ('B. Expenditures'!$F632/'A. Revenue'!$D$30), ('B. Expenditures'!$G632/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E632/'A. Revenue'!$C$30), ('B. Expenditures'!$F632/'A. Revenue'!$D$30), ('B. Expenditures'!$G632/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E632/'A. Revenue'!$C$30), ('B. Expenditures'!$F632/'A. Revenue'!$D$30), ('B. Expenditures'!$G632/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E632/'A. Revenue'!$C$30), ('B. Expenditures'!$F632/'A. Revenue'!$D$30), ('B. Expenditures'!$G632/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E632/'A. Revenue'!$C$30), ('B. Expenditures'!$F632/'A. Revenue'!$D$30), ('B. Expenditures'!$G632/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC632=Sheet1!$B$2,'B. Expenditures'!K632,IF('B. Expenditures'!$AC632=Sheet1!$B$4,'B. Expenditures'!W632,IF($AC632=Sheet1!$B$3,'B. Expenditures'!Q632,\"\")))","v":""},{"$f":"IF($AC632=Sheet1!$B$2,'B. Expenditures'!L632,IF('B. Expenditures'!$AC632=Sheet1!$B$4,'B. Expenditures'!X632,IF($AC632=Sheet1!$B$3,'B. Expenditures'!R632,\"\")))","v":""},{"$f":"IF($AC632=Sheet1!$B$2,'B. Expenditures'!M632,IF('B. Expenditures'!$AC632=Sheet1!$B$4,'B. Expenditures'!Y632,IF($AC632=Sheet1!$B$3,'B. Expenditures'!S632,\"\")))","v":""},{"$f":"IF($AC632=Sheet1!$B$2,'B. Expenditures'!N632,IF('B. Expenditures'!$AC632=Sheet1!$B$4,'B. Expenditures'!Z632,IF($AC632=Sheet1!$B$3,'B. Expenditures'!T632,\"\")))","v":""},{"$f":"IF($AC632=Sheet1!$B$2,'B. Expenditures'!O632,IF('B. Expenditures'!$AC632=Sheet1!$B$4,'B. Expenditures'!AA632,IF($AC632=Sheet1!$B$3,'B. Expenditures'!U632,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I633)*K633, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E633/'A. Revenue'!$C$30), ('B. Expenditures'!$F633/'A. Revenue'!$D$30), ('B. Expenditures'!$G633/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E633/'A. Revenue'!$C$30), ('B. Expenditures'!$F633/'A. Revenue'!$D$30), ('B. Expenditures'!$G633/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E633/'A. Revenue'!$C$30), ('B. Expenditures'!$F633/'A. Revenue'!$D$30), ('B. Expenditures'!$G633/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E633/'A. Revenue'!$C$30), ('B. Expenditures'!$F633/'A. Revenue'!$D$30), ('B. Expenditures'!$G633/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E633/'A. Revenue'!$C$30), ('B. Expenditures'!$F633/'A. Revenue'!$D$30), ('B. Expenditures'!$G633/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC633=Sheet1!$B$2,'B. Expenditures'!K633,IF('B. Expenditures'!$AC633=Sheet1!$B$4,'B. Expenditures'!W633,IF($AC633=Sheet1!$B$3,'B. Expenditures'!Q633,\"\")))","v":""},{"$f":"IF($AC633=Sheet1!$B$2,'B. Expenditures'!L633,IF('B. Expenditures'!$AC633=Sheet1!$B$4,'B. Expenditures'!X633,IF($AC633=Sheet1!$B$3,'B. Expenditures'!R633,\"\")))","v":""},{"$f":"IF($AC633=Sheet1!$B$2,'B. Expenditures'!M633,IF('B. Expenditures'!$AC633=Sheet1!$B$4,'B. Expenditures'!Y633,IF($AC633=Sheet1!$B$3,'B. Expenditures'!S633,\"\")))","v":""},{"$f":"IF($AC633=Sheet1!$B$2,'B. Expenditures'!N633,IF('B. Expenditures'!$AC633=Sheet1!$B$4,'B. Expenditures'!Z633,IF($AC633=Sheet1!$B$3,'B. Expenditures'!T633,\"\")))","v":""},{"$f":"IF($AC633=Sheet1!$B$2,'B. Expenditures'!O633,IF('B. Expenditures'!$AC633=Sheet1!$B$4,'B. Expenditures'!AA633,IF($AC633=Sheet1!$B$3,'B. Expenditures'!U633,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I634)*K634, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E634/'A. Revenue'!$C$30), ('B. Expenditures'!$F634/'A. Revenue'!$D$30), ('B. Expenditures'!$G634/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E634/'A. Revenue'!$C$30), ('B. Expenditures'!$F634/'A. Revenue'!$D$30), ('B. Expenditures'!$G634/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E634/'A. Revenue'!$C$30), ('B. Expenditures'!$F634/'A. Revenue'!$D$30), ('B. Expenditures'!$G634/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E634/'A. Revenue'!$C$30), ('B. Expenditures'!$F634/'A. Revenue'!$D$30), ('B. Expenditures'!$G634/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E634/'A. Revenue'!$C$30), ('B. Expenditures'!$F634/'A. Revenue'!$D$30), ('B. Expenditures'!$G634/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC634=Sheet1!$B$2,'B. Expenditures'!K634,IF('B. Expenditures'!$AC634=Sheet1!$B$4,'B. Expenditures'!W634,IF($AC634=Sheet1!$B$3,'B. Expenditures'!Q634,\"\")))","v":""},{"$f":"IF($AC634=Sheet1!$B$2,'B. Expenditures'!L634,IF('B. Expenditures'!$AC634=Sheet1!$B$4,'B. Expenditures'!X634,IF($AC634=Sheet1!$B$3,'B. Expenditures'!R634,\"\")))","v":""},{"$f":"IF($AC634=Sheet1!$B$2,'B. Expenditures'!M634,IF('B. Expenditures'!$AC634=Sheet1!$B$4,'B. Expenditures'!Y634,IF($AC634=Sheet1!$B$3,'B. Expenditures'!S634,\"\")))","v":""},{"$f":"IF($AC634=Sheet1!$B$2,'B. Expenditures'!N634,IF('B. Expenditures'!$AC634=Sheet1!$B$4,'B. Expenditures'!Z634,IF($AC634=Sheet1!$B$3,'B. Expenditures'!T634,\"\")))","v":""},{"$f":"IF($AC634=Sheet1!$B$2,'B. Expenditures'!O634,IF('B. Expenditures'!$AC634=Sheet1!$B$4,'B. Expenditures'!AA634,IF($AC634=Sheet1!$B$3,'B. Expenditures'!U634,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I635)*K635, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E635/'A. Revenue'!$C$30), ('B. Expenditures'!$F635/'A. Revenue'!$D$30), ('B. Expenditures'!$G635/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E635/'A. Revenue'!$C$30), ('B. Expenditures'!$F635/'A. Revenue'!$D$30), ('B. Expenditures'!$G635/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E635/'A. Revenue'!$C$30), ('B. Expenditures'!$F635/'A. Revenue'!$D$30), ('B. Expenditures'!$G635/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E635/'A. Revenue'!$C$30), ('B. Expenditures'!$F635/'A. Revenue'!$D$30), ('B. Expenditures'!$G635/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E635/'A. Revenue'!$C$30), ('B. Expenditures'!$F635/'A. Revenue'!$D$30), ('B. Expenditures'!$G635/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC635=Sheet1!$B$2,'B. Expenditures'!K635,IF('B. Expenditures'!$AC635=Sheet1!$B$4,'B. Expenditures'!W635,IF($AC635=Sheet1!$B$3,'B. Expenditures'!Q635,\"\")))","v":""},{"$f":"IF($AC635=Sheet1!$B$2,'B. Expenditures'!L635,IF('B. Expenditures'!$AC635=Sheet1!$B$4,'B. Expenditures'!X635,IF($AC635=Sheet1!$B$3,'B. Expenditures'!R635,\"\")))","v":""},{"$f":"IF($AC635=Sheet1!$B$2,'B. Expenditures'!M635,IF('B. Expenditures'!$AC635=Sheet1!$B$4,'B. Expenditures'!Y635,IF($AC635=Sheet1!$B$3,'B. Expenditures'!S635,\"\")))","v":""},{"$f":"IF($AC635=Sheet1!$B$2,'B. Expenditures'!N635,IF('B. Expenditures'!$AC635=Sheet1!$B$4,'B. Expenditures'!Z635,IF($AC635=Sheet1!$B$3,'B. Expenditures'!T635,\"\")))","v":""},{"$f":"IF($AC635=Sheet1!$B$2,'B. Expenditures'!O635,IF('B. Expenditures'!$AC635=Sheet1!$B$4,'B. Expenditures'!AA635,IF($AC635=Sheet1!$B$3,'B. Expenditures'!U635,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I636)*K636, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E636/'A. Revenue'!$C$30), ('B. Expenditures'!$F636/'A. Revenue'!$D$30), ('B. Expenditures'!$G636/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E636/'A. Revenue'!$C$30), ('B. Expenditures'!$F636/'A. Revenue'!$D$30), ('B. Expenditures'!$G636/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E636/'A. Revenue'!$C$30), ('B. Expenditures'!$F636/'A. Revenue'!$D$30), ('B. Expenditures'!$G636/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E636/'A. Revenue'!$C$30), ('B. Expenditures'!$F636/'A. Revenue'!$D$30), ('B. Expenditures'!$G636/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E636/'A. Revenue'!$C$30), ('B. Expenditures'!$F636/'A. Revenue'!$D$30), ('B. Expenditures'!$G636/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC636=Sheet1!$B$2,'B. Expenditures'!K636,IF('B. Expenditures'!$AC636=Sheet1!$B$4,'B. Expenditures'!W636,IF($AC636=Sheet1!$B$3,'B. Expenditures'!Q636,\"\")))","v":""},{"$f":"IF($AC636=Sheet1!$B$2,'B. Expenditures'!L636,IF('B. Expenditures'!$AC636=Sheet1!$B$4,'B. Expenditures'!X636,IF($AC636=Sheet1!$B$3,'B. Expenditures'!R636,\"\")))","v":""},{"$f":"IF($AC636=Sheet1!$B$2,'B. Expenditures'!M636,IF('B. Expenditures'!$AC636=Sheet1!$B$4,'B. Expenditures'!Y636,IF($AC636=Sheet1!$B$3,'B. Expenditures'!S636,\"\")))","v":""},{"$f":"IF($AC636=Sheet1!$B$2,'B. Expenditures'!N636,IF('B. Expenditures'!$AC636=Sheet1!$B$4,'B. Expenditures'!Z636,IF($AC636=Sheet1!$B$3,'B. Expenditures'!T636,\"\")))","v":""},{"$f":"IF($AC636=Sheet1!$B$2,'B. Expenditures'!O636,IF('B. Expenditures'!$AC636=Sheet1!$B$4,'B. Expenditures'!AA636,IF($AC636=Sheet1!$B$3,'B. Expenditures'!U636,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I637)*K637, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E637/'A. Revenue'!$C$30), ('B. Expenditures'!$F637/'A. Revenue'!$D$30), ('B. Expenditures'!$G637/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E637/'A. Revenue'!$C$30), ('B. Expenditures'!$F637/'A. Revenue'!$D$30), ('B. Expenditures'!$G637/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E637/'A. Revenue'!$C$30), ('B. Expenditures'!$F637/'A. Revenue'!$D$30), ('B. Expenditures'!$G637/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E637/'A. Revenue'!$C$30), ('B. Expenditures'!$F637/'A. Revenue'!$D$30), ('B. Expenditures'!$G637/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E637/'A. Revenue'!$C$30), ('B. Expenditures'!$F637/'A. Revenue'!$D$30), ('B. Expenditures'!$G637/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC637=Sheet1!$B$2,'B. Expenditures'!K637,IF('B. Expenditures'!$AC637=Sheet1!$B$4,'B. Expenditures'!W637,IF($AC637=Sheet1!$B$3,'B. Expenditures'!Q637,\"\")))","v":""},{"$f":"IF($AC637=Sheet1!$B$2,'B. Expenditures'!L637,IF('B. Expenditures'!$AC637=Sheet1!$B$4,'B. Expenditures'!X637,IF($AC637=Sheet1!$B$3,'B. Expenditures'!R637,\"\")))","v":""},{"$f":"IF($AC637=Sheet1!$B$2,'B. Expenditures'!M637,IF('B. Expenditures'!$AC637=Sheet1!$B$4,'B. Expenditures'!Y637,IF($AC637=Sheet1!$B$3,'B. Expenditures'!S637,\"\")))","v":""},{"$f":"IF($AC637=Sheet1!$B$2,'B. Expenditures'!N637,IF('B. Expenditures'!$AC637=Sheet1!$B$4,'B. Expenditures'!Z637,IF($AC637=Sheet1!$B$3,'B. Expenditures'!T637,\"\")))","v":""},{"$f":"IF($AC637=Sheet1!$B$2,'B. Expenditures'!O637,IF('B. Expenditures'!$AC637=Sheet1!$B$4,'B. Expenditures'!AA637,IF($AC637=Sheet1!$B$3,'B. Expenditures'!U637,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I638)*K638, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E638/'A. Revenue'!$C$30), ('B. Expenditures'!$F638/'A. Revenue'!$D$30), ('B. Expenditures'!$G638/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E638/'A. Revenue'!$C$30), ('B. Expenditures'!$F638/'A. Revenue'!$D$30), ('B. Expenditures'!$G638/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E638/'A. Revenue'!$C$30), ('B. Expenditures'!$F638/'A. Revenue'!$D$30), ('B. Expenditures'!$G638/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E638/'A. Revenue'!$C$30), ('B. Expenditures'!$F638/'A. Revenue'!$D$30), ('B. Expenditures'!$G638/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E638/'A. Revenue'!$C$30), ('B. Expenditures'!$F638/'A. Revenue'!$D$30), ('B. Expenditures'!$G638/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC638=Sheet1!$B$2,'B. Expenditures'!K638,IF('B. Expenditures'!$AC638=Sheet1!$B$4,'B. Expenditures'!W638,IF($AC638=Sheet1!$B$3,'B. Expenditures'!Q638,\"\")))","v":""},{"$f":"IF($AC638=Sheet1!$B$2,'B. Expenditures'!L638,IF('B. Expenditures'!$AC638=Sheet1!$B$4,'B. Expenditures'!X638,IF($AC638=Sheet1!$B$3,'B. Expenditures'!R638,\"\")))","v":""},{"$f":"IF($AC638=Sheet1!$B$2,'B. Expenditures'!M638,IF('B. Expenditures'!$AC638=Sheet1!$B$4,'B. Expenditures'!Y638,IF($AC638=Sheet1!$B$3,'B. Expenditures'!S638,\"\")))","v":""},{"$f":"IF($AC638=Sheet1!$B$2,'B. Expenditures'!N638,IF('B. Expenditures'!$AC638=Sheet1!$B$4,'B. Expenditures'!Z638,IF($AC638=Sheet1!$B$3,'B. Expenditures'!T638,\"\")))","v":""},{"$f":"IF($AC638=Sheet1!$B$2,'B. Expenditures'!O638,IF('B. Expenditures'!$AC638=Sheet1!$B$4,'B. Expenditures'!AA638,IF($AC638=Sheet1!$B$3,'B. Expenditures'!U638,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I639)*K639, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E639/'A. Revenue'!$C$30), ('B. Expenditures'!$F639/'A. Revenue'!$D$30), ('B. Expenditures'!$G639/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E639/'A. Revenue'!$C$30), ('B. Expenditures'!$F639/'A. Revenue'!$D$30), ('B. Expenditures'!$G639/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E639/'A. Revenue'!$C$30), ('B. Expenditures'!$F639/'A. Revenue'!$D$30), ('B. Expenditures'!$G639/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E639/'A. Revenue'!$C$30), ('B. Expenditures'!$F639/'A. Revenue'!$D$30), ('B. Expenditures'!$G639/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E639/'A. Revenue'!$C$30), ('B. Expenditures'!$F639/'A. Revenue'!$D$30), ('B. Expenditures'!$G639/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC639=Sheet1!$B$2,'B. Expenditures'!K639,IF('B. Expenditures'!$AC639=Sheet1!$B$4,'B. Expenditures'!W639,IF($AC639=Sheet1!$B$3,'B. Expenditures'!Q639,\"\")))","v":""},{"$f":"IF($AC639=Sheet1!$B$2,'B. Expenditures'!L639,IF('B. Expenditures'!$AC639=Sheet1!$B$4,'B. Expenditures'!X639,IF($AC639=Sheet1!$B$3,'B. Expenditures'!R639,\"\")))","v":""},{"$f":"IF($AC639=Sheet1!$B$2,'B. Expenditures'!M639,IF('B. Expenditures'!$AC639=Sheet1!$B$4,'B. Expenditures'!Y639,IF($AC639=Sheet1!$B$3,'B. Expenditures'!S639,\"\")))","v":""},{"$f":"IF($AC639=Sheet1!$B$2,'B. Expenditures'!N639,IF('B. Expenditures'!$AC639=Sheet1!$B$4,'B. Expenditures'!Z639,IF($AC639=Sheet1!$B$3,'B. Expenditures'!T639,\"\")))","v":""},{"$f":"IF($AC639=Sheet1!$B$2,'B. Expenditures'!O639,IF('B. Expenditures'!$AC639=Sheet1!$B$4,'B. Expenditures'!AA639,IF($AC639=Sheet1!$B$3,'B. Expenditures'!U639,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I640)*K640, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E640/'A. Revenue'!$C$30), ('B. Expenditures'!$F640/'A. Revenue'!$D$30), ('B. Expenditures'!$G640/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E640/'A. Revenue'!$C$30), ('B. Expenditures'!$F640/'A. Revenue'!$D$30), ('B. Expenditures'!$G640/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E640/'A. Revenue'!$C$30), ('B. Expenditures'!$F640/'A. Revenue'!$D$30), ('B. Expenditures'!$G640/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E640/'A. Revenue'!$C$30), ('B. Expenditures'!$F640/'A. Revenue'!$D$30), ('B. Expenditures'!$G640/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E640/'A. Revenue'!$C$30), ('B. Expenditures'!$F640/'A. Revenue'!$D$30), ('B. Expenditures'!$G640/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC640=Sheet1!$B$2,'B. Expenditures'!K640,IF('B. Expenditures'!$AC640=Sheet1!$B$4,'B. Expenditures'!W640,IF($AC640=Sheet1!$B$3,'B. Expenditures'!Q640,\"\")))","v":""},{"$f":"IF($AC640=Sheet1!$B$2,'B. Expenditures'!L640,IF('B. Expenditures'!$AC640=Sheet1!$B$4,'B. Expenditures'!X640,IF($AC640=Sheet1!$B$3,'B. Expenditures'!R640,\"\")))","v":""},{"$f":"IF($AC640=Sheet1!$B$2,'B. Expenditures'!M640,IF('B. Expenditures'!$AC640=Sheet1!$B$4,'B. Expenditures'!Y640,IF($AC640=Sheet1!$B$3,'B. Expenditures'!S640,\"\")))","v":""},{"$f":"IF($AC640=Sheet1!$B$2,'B. Expenditures'!N640,IF('B. Expenditures'!$AC640=Sheet1!$B$4,'B. Expenditures'!Z640,IF($AC640=Sheet1!$B$3,'B. Expenditures'!T640,\"\")))","v":""},{"$f":"IF($AC640=Sheet1!$B$2,'B. Expenditures'!O640,IF('B. Expenditures'!$AC640=Sheet1!$B$4,'B. Expenditures'!AA640,IF($AC640=Sheet1!$B$3,'B. Expenditures'!U640,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I641)*K641, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E641/'A. Revenue'!$C$30), ('B. Expenditures'!$F641/'A. Revenue'!$D$30), ('B. Expenditures'!$G641/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E641/'A. Revenue'!$C$30), ('B. Expenditures'!$F641/'A. Revenue'!$D$30), ('B. Expenditures'!$G641/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E641/'A. Revenue'!$C$30), ('B. Expenditures'!$F641/'A. Revenue'!$D$30), ('B. Expenditures'!$G641/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E641/'A. Revenue'!$C$30), ('B. Expenditures'!$F641/'A. Revenue'!$D$30), ('B. Expenditures'!$G641/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E641/'A. Revenue'!$C$30), ('B. Expenditures'!$F641/'A. Revenue'!$D$30), ('B. Expenditures'!$G641/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC641=Sheet1!$B$2,'B. Expenditures'!K641,IF('B. Expenditures'!$AC641=Sheet1!$B$4,'B. Expenditures'!W641,IF($AC641=Sheet1!$B$3,'B. Expenditures'!Q641,\"\")))","v":""},{"$f":"IF($AC641=Sheet1!$B$2,'B. Expenditures'!L641,IF('B. Expenditures'!$AC641=Sheet1!$B$4,'B. Expenditures'!X641,IF($AC641=Sheet1!$B$3,'B. Expenditures'!R641,\"\")))","v":""},{"$f":"IF($AC641=Sheet1!$B$2,'B. Expenditures'!M641,IF('B. Expenditures'!$AC641=Sheet1!$B$4,'B. Expenditures'!Y641,IF($AC641=Sheet1!$B$3,'B. Expenditures'!S641,\"\")))","v":""},{"$f":"IF($AC641=Sheet1!$B$2,'B. Expenditures'!N641,IF('B. Expenditures'!$AC641=Sheet1!$B$4,'B. Expenditures'!Z641,IF($AC641=Sheet1!$B$3,'B. Expenditures'!T641,\"\")))","v":""},{"$f":"IF($AC641=Sheet1!$B$2,'B. Expenditures'!O641,IF('B. Expenditures'!$AC641=Sheet1!$B$4,'B. Expenditures'!AA641,IF($AC641=Sheet1!$B$3,'B. Expenditures'!U641,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I642)*K642, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E642/'A. Revenue'!$C$30), ('B. Expenditures'!$F642/'A. Revenue'!$D$30), ('B. Expenditures'!$G642/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E642/'A. Revenue'!$C$30), ('B. Expenditures'!$F642/'A. Revenue'!$D$30), ('B. Expenditures'!$G642/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E642/'A. Revenue'!$C$30), ('B. Expenditures'!$F642/'A. Revenue'!$D$30), ('B. Expenditures'!$G642/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E642/'A. Revenue'!$C$30), ('B. Expenditures'!$F642/'A. Revenue'!$D$30), ('B. Expenditures'!$G642/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E642/'A. Revenue'!$C$30), ('B. Expenditures'!$F642/'A. Revenue'!$D$30), ('B. Expenditures'!$G642/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC642=Sheet1!$B$2,'B. Expenditures'!K642,IF('B. Expenditures'!$AC642=Sheet1!$B$4,'B. Expenditures'!W642,IF($AC642=Sheet1!$B$3,'B. Expenditures'!Q642,\"\")))","v":""},{"$f":"IF($AC642=Sheet1!$B$2,'B. Expenditures'!L642,IF('B. Expenditures'!$AC642=Sheet1!$B$4,'B. Expenditures'!X642,IF($AC642=Sheet1!$B$3,'B. Expenditures'!R642,\"\")))","v":""},{"$f":"IF($AC642=Sheet1!$B$2,'B. Expenditures'!M642,IF('B. Expenditures'!$AC642=Sheet1!$B$4,'B. Expenditures'!Y642,IF($AC642=Sheet1!$B$3,'B. Expenditures'!S642,\"\")))","v":""},{"$f":"IF($AC642=Sheet1!$B$2,'B. Expenditures'!N642,IF('B. Expenditures'!$AC642=Sheet1!$B$4,'B. Expenditures'!Z642,IF($AC642=Sheet1!$B$3,'B. Expenditures'!T642,\"\")))","v":""},{"$f":"IF($AC642=Sheet1!$B$2,'B. Expenditures'!O642,IF('B. Expenditures'!$AC642=Sheet1!$B$4,'B. Expenditures'!AA642,IF($AC642=Sheet1!$B$3,'B. Expenditures'!U642,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I643)*K643, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E643/'A. Revenue'!$C$30), ('B. Expenditures'!$F643/'A. Revenue'!$D$30), ('B. Expenditures'!$G643/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E643/'A. Revenue'!$C$30), ('B. Expenditures'!$F643/'A. Revenue'!$D$30), ('B. Expenditures'!$G643/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E643/'A. Revenue'!$C$30), ('B. Expenditures'!$F643/'A. Revenue'!$D$30), ('B. Expenditures'!$G643/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E643/'A. Revenue'!$C$30), ('B. Expenditures'!$F643/'A. Revenue'!$D$30), ('B. Expenditures'!$G643/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E643/'A. Revenue'!$C$30), ('B. Expenditures'!$F643/'A. Revenue'!$D$30), ('B. Expenditures'!$G643/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC643=Sheet1!$B$2,'B. Expenditures'!K643,IF('B. Expenditures'!$AC643=Sheet1!$B$4,'B. Expenditures'!W643,IF($AC643=Sheet1!$B$3,'B. Expenditures'!Q643,\"\")))","v":""},{"$f":"IF($AC643=Sheet1!$B$2,'B. Expenditures'!L643,IF('B. Expenditures'!$AC643=Sheet1!$B$4,'B. Expenditures'!X643,IF($AC643=Sheet1!$B$3,'B. Expenditures'!R643,\"\")))","v":""},{"$f":"IF($AC643=Sheet1!$B$2,'B. Expenditures'!M643,IF('B. Expenditures'!$AC643=Sheet1!$B$4,'B. Expenditures'!Y643,IF($AC643=Sheet1!$B$3,'B. Expenditures'!S643,\"\")))","v":""},{"$f":"IF($AC643=Sheet1!$B$2,'B. Expenditures'!N643,IF('B. Expenditures'!$AC643=Sheet1!$B$4,'B. Expenditures'!Z643,IF($AC643=Sheet1!$B$3,'B. Expenditures'!T643,\"\")))","v":""},{"$f":"IF($AC643=Sheet1!$B$2,'B. Expenditures'!O643,IF('B. Expenditures'!$AC643=Sheet1!$B$4,'B. Expenditures'!AA643,IF($AC643=Sheet1!$B$3,'B. Expenditures'!U643,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I644)*K644, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E644/'A. Revenue'!$C$30), ('B. Expenditures'!$F644/'A. Revenue'!$D$30), ('B. Expenditures'!$G644/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E644/'A. Revenue'!$C$30), ('B. Expenditures'!$F644/'A. Revenue'!$D$30), ('B. Expenditures'!$G644/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E644/'A. Revenue'!$C$30), ('B. Expenditures'!$F644/'A. Revenue'!$D$30), ('B. Expenditures'!$G644/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E644/'A. Revenue'!$C$30), ('B. Expenditures'!$F644/'A. Revenue'!$D$30), ('B. Expenditures'!$G644/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E644/'A. Revenue'!$C$30), ('B. Expenditures'!$F644/'A. Revenue'!$D$30), ('B. Expenditures'!$G644/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC644=Sheet1!$B$2,'B. Expenditures'!K644,IF('B. Expenditures'!$AC644=Sheet1!$B$4,'B. Expenditures'!W644,IF($AC644=Sheet1!$B$3,'B. Expenditures'!Q644,\"\")))","v":""},{"$f":"IF($AC644=Sheet1!$B$2,'B. Expenditures'!L644,IF('B. Expenditures'!$AC644=Sheet1!$B$4,'B. Expenditures'!X644,IF($AC644=Sheet1!$B$3,'B. Expenditures'!R644,\"\")))","v":""},{"$f":"IF($AC644=Sheet1!$B$2,'B. Expenditures'!M644,IF('B. Expenditures'!$AC644=Sheet1!$B$4,'B. Expenditures'!Y644,IF($AC644=Sheet1!$B$3,'B. Expenditures'!S644,\"\")))","v":""},{"$f":"IF($AC644=Sheet1!$B$2,'B. Expenditures'!N644,IF('B. Expenditures'!$AC644=Sheet1!$B$4,'B. Expenditures'!Z644,IF($AC644=Sheet1!$B$3,'B. Expenditures'!T644,\"\")))","v":""},{"$f":"IF($AC644=Sheet1!$B$2,'B. Expenditures'!O644,IF('B. Expenditures'!$AC644=Sheet1!$B$4,'B. Expenditures'!AA644,IF($AC644=Sheet1!$B$3,'B. Expenditures'!U644,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I645)*K645, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E645/'A. Revenue'!$C$30), ('B. Expenditures'!$F645/'A. Revenue'!$D$30), ('B. Expenditures'!$G645/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E645/'A. Revenue'!$C$30), ('B. Expenditures'!$F645/'A. Revenue'!$D$30), ('B. Expenditures'!$G645/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E645/'A. Revenue'!$C$30), ('B. Expenditures'!$F645/'A. Revenue'!$D$30), ('B. Expenditures'!$G645/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E645/'A. Revenue'!$C$30), ('B. Expenditures'!$F645/'A. Revenue'!$D$30), ('B. Expenditures'!$G645/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E645/'A. Revenue'!$C$30), ('B. Expenditures'!$F645/'A. Revenue'!$D$30), ('B. Expenditures'!$G645/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC645=Sheet1!$B$2,'B. Expenditures'!K645,IF('B. Expenditures'!$AC645=Sheet1!$B$4,'B. Expenditures'!W645,IF($AC645=Sheet1!$B$3,'B. Expenditures'!Q645,\"\")))","v":""},{"$f":"IF($AC645=Sheet1!$B$2,'B. Expenditures'!L645,IF('B. Expenditures'!$AC645=Sheet1!$B$4,'B. Expenditures'!X645,IF($AC645=Sheet1!$B$3,'B. Expenditures'!R645,\"\")))","v":""},{"$f":"IF($AC645=Sheet1!$B$2,'B. Expenditures'!M645,IF('B. Expenditures'!$AC645=Sheet1!$B$4,'B. Expenditures'!Y645,IF($AC645=Sheet1!$B$3,'B. Expenditures'!S645,\"\")))","v":""},{"$f":"IF($AC645=Sheet1!$B$2,'B. Expenditures'!N645,IF('B. Expenditures'!$AC645=Sheet1!$B$4,'B. Expenditures'!Z645,IF($AC645=Sheet1!$B$3,'B. Expenditures'!T645,\"\")))","v":""},{"$f":"IF($AC645=Sheet1!$B$2,'B. Expenditures'!O645,IF('B. Expenditures'!$AC645=Sheet1!$B$4,'B. Expenditures'!AA645,IF($AC645=Sheet1!$B$3,'B. Expenditures'!U645,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I646)*K646, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E646/'A. Revenue'!$C$30), ('B. Expenditures'!$F646/'A. Revenue'!$D$30), ('B. Expenditures'!$G646/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E646/'A. Revenue'!$C$30), ('B. Expenditures'!$F646/'A. Revenue'!$D$30), ('B. Expenditures'!$G646/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E646/'A. Revenue'!$C$30), ('B. Expenditures'!$F646/'A. Revenue'!$D$30), ('B. Expenditures'!$G646/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E646/'A. Revenue'!$C$30), ('B. Expenditures'!$F646/'A. Revenue'!$D$30), ('B. Expenditures'!$G646/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E646/'A. Revenue'!$C$30), ('B. Expenditures'!$F646/'A. Revenue'!$D$30), ('B. Expenditures'!$G646/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC646=Sheet1!$B$2,'B. Expenditures'!K646,IF('B. Expenditures'!$AC646=Sheet1!$B$4,'B. Expenditures'!W646,IF($AC646=Sheet1!$B$3,'B. Expenditures'!Q646,\"\")))","v":""},{"$f":"IF($AC646=Sheet1!$B$2,'B. Expenditures'!L646,IF('B. Expenditures'!$AC646=Sheet1!$B$4,'B. Expenditures'!X646,IF($AC646=Sheet1!$B$3,'B. Expenditures'!R646,\"\")))","v":""},{"$f":"IF($AC646=Sheet1!$B$2,'B. Expenditures'!M646,IF('B. Expenditures'!$AC646=Sheet1!$B$4,'B. Expenditures'!Y646,IF($AC646=Sheet1!$B$3,'B. Expenditures'!S646,\"\")))","v":""},{"$f":"IF($AC646=Sheet1!$B$2,'B. Expenditures'!N646,IF('B. Expenditures'!$AC646=Sheet1!$B$4,'B. Expenditures'!Z646,IF($AC646=Sheet1!$B$3,'B. Expenditures'!T646,\"\")))","v":""},{"$f":"IF($AC646=Sheet1!$B$2,'B. Expenditures'!O646,IF('B. Expenditures'!$AC646=Sheet1!$B$4,'B. Expenditures'!AA646,IF($AC646=Sheet1!$B$3,'B. Expenditures'!U646,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I647)*K647, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E647/'A. Revenue'!$C$30), ('B. Expenditures'!$F647/'A. Revenue'!$D$30), ('B. Expenditures'!$G647/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E647/'A. Revenue'!$C$30), ('B. Expenditures'!$F647/'A. Revenue'!$D$30), ('B. Expenditures'!$G647/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E647/'A. Revenue'!$C$30), ('B. Expenditures'!$F647/'A. Revenue'!$D$30), ('B. Expenditures'!$G647/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E647/'A. Revenue'!$C$30), ('B. Expenditures'!$F647/'A. Revenue'!$D$30), ('B. Expenditures'!$G647/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E647/'A. Revenue'!$C$30), ('B. Expenditures'!$F647/'A. Revenue'!$D$30), ('B. Expenditures'!$G647/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC647=Sheet1!$B$2,'B. Expenditures'!K647,IF('B. Expenditures'!$AC647=Sheet1!$B$4,'B. Expenditures'!W647,IF($AC647=Sheet1!$B$3,'B. Expenditures'!Q647,\"\")))","v":""},{"$f":"IF($AC647=Sheet1!$B$2,'B. Expenditures'!L647,IF('B. Expenditures'!$AC647=Sheet1!$B$4,'B. Expenditures'!X647,IF($AC647=Sheet1!$B$3,'B. Expenditures'!R647,\"\")))","v":""},{"$f":"IF($AC647=Sheet1!$B$2,'B. Expenditures'!M647,IF('B. Expenditures'!$AC647=Sheet1!$B$4,'B. Expenditures'!Y647,IF($AC647=Sheet1!$B$3,'B. Expenditures'!S647,\"\")))","v":""},{"$f":"IF($AC647=Sheet1!$B$2,'B. Expenditures'!N647,IF('B. Expenditures'!$AC647=Sheet1!$B$4,'B. Expenditures'!Z647,IF($AC647=Sheet1!$B$3,'B. Expenditures'!T647,\"\")))","v":""},{"$f":"IF($AC647=Sheet1!$B$2,'B. Expenditures'!O647,IF('B. Expenditures'!$AC647=Sheet1!$B$4,'B. Expenditures'!AA647,IF($AC647=Sheet1!$B$3,'B. Expenditures'!U647,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I648)*K648, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E648/'A. Revenue'!$C$30), ('B. Expenditures'!$F648/'A. Revenue'!$D$30), ('B. Expenditures'!$G648/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E648/'A. Revenue'!$C$30), ('B. Expenditures'!$F648/'A. Revenue'!$D$30), ('B. Expenditures'!$G648/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E648/'A. Revenue'!$C$30), ('B. Expenditures'!$F648/'A. Revenue'!$D$30), ('B. Expenditures'!$G648/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E648/'A. Revenue'!$C$30), ('B. Expenditures'!$F648/'A. Revenue'!$D$30), ('B. Expenditures'!$G648/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E648/'A. Revenue'!$C$30), ('B. Expenditures'!$F648/'A. Revenue'!$D$30), ('B. Expenditures'!$G648/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC648=Sheet1!$B$2,'B. Expenditures'!K648,IF('B. Expenditures'!$AC648=Sheet1!$B$4,'B. Expenditures'!W648,IF($AC648=Sheet1!$B$3,'B. Expenditures'!Q648,\"\")))","v":""},{"$f":"IF($AC648=Sheet1!$B$2,'B. Expenditures'!L648,IF('B. Expenditures'!$AC648=Sheet1!$B$4,'B. Expenditures'!X648,IF($AC648=Sheet1!$B$3,'B. Expenditures'!R648,\"\")))","v":""},{"$f":"IF($AC648=Sheet1!$B$2,'B. Expenditures'!M648,IF('B. Expenditures'!$AC648=Sheet1!$B$4,'B. Expenditures'!Y648,IF($AC648=Sheet1!$B$3,'B. Expenditures'!S648,\"\")))","v":""},{"$f":"IF($AC648=Sheet1!$B$2,'B. Expenditures'!N648,IF('B. Expenditures'!$AC648=Sheet1!$B$4,'B. Expenditures'!Z648,IF($AC648=Sheet1!$B$3,'B. Expenditures'!T648,\"\")))","v":""},{"$f":"IF($AC648=Sheet1!$B$2,'B. Expenditures'!O648,IF('B. Expenditures'!$AC648=Sheet1!$B$4,'B. Expenditures'!AA648,IF($AC648=Sheet1!$B$3,'B. Expenditures'!U648,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I649)*K649, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E649/'A. Revenue'!$C$30), ('B. Expenditures'!$F649/'A. Revenue'!$D$30), ('B. Expenditures'!$G649/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E649/'A. Revenue'!$C$30), ('B. Expenditures'!$F649/'A. Revenue'!$D$30), ('B. Expenditures'!$G649/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E649/'A. Revenue'!$C$30), ('B. Expenditures'!$F649/'A. Revenue'!$D$30), ('B. Expenditures'!$G649/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E649/'A. Revenue'!$C$30), ('B. Expenditures'!$F649/'A. Revenue'!$D$30), ('B. Expenditures'!$G649/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E649/'A. Revenue'!$C$30), ('B. Expenditures'!$F649/'A. Revenue'!$D$30), ('B. Expenditures'!$G649/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC649=Sheet1!$B$2,'B. Expenditures'!K649,IF('B. Expenditures'!$AC649=Sheet1!$B$4,'B. Expenditures'!W649,IF($AC649=Sheet1!$B$3,'B. Expenditures'!Q649,\"\")))","v":""},{"$f":"IF($AC649=Sheet1!$B$2,'B. Expenditures'!L649,IF('B. Expenditures'!$AC649=Sheet1!$B$4,'B. Expenditures'!X649,IF($AC649=Sheet1!$B$3,'B. Expenditures'!R649,\"\")))","v":""},{"$f":"IF($AC649=Sheet1!$B$2,'B. Expenditures'!M649,IF('B. Expenditures'!$AC649=Sheet1!$B$4,'B. Expenditures'!Y649,IF($AC649=Sheet1!$B$3,'B. Expenditures'!S649,\"\")))","v":""},{"$f":"IF($AC649=Sheet1!$B$2,'B. Expenditures'!N649,IF('B. Expenditures'!$AC649=Sheet1!$B$4,'B. Expenditures'!Z649,IF($AC649=Sheet1!$B$3,'B. Expenditures'!T649,\"\")))","v":""},{"$f":"IF($AC649=Sheet1!$B$2,'B. Expenditures'!O649,IF('B. Expenditures'!$AC649=Sheet1!$B$4,'B. Expenditures'!AA649,IF($AC649=Sheet1!$B$3,'B. Expenditures'!U649,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I650)*K650, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E650/'A. Revenue'!$C$30), ('B. Expenditures'!$F650/'A. Revenue'!$D$30), ('B. Expenditures'!$G650/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E650/'A. Revenue'!$C$30), ('B. Expenditures'!$F650/'A. Revenue'!$D$30), ('B. Expenditures'!$G650/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E650/'A. Revenue'!$C$30), ('B. Expenditures'!$F650/'A. Revenue'!$D$30), ('B. Expenditures'!$G650/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E650/'A. Revenue'!$C$30), ('B. Expenditures'!$F650/'A. Revenue'!$D$30), ('B. Expenditures'!$G650/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E650/'A. Revenue'!$C$30), ('B. Expenditures'!$F650/'A. Revenue'!$D$30), ('B. Expenditures'!$G650/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC650=Sheet1!$B$2,'B. Expenditures'!K650,IF('B. Expenditures'!$AC650=Sheet1!$B$4,'B. Expenditures'!W650,IF($AC650=Sheet1!$B$3,'B. Expenditures'!Q650,\"\")))","v":""},{"$f":"IF($AC650=Sheet1!$B$2,'B. Expenditures'!L650,IF('B. Expenditures'!$AC650=Sheet1!$B$4,'B. Expenditures'!X650,IF($AC650=Sheet1!$B$3,'B. Expenditures'!R650,\"\")))","v":""},{"$f":"IF($AC650=Sheet1!$B$2,'B. Expenditures'!M650,IF('B. Expenditures'!$AC650=Sheet1!$B$4,'B. Expenditures'!Y650,IF($AC650=Sheet1!$B$3,'B. Expenditures'!S650,\"\")))","v":""},{"$f":"IF($AC650=Sheet1!$B$2,'B. Expenditures'!N650,IF('B. Expenditures'!$AC650=Sheet1!$B$4,'B. Expenditures'!Z650,IF($AC650=Sheet1!$B$3,'B. Expenditures'!T650,\"\")))","v":""},{"$f":"IF($AC650=Sheet1!$B$2,'B. Expenditures'!O650,IF('B. Expenditures'!$AC650=Sheet1!$B$4,'B. Expenditures'!AA650,IF($AC650=Sheet1!$B$3,'B. Expenditures'!U650,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I651)*K651, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E651/'A. Revenue'!$C$30), ('B. Expenditures'!$F651/'A. Revenue'!$D$30), ('B. Expenditures'!$G651/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E651/'A. Revenue'!$C$30), ('B. Expenditures'!$F651/'A. Revenue'!$D$30), ('B. Expenditures'!$G651/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E651/'A. Revenue'!$C$30), ('B. Expenditures'!$F651/'A. Revenue'!$D$30), ('B. Expenditures'!$G651/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E651/'A. Revenue'!$C$30), ('B. Expenditures'!$F651/'A. Revenue'!$D$30), ('B. Expenditures'!$G651/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E651/'A. Revenue'!$C$30), ('B. Expenditures'!$F651/'A. Revenue'!$D$30), ('B. Expenditures'!$G651/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC651=Sheet1!$B$2,'B. Expenditures'!K651,IF('B. Expenditures'!$AC651=Sheet1!$B$4,'B. Expenditures'!W651,IF($AC651=Sheet1!$B$3,'B. Expenditures'!Q651,\"\")))","v":""},{"$f":"IF($AC651=Sheet1!$B$2,'B. Expenditures'!L651,IF('B. Expenditures'!$AC651=Sheet1!$B$4,'B. Expenditures'!X651,IF($AC651=Sheet1!$B$3,'B. Expenditures'!R651,\"\")))","v":""},{"$f":"IF($AC651=Sheet1!$B$2,'B. Expenditures'!M651,IF('B. Expenditures'!$AC651=Sheet1!$B$4,'B. Expenditures'!Y651,IF($AC651=Sheet1!$B$3,'B. Expenditures'!S651,\"\")))","v":""},{"$f":"IF($AC651=Sheet1!$B$2,'B. Expenditures'!N651,IF('B. Expenditures'!$AC651=Sheet1!$B$4,'B. Expenditures'!Z651,IF($AC651=Sheet1!$B$3,'B. Expenditures'!T651,\"\")))","v":""},{"$f":"IF($AC651=Sheet1!$B$2,'B. Expenditures'!O651,IF('B. Expenditures'!$AC651=Sheet1!$B$4,'B. Expenditures'!AA651,IF($AC651=Sheet1!$B$3,'B. Expenditures'!U651,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I652)*K652, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E652/'A. Revenue'!$C$30), ('B. Expenditures'!$F652/'A. Revenue'!$D$30), ('B. Expenditures'!$G652/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E652/'A. Revenue'!$C$30), ('B. Expenditures'!$F652/'A. Revenue'!$D$30), ('B. Expenditures'!$G652/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E652/'A. Revenue'!$C$30), ('B. Expenditures'!$F652/'A. Revenue'!$D$30), ('B. Expenditures'!$G652/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E652/'A. Revenue'!$C$30), ('B. Expenditures'!$F652/'A. Revenue'!$D$30), ('B. Expenditures'!$G652/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E652/'A. Revenue'!$C$30), ('B. Expenditures'!$F652/'A. Revenue'!$D$30), ('B. Expenditures'!$G652/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC652=Sheet1!$B$2,'B. Expenditures'!K652,IF('B. Expenditures'!$AC652=Sheet1!$B$4,'B. Expenditures'!W652,IF($AC652=Sheet1!$B$3,'B. Expenditures'!Q652,\"\")))","v":""},{"$f":"IF($AC652=Sheet1!$B$2,'B. Expenditures'!L652,IF('B. Expenditures'!$AC652=Sheet1!$B$4,'B. Expenditures'!X652,IF($AC652=Sheet1!$B$3,'B. Expenditures'!R652,\"\")))","v":""},{"$f":"IF($AC652=Sheet1!$B$2,'B. Expenditures'!M652,IF('B. Expenditures'!$AC652=Sheet1!$B$4,'B. Expenditures'!Y652,IF($AC652=Sheet1!$B$3,'B. Expenditures'!S652,\"\")))","v":""},{"$f":"IF($AC652=Sheet1!$B$2,'B. Expenditures'!N652,IF('B. Expenditures'!$AC652=Sheet1!$B$4,'B. Expenditures'!Z652,IF($AC652=Sheet1!$B$3,'B. Expenditures'!T652,\"\")))","v":""},{"$f":"IF($AC652=Sheet1!$B$2,'B. Expenditures'!O652,IF('B. Expenditures'!$AC652=Sheet1!$B$4,'B. Expenditures'!AA652,IF($AC652=Sheet1!$B$3,'B. Expenditures'!U652,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I653)*K653, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E653/'A. Revenue'!$C$30), ('B. Expenditures'!$F653/'A. Revenue'!$D$30), ('B. Expenditures'!$G653/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E653/'A. Revenue'!$C$30), ('B. Expenditures'!$F653/'A. Revenue'!$D$30), ('B. Expenditures'!$G653/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E653/'A. Revenue'!$C$30), ('B. Expenditures'!$F653/'A. Revenue'!$D$30), ('B. Expenditures'!$G653/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E653/'A. Revenue'!$C$30), ('B. Expenditures'!$F653/'A. Revenue'!$D$30), ('B. Expenditures'!$G653/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E653/'A. Revenue'!$C$30), ('B. Expenditures'!$F653/'A. Revenue'!$D$30), ('B. Expenditures'!$G653/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC653=Sheet1!$B$2,'B. Expenditures'!K653,IF('B. Expenditures'!$AC653=Sheet1!$B$4,'B. Expenditures'!W653,IF($AC653=Sheet1!$B$3,'B. Expenditures'!Q653,\"\")))","v":""},{"$f":"IF($AC653=Sheet1!$B$2,'B. Expenditures'!L653,IF('B. Expenditures'!$AC653=Sheet1!$B$4,'B. Expenditures'!X653,IF($AC653=Sheet1!$B$3,'B. Expenditures'!R653,\"\")))","v":""},{"$f":"IF($AC653=Sheet1!$B$2,'B. Expenditures'!M653,IF('B. Expenditures'!$AC653=Sheet1!$B$4,'B. Expenditures'!Y653,IF($AC653=Sheet1!$B$3,'B. Expenditures'!S653,\"\")))","v":""},{"$f":"IF($AC653=Sheet1!$B$2,'B. Expenditures'!N653,IF('B. Expenditures'!$AC653=Sheet1!$B$4,'B. Expenditures'!Z653,IF($AC653=Sheet1!$B$3,'B. Expenditures'!T653,\"\")))","v":""},{"$f":"IF($AC653=Sheet1!$B$2,'B. Expenditures'!O653,IF('B. Expenditures'!$AC653=Sheet1!$B$4,'B. Expenditures'!AA653,IF($AC653=Sheet1!$B$3,'B. Expenditures'!U653,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I654)*K654, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E654/'A. Revenue'!$C$30), ('B. Expenditures'!$F654/'A. Revenue'!$D$30), ('B. Expenditures'!$G654/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E654/'A. Revenue'!$C$30), ('B. Expenditures'!$F654/'A. Revenue'!$D$30), ('B. Expenditures'!$G654/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E654/'A. Revenue'!$C$30), ('B. Expenditures'!$F654/'A. Revenue'!$D$30), ('B. Expenditures'!$G654/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E654/'A. Revenue'!$C$30), ('B. Expenditures'!$F654/'A. Revenue'!$D$30), ('B. Expenditures'!$G654/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E654/'A. Revenue'!$C$30), ('B. Expenditures'!$F654/'A. Revenue'!$D$30), ('B. Expenditures'!$G654/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC654=Sheet1!$B$2,'B. Expenditures'!K654,IF('B. Expenditures'!$AC654=Sheet1!$B$4,'B. Expenditures'!W654,IF($AC654=Sheet1!$B$3,'B. Expenditures'!Q654,\"\")))","v":""},{"$f":"IF($AC654=Sheet1!$B$2,'B. Expenditures'!L654,IF('B. Expenditures'!$AC654=Sheet1!$B$4,'B. Expenditures'!X654,IF($AC654=Sheet1!$B$3,'B. Expenditures'!R654,\"\")))","v":""},{"$f":"IF($AC654=Sheet1!$B$2,'B. Expenditures'!M654,IF('B. Expenditures'!$AC654=Sheet1!$B$4,'B. Expenditures'!Y654,IF($AC654=Sheet1!$B$3,'B. Expenditures'!S654,\"\")))","v":""},{"$f":"IF($AC654=Sheet1!$B$2,'B. Expenditures'!N654,IF('B. Expenditures'!$AC654=Sheet1!$B$4,'B. Expenditures'!Z654,IF($AC654=Sheet1!$B$3,'B. Expenditures'!T654,\"\")))","v":""},{"$f":"IF($AC654=Sheet1!$B$2,'B. Expenditures'!O654,IF('B. Expenditures'!$AC654=Sheet1!$B$4,'B. Expenditures'!AA654,IF($AC654=Sheet1!$B$3,'B. Expenditures'!U654,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I655)*K655, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E655/'A. Revenue'!$C$30), ('B. Expenditures'!$F655/'A. Revenue'!$D$30), ('B. Expenditures'!$G655/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E655/'A. Revenue'!$C$30), ('B. Expenditures'!$F655/'A. Revenue'!$D$30), ('B. Expenditures'!$G655/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E655/'A. Revenue'!$C$30), ('B. Expenditures'!$F655/'A. Revenue'!$D$30), ('B. Expenditures'!$G655/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E655/'A. Revenue'!$C$30), ('B. Expenditures'!$F655/'A. Revenue'!$D$30), ('B. Expenditures'!$G655/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E655/'A. Revenue'!$C$30), ('B. Expenditures'!$F655/'A. Revenue'!$D$30), ('B. Expenditures'!$G655/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC655=Sheet1!$B$2,'B. Expenditures'!K655,IF('B. Expenditures'!$AC655=Sheet1!$B$4,'B. Expenditures'!W655,IF($AC655=Sheet1!$B$3,'B. Expenditures'!Q655,\"\")))","v":""},{"$f":"IF($AC655=Sheet1!$B$2,'B. Expenditures'!L655,IF('B. Expenditures'!$AC655=Sheet1!$B$4,'B. Expenditures'!X655,IF($AC655=Sheet1!$B$3,'B. Expenditures'!R655,\"\")))","v":""},{"$f":"IF($AC655=Sheet1!$B$2,'B. Expenditures'!M655,IF('B. Expenditures'!$AC655=Sheet1!$B$4,'B. Expenditures'!Y655,IF($AC655=Sheet1!$B$3,'B. Expenditures'!S655,\"\")))","v":""},{"$f":"IF($AC655=Sheet1!$B$2,'B. Expenditures'!N655,IF('B. Expenditures'!$AC655=Sheet1!$B$4,'B. Expenditures'!Z655,IF($AC655=Sheet1!$B$3,'B. Expenditures'!T655,\"\")))","v":""},{"$f":"IF($AC655=Sheet1!$B$2,'B. Expenditures'!O655,IF('B. Expenditures'!$AC655=Sheet1!$B$4,'B. Expenditures'!AA655,IF($AC655=Sheet1!$B$3,'B. Expenditures'!U655,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I656)*K656, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E656/'A. Revenue'!$C$30), ('B. Expenditures'!$F656/'A. Revenue'!$D$30), ('B. Expenditures'!$G656/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E656/'A. Revenue'!$C$30), ('B. Expenditures'!$F656/'A. Revenue'!$D$30), ('B. Expenditures'!$G656/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E656/'A. Revenue'!$C$30), ('B. Expenditures'!$F656/'A. Revenue'!$D$30), ('B. Expenditures'!$G656/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E656/'A. Revenue'!$C$30), ('B. Expenditures'!$F656/'A. Revenue'!$D$30), ('B. Expenditures'!$G656/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E656/'A. Revenue'!$C$30), ('B. Expenditures'!$F656/'A. Revenue'!$D$30), ('B. Expenditures'!$G656/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC656=Sheet1!$B$2,'B. Expenditures'!K656,IF('B. Expenditures'!$AC656=Sheet1!$B$4,'B. Expenditures'!W656,IF($AC656=Sheet1!$B$3,'B. Expenditures'!Q656,\"\")))","v":""},{"$f":"IF($AC656=Sheet1!$B$2,'B. Expenditures'!L656,IF('B. Expenditures'!$AC656=Sheet1!$B$4,'B. Expenditures'!X656,IF($AC656=Sheet1!$B$3,'B. Expenditures'!R656,\"\")))","v":""},{"$f":"IF($AC656=Sheet1!$B$2,'B. Expenditures'!M656,IF('B. Expenditures'!$AC656=Sheet1!$B$4,'B. Expenditures'!Y656,IF($AC656=Sheet1!$B$3,'B. Expenditures'!S656,\"\")))","v":""},{"$f":"IF($AC656=Sheet1!$B$2,'B. Expenditures'!N656,IF('B. Expenditures'!$AC656=Sheet1!$B$4,'B. Expenditures'!Z656,IF($AC656=Sheet1!$B$3,'B. Expenditures'!T656,\"\")))","v":""},{"$f":"IF($AC656=Sheet1!$B$2,'B. Expenditures'!O656,IF('B. Expenditures'!$AC656=Sheet1!$B$4,'B. Expenditures'!AA656,IF($AC656=Sheet1!$B$3,'B. Expenditures'!U656,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I657)*K657, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E657/'A. Revenue'!$C$30), ('B. Expenditures'!$F657/'A. Revenue'!$D$30), ('B. Expenditures'!$G657/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E657/'A. Revenue'!$C$30), ('B. Expenditures'!$F657/'A. Revenue'!$D$30), ('B. Expenditures'!$G657/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E657/'A. Revenue'!$C$30), ('B. Expenditures'!$F657/'A. Revenue'!$D$30), ('B. Expenditures'!$G657/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E657/'A. Revenue'!$C$30), ('B. Expenditures'!$F657/'A. Revenue'!$D$30), ('B. Expenditures'!$G657/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E657/'A. Revenue'!$C$30), ('B. Expenditures'!$F657/'A. Revenue'!$D$30), ('B. Expenditures'!$G657/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC657=Sheet1!$B$2,'B. Expenditures'!K657,IF('B. Expenditures'!$AC657=Sheet1!$B$4,'B. Expenditures'!W657,IF($AC657=Sheet1!$B$3,'B. Expenditures'!Q657,\"\")))","v":""},{"$f":"IF($AC657=Sheet1!$B$2,'B. Expenditures'!L657,IF('B. Expenditures'!$AC657=Sheet1!$B$4,'B. Expenditures'!X657,IF($AC657=Sheet1!$B$3,'B. Expenditures'!R657,\"\")))","v":""},{"$f":"IF($AC657=Sheet1!$B$2,'B. Expenditures'!M657,IF('B. Expenditures'!$AC657=Sheet1!$B$4,'B. Expenditures'!Y657,IF($AC657=Sheet1!$B$3,'B. Expenditures'!S657,\"\")))","v":""},{"$f":"IF($AC657=Sheet1!$B$2,'B. Expenditures'!N657,IF('B. Expenditures'!$AC657=Sheet1!$B$4,'B. Expenditures'!Z657,IF($AC657=Sheet1!$B$3,'B. Expenditures'!T657,\"\")))","v":""},{"$f":"IF($AC657=Sheet1!$B$2,'B. Expenditures'!O657,IF('B. Expenditures'!$AC657=Sheet1!$B$4,'B. Expenditures'!AA657,IF($AC657=Sheet1!$B$3,'B. Expenditures'!U657,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I658)*K658, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E658/'A. Revenue'!$C$30), ('B. Expenditures'!$F658/'A. Revenue'!$D$30), ('B. Expenditures'!$G658/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E658/'A. Revenue'!$C$30), ('B. Expenditures'!$F658/'A. Revenue'!$D$30), ('B. Expenditures'!$G658/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E658/'A. Revenue'!$C$30), ('B. Expenditures'!$F658/'A. Revenue'!$D$30), ('B. Expenditures'!$G658/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E658/'A. Revenue'!$C$30), ('B. Expenditures'!$F658/'A. Revenue'!$D$30), ('B. Expenditures'!$G658/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E658/'A. Revenue'!$C$30), ('B. Expenditures'!$F658/'A. Revenue'!$D$30), ('B. Expenditures'!$G658/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC658=Sheet1!$B$2,'B. Expenditures'!K658,IF('B. Expenditures'!$AC658=Sheet1!$B$4,'B. Expenditures'!W658,IF($AC658=Sheet1!$B$3,'B. Expenditures'!Q658,\"\")))","v":""},{"$f":"IF($AC658=Sheet1!$B$2,'B. Expenditures'!L658,IF('B. Expenditures'!$AC658=Sheet1!$B$4,'B. Expenditures'!X658,IF($AC658=Sheet1!$B$3,'B. Expenditures'!R658,\"\")))","v":""},{"$f":"IF($AC658=Sheet1!$B$2,'B. Expenditures'!M658,IF('B. Expenditures'!$AC658=Sheet1!$B$4,'B. Expenditures'!Y658,IF($AC658=Sheet1!$B$3,'B. Expenditures'!S658,\"\")))","v":""},{"$f":"IF($AC658=Sheet1!$B$2,'B. Expenditures'!N658,IF('B. Expenditures'!$AC658=Sheet1!$B$4,'B. Expenditures'!Z658,IF($AC658=Sheet1!$B$3,'B. Expenditures'!T658,\"\")))","v":""},{"$f":"IF($AC658=Sheet1!$B$2,'B. Expenditures'!O658,IF('B. Expenditures'!$AC658=Sheet1!$B$4,'B. Expenditures'!AA658,IF($AC658=Sheet1!$B$3,'B. Expenditures'!U658,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I659)*K659, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E659/'A. Revenue'!$C$30), ('B. Expenditures'!$F659/'A. Revenue'!$D$30), ('B. Expenditures'!$G659/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E659/'A. Revenue'!$C$30), ('B. Expenditures'!$F659/'A. Revenue'!$D$30), ('B. Expenditures'!$G659/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E659/'A. Revenue'!$C$30), ('B. Expenditures'!$F659/'A. Revenue'!$D$30), ('B. Expenditures'!$G659/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E659/'A. Revenue'!$C$30), ('B. Expenditures'!$F659/'A. Revenue'!$D$30), ('B. Expenditures'!$G659/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E659/'A. Revenue'!$C$30), ('B. Expenditures'!$F659/'A. Revenue'!$D$30), ('B. Expenditures'!$G659/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC659=Sheet1!$B$2,'B. Expenditures'!K659,IF('B. Expenditures'!$AC659=Sheet1!$B$4,'B. Expenditures'!W659,IF($AC659=Sheet1!$B$3,'B. Expenditures'!Q659,\"\")))","v":""},{"$f":"IF($AC659=Sheet1!$B$2,'B. Expenditures'!L659,IF('B. Expenditures'!$AC659=Sheet1!$B$4,'B. Expenditures'!X659,IF($AC659=Sheet1!$B$3,'B. Expenditures'!R659,\"\")))","v":""},{"$f":"IF($AC659=Sheet1!$B$2,'B. Expenditures'!M659,IF('B. Expenditures'!$AC659=Sheet1!$B$4,'B. Expenditures'!Y659,IF($AC659=Sheet1!$B$3,'B. Expenditures'!S659,\"\")))","v":""},{"$f":"IF($AC659=Sheet1!$B$2,'B. Expenditures'!N659,IF('B. Expenditures'!$AC659=Sheet1!$B$4,'B. Expenditures'!Z659,IF($AC659=Sheet1!$B$3,'B. Expenditures'!T659,\"\")))","v":""},{"$f":"IF($AC659=Sheet1!$B$2,'B. Expenditures'!O659,IF('B. Expenditures'!$AC659=Sheet1!$B$4,'B. Expenditures'!AA659,IF($AC659=Sheet1!$B$3,'B. Expenditures'!U659,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I660)*K660, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E660/'A. Revenue'!$C$30), ('B. Expenditures'!$F660/'A. Revenue'!$D$30), ('B. Expenditures'!$G660/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E660/'A. Revenue'!$C$30), ('B. Expenditures'!$F660/'A. Revenue'!$D$30), ('B. Expenditures'!$G660/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E660/'A. Revenue'!$C$30), ('B. Expenditures'!$F660/'A. Revenue'!$D$30), ('B. Expenditures'!$G660/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E660/'A. Revenue'!$C$30), ('B. Expenditures'!$F660/'A. Revenue'!$D$30), ('B. Expenditures'!$G660/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E660/'A. Revenue'!$C$30), ('B. Expenditures'!$F660/'A. Revenue'!$D$30), ('B. Expenditures'!$G660/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC660=Sheet1!$B$2,'B. Expenditures'!K660,IF('B. Expenditures'!$AC660=Sheet1!$B$4,'B. Expenditures'!W660,IF($AC660=Sheet1!$B$3,'B. Expenditures'!Q660,\"\")))","v":""},{"$f":"IF($AC660=Sheet1!$B$2,'B. Expenditures'!L660,IF('B. Expenditures'!$AC660=Sheet1!$B$4,'B. Expenditures'!X660,IF($AC660=Sheet1!$B$3,'B. Expenditures'!R660,\"\")))","v":""},{"$f":"IF($AC660=Sheet1!$B$2,'B. Expenditures'!M660,IF('B. Expenditures'!$AC660=Sheet1!$B$4,'B. Expenditures'!Y660,IF($AC660=Sheet1!$B$3,'B. Expenditures'!S660,\"\")))","v":""},{"$f":"IF($AC660=Sheet1!$B$2,'B. Expenditures'!N660,IF('B. Expenditures'!$AC660=Sheet1!$B$4,'B. Expenditures'!Z660,IF($AC660=Sheet1!$B$3,'B. Expenditures'!T660,\"\")))","v":""},{"$f":"IF($AC660=Sheet1!$B$2,'B. Expenditures'!O660,IF('B. Expenditures'!$AC660=Sheet1!$B$4,'B. Expenditures'!AA660,IF($AC660=Sheet1!$B$3,'B. Expenditures'!U660,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,,-E661,G661), \"\")","v":""},null,"",{"$f":"IFERROR((1+$I661)*K661, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E661/'A. Revenue'!$C$30), ('B. Expenditures'!$F661/'A. Revenue'!$D$30), ('B. Expenditures'!$G661/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E661/'A. Revenue'!$C$30), ('B. Expenditures'!$F661/'A. Revenue'!$D$30), ('B. Expenditures'!$G661/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E661/'A. Revenue'!$C$30), ('B. Expenditures'!$F661/'A. Revenue'!$D$30), ('B. Expenditures'!$G661/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E661/'A. Revenue'!$C$30), ('B. Expenditures'!$F661/'A. Revenue'!$D$30), ('B. Expenditures'!$G661/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E661/'A. Revenue'!$C$30), ('B. Expenditures'!$F661/'A. Revenue'!$D$30), ('B. Expenditures'!$G661/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC661=Sheet1!$B$2,'B. Expenditures'!K661,IF('B. Expenditures'!$AC661=Sheet1!$B$4,'B. Expenditures'!W661,IF($AC661=Sheet1!$B$3,'B. Expenditures'!Q661,\"\")))","v":""},{"$f":"IF($AC661=Sheet1!$B$2,'B. Expenditures'!L661,IF('B. Expenditures'!$AC661=Sheet1!$B$4,'B. Expenditures'!X661,IF($AC661=Sheet1!$B$3,'B. Expenditures'!R661,\"\")))","v":""},{"$f":"IF($AC661=Sheet1!$B$2,'B. Expenditures'!M661,IF('B. Expenditures'!$AC661=Sheet1!$B$4,'B. Expenditures'!Y661,IF($AC661=Sheet1!$B$3,'B. Expenditures'!S661,\"\")))","v":""},{"$f":"IF($AC661=Sheet1!$B$2,'B. Expenditures'!N661,IF('B. Expenditures'!$AC661=Sheet1!$B$4,'B. Expenditures'!Z661,IF($AC661=Sheet1!$B$3,'B. Expenditures'!T661,\"\")))","v":""},{"$f":"IF($AC661=Sheet1!$B$2,'B. Expenditures'!O661,IF('B. Expenditures'!$AC661=Sheet1!$B$4,'B. Expenditures'!AA661,IF($AC661=Sheet1!$B$3,'B. Expenditures'!U661,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I662)*K662, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E662/'A. Revenue'!$C$30), ('B. Expenditures'!$F662/'A. Revenue'!$D$30), ('B. Expenditures'!$G662/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E662/'A. Revenue'!$C$30), ('B. Expenditures'!$F662/'A. Revenue'!$D$30), ('B. Expenditures'!$G662/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E662/'A. Revenue'!$C$30), ('B. Expenditures'!$F662/'A. Revenue'!$D$30), ('B. Expenditures'!$G662/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E662/'A. Revenue'!$C$30), ('B. Expenditures'!$F662/'A. Revenue'!$D$30), ('B. Expenditures'!$G662/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E662/'A. Revenue'!$C$30), ('B. Expenditures'!$F662/'A. Revenue'!$D$30), ('B. Expenditures'!$G662/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC662=Sheet1!$B$2,'B. Expenditures'!K662,IF('B. Expenditures'!$AC662=Sheet1!$B$4,'B. Expenditures'!W662,IF($AC662=Sheet1!$B$3,'B. Expenditures'!Q662,\"\")))","v":""},{"$f":"IF($AC662=Sheet1!$B$2,'B. Expenditures'!L662,IF('B. Expenditures'!$AC662=Sheet1!$B$4,'B. Expenditures'!X662,IF($AC662=Sheet1!$B$3,'B. Expenditures'!R662,\"\")))","v":""},{"$f":"IF($AC662=Sheet1!$B$2,'B. Expenditures'!M662,IF('B. Expenditures'!$AC662=Sheet1!$B$4,'B. Expenditures'!Y662,IF($AC662=Sheet1!$B$3,'B. Expenditures'!S662,\"\")))","v":""},{"$f":"IF($AC662=Sheet1!$B$2,'B. Expenditures'!N662,IF('B. Expenditures'!$AC662=Sheet1!$B$4,'B. Expenditures'!Z662,IF($AC662=Sheet1!$B$3,'B. Expenditures'!T662,\"\")))","v":""},{"$f":"IF($AC662=Sheet1!$B$2,'B. Expenditures'!O662,IF('B. Expenditures'!$AC662=Sheet1!$B$4,'B. Expenditures'!AA662,IF($AC662=Sheet1!$B$3,'B. Expenditures'!U662,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I663)*K663, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E663/'A. Revenue'!$C$30), ('B. Expenditures'!$F663/'A. Revenue'!$D$30), ('B. Expenditures'!$G663/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E663/'A. Revenue'!$C$30), ('B. Expenditures'!$F663/'A. Revenue'!$D$30), ('B. Expenditures'!$G663/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E663/'A. Revenue'!$C$30), ('B. Expenditures'!$F663/'A. Revenue'!$D$30), ('B. Expenditures'!$G663/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E663/'A. Revenue'!$C$30), ('B. Expenditures'!$F663/'A. Revenue'!$D$30), ('B. Expenditures'!$G663/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E663/'A. Revenue'!$C$30), ('B. Expenditures'!$F663/'A. Revenue'!$D$30), ('B. Expenditures'!$G663/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC663=Sheet1!$B$2,'B. Expenditures'!K663,IF('B. Expenditures'!$AC663=Sheet1!$B$4,'B. Expenditures'!W663,IF($AC663=Sheet1!$B$3,'B. Expenditures'!Q663,\"\")))","v":""},{"$f":"IF($AC663=Sheet1!$B$2,'B. Expenditures'!L663,IF('B. Expenditures'!$AC663=Sheet1!$B$4,'B. Expenditures'!X663,IF($AC663=Sheet1!$B$3,'B. Expenditures'!R663,\"\")))","v":""},{"$f":"IF($AC663=Sheet1!$B$2,'B. Expenditures'!M663,IF('B. Expenditures'!$AC663=Sheet1!$B$4,'B. Expenditures'!Y663,IF($AC663=Sheet1!$B$3,'B. Expenditures'!S663,\"\")))","v":""},{"$f":"IF($AC663=Sheet1!$B$2,'B. Expenditures'!N663,IF('B. Expenditures'!$AC663=Sheet1!$B$4,'B. Expenditures'!Z663,IF($AC663=Sheet1!$B$3,'B. Expenditures'!T663,\"\")))","v":""},{"$f":"IF($AC663=Sheet1!$B$2,'B. Expenditures'!O663,IF('B. Expenditures'!$AC663=Sheet1!$B$4,'B. Expenditures'!AA663,IF($AC663=Sheet1!$B$3,'B. Expenditures'!U663,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I664)*K664, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E664/'A. Revenue'!$C$30), ('B. Expenditures'!$F664/'A. Revenue'!$D$30), ('B. Expenditures'!$G664/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E664/'A. Revenue'!$C$30), ('B. Expenditures'!$F664/'A. Revenue'!$D$30), ('B. Expenditures'!$G664/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E664/'A. Revenue'!$C$30), ('B. Expenditures'!$F664/'A. Revenue'!$D$30), ('B. Expenditures'!$G664/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E664/'A. Revenue'!$C$30), ('B. Expenditures'!$F664/'A. Revenue'!$D$30), ('B. Expenditures'!$G664/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E664/'A. Revenue'!$C$30), ('B. Expenditures'!$F664/'A. Revenue'!$D$30), ('B. Expenditures'!$G664/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC664=Sheet1!$B$2,'B. Expenditures'!K664,IF('B. Expenditures'!$AC664=Sheet1!$B$4,'B. Expenditures'!W664,IF($AC664=Sheet1!$B$3,'B. Expenditures'!Q664,\"\")))","v":""},{"$f":"IF($AC664=Sheet1!$B$2,'B. Expenditures'!L664,IF('B. Expenditures'!$AC664=Sheet1!$B$4,'B. Expenditures'!X664,IF($AC664=Sheet1!$B$3,'B. Expenditures'!R664,\"\")))","v":""},{"$f":"IF($AC664=Sheet1!$B$2,'B. Expenditures'!M664,IF('B. Expenditures'!$AC664=Sheet1!$B$4,'B. Expenditures'!Y664,IF($AC664=Sheet1!$B$3,'B. Expenditures'!S664,\"\")))","v":""},{"$f":"IF($AC664=Sheet1!$B$2,'B. Expenditures'!N664,IF('B. Expenditures'!$AC664=Sheet1!$B$4,'B. Expenditures'!Z664,IF($AC664=Sheet1!$B$3,'B. Expenditures'!T664,\"\")))","v":""},{"$f":"IF($AC664=Sheet1!$B$2,'B. Expenditures'!O664,IF('B. Expenditures'!$AC664=Sheet1!$B$4,'B. Expenditures'!AA664,IF($AC664=Sheet1!$B$3,'B. Expenditures'!U664,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I665)*K665, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E665/'A. Revenue'!$C$30), ('B. Expenditures'!$F665/'A. Revenue'!$D$30), ('B. Expenditures'!$G665/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E665/'A. Revenue'!$C$30), ('B. Expenditures'!$F665/'A. Revenue'!$D$30), ('B. Expenditures'!$G665/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E665/'A. Revenue'!$C$30), ('B. Expenditures'!$F665/'A. Revenue'!$D$30), ('B. Expenditures'!$G665/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E665/'A. Revenue'!$C$30), ('B. Expenditures'!$F665/'A. Revenue'!$D$30), ('B. Expenditures'!$G665/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E665/'A. Revenue'!$C$30), ('B. Expenditures'!$F665/'A. Revenue'!$D$30), ('B. Expenditures'!$G665/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC665=Sheet1!$B$2,'B. Expenditures'!K665,IF('B. Expenditures'!$AC665=Sheet1!$B$4,'B. Expenditures'!W665,IF($AC665=Sheet1!$B$3,'B. Expenditures'!Q665,\"\")))","v":""},{"$f":"IF($AC665=Sheet1!$B$2,'B. Expenditures'!L665,IF('B. Expenditures'!$AC665=Sheet1!$B$4,'B. Expenditures'!X665,IF($AC665=Sheet1!$B$3,'B. Expenditures'!R665,\"\")))","v":""},{"$f":"IF($AC665=Sheet1!$B$2,'B. Expenditures'!M665,IF('B. Expenditures'!$AC665=Sheet1!$B$4,'B. Expenditures'!Y665,IF($AC665=Sheet1!$B$3,'B. Expenditures'!S665,\"\")))","v":""},{"$f":"IF($AC665=Sheet1!$B$2,'B. Expenditures'!N665,IF('B. Expenditures'!$AC665=Sheet1!$B$4,'B. Expenditures'!Z665,IF($AC665=Sheet1!$B$3,'B. Expenditures'!T665,\"\")))","v":""},{"$f":"IF($AC665=Sheet1!$B$2,'B. Expenditures'!O665,IF('B. Expenditures'!$AC665=Sheet1!$B$4,'B. Expenditures'!AA665,IF($AC665=Sheet1!$B$3,'B. Expenditures'!U665,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I666)*K666, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E666/'A. Revenue'!$C$30), ('B. Expenditures'!$F666/'A. Revenue'!$D$30), ('B. Expenditures'!$G666/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E666/'A. Revenue'!$C$30), ('B. Expenditures'!$F666/'A. Revenue'!$D$30), ('B. Expenditures'!$G666/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E666/'A. Revenue'!$C$30), ('B. Expenditures'!$F666/'A. Revenue'!$D$30), ('B. Expenditures'!$G666/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E666/'A. Revenue'!$C$30), ('B. Expenditures'!$F666/'A. Revenue'!$D$30), ('B. Expenditures'!$G666/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E666/'A. Revenue'!$C$30), ('B. Expenditures'!$F666/'A. Revenue'!$D$30), ('B. Expenditures'!$G666/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC666=Sheet1!$B$2,'B. Expenditures'!K666,IF('B. Expenditures'!$AC666=Sheet1!$B$4,'B. Expenditures'!W666,IF($AC666=Sheet1!$B$3,'B. Expenditures'!Q666,\"\")))","v":""},{"$f":"IF($AC666=Sheet1!$B$2,'B. Expenditures'!L666,IF('B. Expenditures'!$AC666=Sheet1!$B$4,'B. Expenditures'!X666,IF($AC666=Sheet1!$B$3,'B. Expenditures'!R666,\"\")))","v":""},{"$f":"IF($AC666=Sheet1!$B$2,'B. Expenditures'!M666,IF('B. Expenditures'!$AC666=Sheet1!$B$4,'B. Expenditures'!Y666,IF($AC666=Sheet1!$B$3,'B. Expenditures'!S666,\"\")))","v":""},{"$f":"IF($AC666=Sheet1!$B$2,'B. Expenditures'!N666,IF('B. Expenditures'!$AC666=Sheet1!$B$4,'B. Expenditures'!Z666,IF($AC666=Sheet1!$B$3,'B. Expenditures'!T666,\"\")))","v":""},{"$f":"IF($AC666=Sheet1!$B$2,'B. Expenditures'!O666,IF('B. Expenditures'!$AC666=Sheet1!$B$4,'B. Expenditures'!AA666,IF($AC666=Sheet1!$B$3,'B. Expenditures'!U666,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I667)*K667, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E667/'A. Revenue'!$C$30), ('B. Expenditures'!$F667/'A. Revenue'!$D$30), ('B. Expenditures'!$G667/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E667/'A. Revenue'!$C$30), ('B. Expenditures'!$F667/'A. Revenue'!$D$30), ('B. Expenditures'!$G667/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E667/'A. Revenue'!$C$30), ('B. Expenditures'!$F667/'A. Revenue'!$D$30), ('B. Expenditures'!$G667/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E667/'A. Revenue'!$C$30), ('B. Expenditures'!$F667/'A. Revenue'!$D$30), ('B. Expenditures'!$G667/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E667/'A. Revenue'!$C$30), ('B. Expenditures'!$F667/'A. Revenue'!$D$30), ('B. Expenditures'!$G667/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC667=Sheet1!$B$2,'B. Expenditures'!K667,IF('B. Expenditures'!$AC667=Sheet1!$B$4,'B. Expenditures'!W667,IF($AC667=Sheet1!$B$3,'B. Expenditures'!Q667,\"\")))","v":""},{"$f":"IF($AC667=Sheet1!$B$2,'B. Expenditures'!L667,IF('B. Expenditures'!$AC667=Sheet1!$B$4,'B. Expenditures'!X667,IF($AC667=Sheet1!$B$3,'B. Expenditures'!R667,\"\")))","v":""},{"$f":"IF($AC667=Sheet1!$B$2,'B. Expenditures'!M667,IF('B. Expenditures'!$AC667=Sheet1!$B$4,'B. Expenditures'!Y667,IF($AC667=Sheet1!$B$3,'B. Expenditures'!S667,\"\")))","v":""},{"$f":"IF($AC667=Sheet1!$B$2,'B. Expenditures'!N667,IF('B. Expenditures'!$AC667=Sheet1!$B$4,'B. Expenditures'!Z667,IF($AC667=Sheet1!$B$3,'B. Expenditures'!T667,\"\")))","v":""},{"$f":"IF($AC667=Sheet1!$B$2,'B. Expenditures'!O667,IF('B. Expenditures'!$AC667=Sheet1!$B$4,'B. Expenditures'!AA667,IF($AC667=Sheet1!$B$3,'B. Expenditures'!U667,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I668)*K668, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E668/'A. Revenue'!$C$30), ('B. Expenditures'!$F668/'A. Revenue'!$D$30), ('B. Expenditures'!$G668/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E668/'A. Revenue'!$C$30), ('B. Expenditures'!$F668/'A. Revenue'!$D$30), ('B. Expenditures'!$G668/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E668/'A. Revenue'!$C$30), ('B. Expenditures'!$F668/'A. Revenue'!$D$30), ('B. Expenditures'!$G668/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E668/'A. Revenue'!$C$30), ('B. Expenditures'!$F668/'A. Revenue'!$D$30), ('B. Expenditures'!$G668/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E668/'A. Revenue'!$C$30), ('B. Expenditures'!$F668/'A. Revenue'!$D$30), ('B. Expenditures'!$G668/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC668=Sheet1!$B$2,'B. Expenditures'!K668,IF('B. Expenditures'!$AC668=Sheet1!$B$4,'B. Expenditures'!W668,IF($AC668=Sheet1!$B$3,'B. Expenditures'!Q668,\"\")))","v":""},{"$f":"IF($AC668=Sheet1!$B$2,'B. Expenditures'!L668,IF('B. Expenditures'!$AC668=Sheet1!$B$4,'B. Expenditures'!X668,IF($AC668=Sheet1!$B$3,'B. Expenditures'!R668,\"\")))","v":""},{"$f":"IF($AC668=Sheet1!$B$2,'B. Expenditures'!M668,IF('B. Expenditures'!$AC668=Sheet1!$B$4,'B. Expenditures'!Y668,IF($AC668=Sheet1!$B$3,'B. Expenditures'!S668,\"\")))","v":""},{"$f":"IF($AC668=Sheet1!$B$2,'B. Expenditures'!N668,IF('B. Expenditures'!$AC668=Sheet1!$B$4,'B. Expenditures'!Z668,IF($AC668=Sheet1!$B$3,'B. Expenditures'!T668,\"\")))","v":""},{"$f":"IF($AC668=Sheet1!$B$2,'B. Expenditures'!O668,IF('B. Expenditures'!$AC668=Sheet1!$B$4,'B. Expenditures'!AA668,IF($AC668=Sheet1!$B$3,'B. Expenditures'!U668,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR((1+$I669)*G669, \"\")","v":""},{"$f":"IFERROR((1+$I669)*K669, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E669/'A. Revenue'!$C$30), ('B. Expenditures'!$F669/'A. Revenue'!$D$30), ('B. Expenditures'!$G669/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E669/'A. Revenue'!$C$30), ('B. Expenditures'!$F669/'A. Revenue'!$D$30), ('B. Expenditures'!$G669/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E669/'A. Revenue'!$C$30), ('B. Expenditures'!$F669/'A. Revenue'!$D$30), ('B. Expenditures'!$G669/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E669/'A. Revenue'!$C$30), ('B. Expenditures'!$F669/'A. Revenue'!$D$30), ('B. Expenditures'!$G669/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E669/'A. Revenue'!$C$30), ('B. Expenditures'!$F669/'A. Revenue'!$D$30), ('B. Expenditures'!$G669/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC669=Sheet1!$B$2,'B. Expenditures'!K669,IF('B. Expenditures'!$AC669=Sheet1!$B$4,'B. Expenditures'!W669,IF($AC669=Sheet1!$B$3,'B. Expenditures'!Q669,\"\")))","v":""},{"$f":"IF($AC669=Sheet1!$B$2,'B. Expenditures'!L669,IF('B. Expenditures'!$AC669=Sheet1!$B$4,'B. Expenditures'!X669,IF($AC669=Sheet1!$B$3,'B. Expenditures'!R669,\"\")))","v":""},{"$f":"IF($AC669=Sheet1!$B$2,'B. Expenditures'!M669,IF('B. Expenditures'!$AC669=Sheet1!$B$4,'B. Expenditures'!Y669,IF($AC669=Sheet1!$B$3,'B. Expenditures'!S669,\"\")))","v":""},{"$f":"IF($AC669=Sheet1!$B$2,'B. Expenditures'!N669,IF('B. Expenditures'!$AC669=Sheet1!$B$4,'B. Expenditures'!Z669,IF($AC669=Sheet1!$B$3,'B. Expenditures'!T669,\"\")))","v":""},{"$f":"IF($AC669=Sheet1!$B$2,'B. Expenditures'!O669,IF('B. Expenditures'!$AC669=Sheet1!$B$4,'B. Expenditures'!AA669,IF($AC669=Sheet1!$B$3,'B. Expenditures'!U669,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I670)*K670, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E670/'A. Revenue'!$C$30), ('B. Expenditures'!$F670/'A. Revenue'!$D$30), ('B. Expenditures'!$G670/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E670/'A. Revenue'!$C$30), ('B. Expenditures'!$F670/'A. Revenue'!$D$30), ('B. Expenditures'!$G670/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E670/'A. Revenue'!$C$30), ('B. Expenditures'!$F670/'A. Revenue'!$D$30), ('B. Expenditures'!$G670/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E670/'A. Revenue'!$C$30), ('B. Expenditures'!$F670/'A. Revenue'!$D$30), ('B. Expenditures'!$G670/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E670/'A. Revenue'!$C$30), ('B. Expenditures'!$F670/'A. Revenue'!$D$30), ('B. Expenditures'!$G670/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC670=Sheet1!$B$2,'B. Expenditures'!K670,IF('B. Expenditures'!$AC670=Sheet1!$B$4,'B. Expenditures'!W670,IF($AC670=Sheet1!$B$3,'B. Expenditures'!Q670,\"\")))","v":""},{"$f":"IF($AC670=Sheet1!$B$2,'B. Expenditures'!L670,IF('B. Expenditures'!$AC670=Sheet1!$B$4,'B. Expenditures'!X670,IF($AC670=Sheet1!$B$3,'B. Expenditures'!R670,\"\")))","v":""},{"$f":"IF($AC670=Sheet1!$B$2,'B. Expenditures'!M670,IF('B. Expenditures'!$AC670=Sheet1!$B$4,'B. Expenditures'!Y670,IF($AC670=Sheet1!$B$3,'B. Expenditures'!S670,\"\")))","v":""},{"$f":"IF($AC670=Sheet1!$B$2,'B. Expenditures'!N670,IF('B. Expenditures'!$AC670=Sheet1!$B$4,'B. Expenditures'!Z670,IF($AC670=Sheet1!$B$3,'B. Expenditures'!T670,\"\")))","v":""},{"$f":"IF($AC670=Sheet1!$B$2,'B. Expenditures'!O670,IF('B. Expenditures'!$AC670=Sheet1!$B$4,'B. Expenditures'!AA670,IF($AC670=Sheet1!$B$3,'B. Expenditures'!U670,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I671)*K671, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E671/'A. Revenue'!$C$30), ('B. Expenditures'!$F671/'A. Revenue'!$D$30), ('B. Expenditures'!$G671/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E671/'A. Revenue'!$C$30), ('B. Expenditures'!$F671/'A. Revenue'!$D$30), ('B. Expenditures'!$G671/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E671/'A. Revenue'!$C$30), ('B. Expenditures'!$F671/'A. Revenue'!$D$30), ('B. Expenditures'!$G671/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E671/'A. Revenue'!$C$30), ('B. Expenditures'!$F671/'A. Revenue'!$D$30), ('B. Expenditures'!$G671/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E671/'A. Revenue'!$C$30), ('B. Expenditures'!$F671/'A. Revenue'!$D$30), ('B. Expenditures'!$G671/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC671=Sheet1!$B$2,'B. Expenditures'!K671,IF('B. Expenditures'!$AC671=Sheet1!$B$4,'B. Expenditures'!W671,IF($AC671=Sheet1!$B$3,'B. Expenditures'!Q671,\"\")))","v":""},{"$f":"IF($AC671=Sheet1!$B$2,'B. Expenditures'!L671,IF('B. Expenditures'!$AC671=Sheet1!$B$4,'B. Expenditures'!X671,IF($AC671=Sheet1!$B$3,'B. Expenditures'!R671,\"\")))","v":""},{"$f":"IF($AC671=Sheet1!$B$2,'B. Expenditures'!M671,IF('B. Expenditures'!$AC671=Sheet1!$B$4,'B. Expenditures'!Y671,IF($AC671=Sheet1!$B$3,'B. Expenditures'!S671,\"\")))","v":""},{"$f":"IF($AC671=Sheet1!$B$2,'B. Expenditures'!N671,IF('B. Expenditures'!$AC671=Sheet1!$B$4,'B. Expenditures'!Z671,IF($AC671=Sheet1!$B$3,'B. Expenditures'!T671,\"\")))","v":""},{"$f":"IF($AC671=Sheet1!$B$2,'B. Expenditures'!O671,IF('B. Expenditures'!$AC671=Sheet1!$B$4,'B. Expenditures'!AA671,IF($AC671=Sheet1!$B$3,'B. Expenditures'!U671,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I672)*K672, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E672/'A. Revenue'!$C$30), ('B. Expenditures'!$F672/'A. Revenue'!$D$30), ('B. Expenditures'!$G672/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E672/'A. Revenue'!$C$30), ('B. Expenditures'!$F672/'A. Revenue'!$D$30), ('B. Expenditures'!$G672/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E672/'A. Revenue'!$C$30), ('B. Expenditures'!$F672/'A. Revenue'!$D$30), ('B. Expenditures'!$G672/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E672/'A. Revenue'!$C$30), ('B. Expenditures'!$F672/'A. Revenue'!$D$30), ('B. Expenditures'!$G672/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E672/'A. Revenue'!$C$30), ('B. Expenditures'!$F672/'A. Revenue'!$D$30), ('B. Expenditures'!$G672/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC672=Sheet1!$B$2,'B. Expenditures'!K672,IF('B. Expenditures'!$AC672=Sheet1!$B$4,'B. Expenditures'!W672,IF($AC672=Sheet1!$B$3,'B. Expenditures'!Q672,\"\")))","v":""},{"$f":"IF($AC672=Sheet1!$B$2,'B. Expenditures'!L672,IF('B. Expenditures'!$AC672=Sheet1!$B$4,'B. Expenditures'!X672,IF($AC672=Sheet1!$B$3,'B. Expenditures'!R672,\"\")))","v":""},{"$f":"IF($AC672=Sheet1!$B$2,'B. Expenditures'!M672,IF('B. Expenditures'!$AC672=Sheet1!$B$4,'B. Expenditures'!Y672,IF($AC672=Sheet1!$B$3,'B. Expenditures'!S672,\"\")))","v":""},{"$f":"IF($AC672=Sheet1!$B$2,'B. Expenditures'!N672,IF('B. Expenditures'!$AC672=Sheet1!$B$4,'B. Expenditures'!Z672,IF($AC672=Sheet1!$B$3,'B. Expenditures'!T672,\"\")))","v":""},{"$f":"IF($AC672=Sheet1!$B$2,'B. Expenditures'!O672,IF('B. Expenditures'!$AC672=Sheet1!$B$4,'B. Expenditures'!AA672,IF($AC672=Sheet1!$B$3,'B. Expenditures'!U672,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I673)*K673, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E673/'A. Revenue'!$C$30), ('B. Expenditures'!$F673/'A. Revenue'!$D$30), ('B. Expenditures'!$G673/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E673/'A. Revenue'!$C$30), ('B. Expenditures'!$F673/'A. Revenue'!$D$30), ('B. Expenditures'!$G673/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E673/'A. Revenue'!$C$30), ('B. Expenditures'!$F673/'A. Revenue'!$D$30), ('B. Expenditures'!$G673/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E673/'A. Revenue'!$C$30), ('B. Expenditures'!$F673/'A. Revenue'!$D$30), ('B. Expenditures'!$G673/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E673/'A. Revenue'!$C$30), ('B. Expenditures'!$F673/'A. Revenue'!$D$30), ('B. Expenditures'!$G673/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC673=Sheet1!$B$2,'B. Expenditures'!K673,IF('B. Expenditures'!$AC673=Sheet1!$B$4,'B. Expenditures'!W673,IF($AC673=Sheet1!$B$3,'B. Expenditures'!Q673,\"\")))","v":""},{"$f":"IF($AC673=Sheet1!$B$2,'B. Expenditures'!L673,IF('B. Expenditures'!$AC673=Sheet1!$B$4,'B. Expenditures'!X673,IF($AC673=Sheet1!$B$3,'B. Expenditures'!R673,\"\")))","v":""},{"$f":"IF($AC673=Sheet1!$B$2,'B. Expenditures'!M673,IF('B. Expenditures'!$AC673=Sheet1!$B$4,'B. Expenditures'!Y673,IF($AC673=Sheet1!$B$3,'B. Expenditures'!S673,\"\")))","v":""},{"$f":"IF($AC673=Sheet1!$B$2,'B. Expenditures'!N673,IF('B. Expenditures'!$AC673=Sheet1!$B$4,'B. Expenditures'!Z673,IF($AC673=Sheet1!$B$3,'B. Expenditures'!T673,\"\")))","v":""},{"$f":"IF($AC673=Sheet1!$B$2,'B. Expenditures'!O673,IF('B. Expenditures'!$AC673=Sheet1!$B$4,'B. Expenditures'!AA673,IF($AC673=Sheet1!$B$3,'B. Expenditures'!U673,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I674)*K674, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E674/'A. Revenue'!$C$30), ('B. Expenditures'!$F674/'A. Revenue'!$D$30), ('B. Expenditures'!$G674/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E674/'A. Revenue'!$C$30), ('B. Expenditures'!$F674/'A. Revenue'!$D$30), ('B. Expenditures'!$G674/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E674/'A. Revenue'!$C$30), ('B. Expenditures'!$F674/'A. Revenue'!$D$30), ('B. Expenditures'!$G674/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E674/'A. Revenue'!$C$30), ('B. Expenditures'!$F674/'A. Revenue'!$D$30), ('B. Expenditures'!$G674/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E674/'A. Revenue'!$C$30), ('B. Expenditures'!$F674/'A. Revenue'!$D$30), ('B. Expenditures'!$G674/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC674=Sheet1!$B$2,'B. Expenditures'!K674,IF('B. Expenditures'!$AC674=Sheet1!$B$4,'B. Expenditures'!W674,IF($AC674=Sheet1!$B$3,'B. Expenditures'!Q674,\"\")))","v":""},{"$f":"IF($AC674=Sheet1!$B$2,'B. Expenditures'!L674,IF('B. Expenditures'!$AC674=Sheet1!$B$4,'B. Expenditures'!X674,IF($AC674=Sheet1!$B$3,'B. Expenditures'!R674,\"\")))","v":""},{"$f":"IF($AC674=Sheet1!$B$2,'B. Expenditures'!M674,IF('B. Expenditures'!$AC674=Sheet1!$B$4,'B. Expenditures'!Y674,IF($AC674=Sheet1!$B$3,'B. Expenditures'!S674,\"\")))","v":""},{"$f":"IF($AC674=Sheet1!$B$2,'B. Expenditures'!N674,IF('B. Expenditures'!$AC674=Sheet1!$B$4,'B. Expenditures'!Z674,IF($AC674=Sheet1!$B$3,'B. Expenditures'!T674,\"\")))","v":""},{"$f":"IF($AC674=Sheet1!$B$2,'B. Expenditures'!O674,IF('B. Expenditures'!$AC674=Sheet1!$B$4,'B. Expenditures'!AA674,IF($AC674=Sheet1!$B$3,'B. Expenditures'!U674,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I675)*K675, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E675/'A. Revenue'!$C$30), ('B. Expenditures'!$F675/'A. Revenue'!$D$30), ('B. Expenditures'!$G675/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E675/'A. Revenue'!$C$30), ('B. Expenditures'!$F675/'A. Revenue'!$D$30), ('B. Expenditures'!$G675/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E675/'A. Revenue'!$C$30), ('B. Expenditures'!$F675/'A. Revenue'!$D$30), ('B. Expenditures'!$G675/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E675/'A. Revenue'!$C$30), ('B. Expenditures'!$F675/'A. Revenue'!$D$30), ('B. Expenditures'!$G675/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E675/'A. Revenue'!$C$30), ('B. Expenditures'!$F675/'A. Revenue'!$D$30), ('B. Expenditures'!$G675/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC675=Sheet1!$B$2,'B. Expenditures'!K675,IF('B. Expenditures'!$AC675=Sheet1!$B$4,'B. Expenditures'!W675,IF($AC675=Sheet1!$B$3,'B. Expenditures'!Q675,\"\")))","v":""},{"$f":"IF($AC675=Sheet1!$B$2,'B. Expenditures'!L675,IF('B. Expenditures'!$AC675=Sheet1!$B$4,'B. Expenditures'!X675,IF($AC675=Sheet1!$B$3,'B. Expenditures'!R675,\"\")))","v":""},{"$f":"IF($AC675=Sheet1!$B$2,'B. Expenditures'!M675,IF('B. Expenditures'!$AC675=Sheet1!$B$4,'B. Expenditures'!Y675,IF($AC675=Sheet1!$B$3,'B. Expenditures'!S675,\"\")))","v":""},{"$f":"IF($AC675=Sheet1!$B$2,'B. Expenditures'!N675,IF('B. Expenditures'!$AC675=Sheet1!$B$4,'B. Expenditures'!Z675,IF($AC675=Sheet1!$B$3,'B. Expenditures'!T675,\"\")))","v":""},{"$f":"IF($AC675=Sheet1!$B$2,'B. Expenditures'!O675,IF('B. Expenditures'!$AC675=Sheet1!$B$4,'B. Expenditures'!AA675,IF($AC675=Sheet1!$B$3,'B. Expenditures'!U675,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I676)*K676, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E676/'A. Revenue'!$C$30), ('B. Expenditures'!$F676/'A. Revenue'!$D$30), ('B. Expenditures'!$G676/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E676/'A. Revenue'!$C$30), ('B. Expenditures'!$F676/'A. Revenue'!$D$30), ('B. Expenditures'!$G676/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E676/'A. Revenue'!$C$30), ('B. Expenditures'!$F676/'A. Revenue'!$D$30), ('B. Expenditures'!$G676/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E676/'A. Revenue'!$C$30), ('B. Expenditures'!$F676/'A. Revenue'!$D$30), ('B. Expenditures'!$G676/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E676/'A. Revenue'!$C$30), ('B. Expenditures'!$F676/'A. Revenue'!$D$30), ('B. Expenditures'!$G676/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC676=Sheet1!$B$2,'B. Expenditures'!K676,IF('B. Expenditures'!$AC676=Sheet1!$B$4,'B. Expenditures'!W676,IF($AC676=Sheet1!$B$3,'B. Expenditures'!Q676,\"\")))","v":""},{"$f":"IF($AC676=Sheet1!$B$2,'B. Expenditures'!L676,IF('B. Expenditures'!$AC676=Sheet1!$B$4,'B. Expenditures'!X676,IF($AC676=Sheet1!$B$3,'B. Expenditures'!R676,\"\")))","v":""},{"$f":"IF($AC676=Sheet1!$B$2,'B. Expenditures'!M676,IF('B. Expenditures'!$AC676=Sheet1!$B$4,'B. Expenditures'!Y676,IF($AC676=Sheet1!$B$3,'B. Expenditures'!S676,\"\")))","v":""},{"$f":"IF($AC676=Sheet1!$B$2,'B. Expenditures'!N676,IF('B. Expenditures'!$AC676=Sheet1!$B$4,'B. Expenditures'!Z676,IF($AC676=Sheet1!$B$3,'B. Expenditures'!T676,\"\")))","v":""},{"$f":"IF($AC676=Sheet1!$B$2,'B. Expenditures'!O676,IF('B. Expenditures'!$AC676=Sheet1!$B$4,'B. Expenditures'!AA676,IF($AC676=Sheet1!$B$3,'B. Expenditures'!U676,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I677)*K677, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E677/'A. Revenue'!$C$30), ('B. Expenditures'!$F677/'A. Revenue'!$D$30), ('B. Expenditures'!$G677/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E677/'A. Revenue'!$C$30), ('B. Expenditures'!$F677/'A. Revenue'!$D$30), ('B. Expenditures'!$G677/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E677/'A. Revenue'!$C$30), ('B. Expenditures'!$F677/'A. Revenue'!$D$30), ('B. Expenditures'!$G677/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E677/'A. Revenue'!$C$30), ('B. Expenditures'!$F677/'A. Revenue'!$D$30), ('B. Expenditures'!$G677/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E677/'A. Revenue'!$C$30), ('B. Expenditures'!$F677/'A. Revenue'!$D$30), ('B. Expenditures'!$G677/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC677=Sheet1!$B$2,'B. Expenditures'!K677,IF('B. Expenditures'!$AC677=Sheet1!$B$4,'B. Expenditures'!W677,IF($AC677=Sheet1!$B$3,'B. Expenditures'!Q677,\"\")))","v":""},{"$f":"IF($AC677=Sheet1!$B$2,'B. Expenditures'!L677,IF('B. Expenditures'!$AC677=Sheet1!$B$4,'B. Expenditures'!X677,IF($AC677=Sheet1!$B$3,'B. Expenditures'!R677,\"\")))","v":""},{"$f":"IF($AC677=Sheet1!$B$2,'B. Expenditures'!M677,IF('B. Expenditures'!$AC677=Sheet1!$B$4,'B. Expenditures'!Y677,IF($AC677=Sheet1!$B$3,'B. Expenditures'!S677,\"\")))","v":""},{"$f":"IF($AC677=Sheet1!$B$2,'B. Expenditures'!N677,IF('B. Expenditures'!$AC677=Sheet1!$B$4,'B. Expenditures'!Z677,IF($AC677=Sheet1!$B$3,'B. Expenditures'!T677,\"\")))","v":""},{"$f":"IF($AC677=Sheet1!$B$2,'B. Expenditures'!O677,IF('B. Expenditures'!$AC677=Sheet1!$B$4,'B. Expenditures'!AA677,IF($AC677=Sheet1!$B$3,'B. Expenditures'!U677,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I678)*K678, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E678/'A. Revenue'!$C$30), ('B. Expenditures'!$F678/'A. Revenue'!$D$30), ('B. Expenditures'!$G678/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E678/'A. Revenue'!$C$30), ('B. Expenditures'!$F678/'A. Revenue'!$D$30), ('B. Expenditures'!$G678/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E678/'A. Revenue'!$C$30), ('B. Expenditures'!$F678/'A. Revenue'!$D$30), ('B. Expenditures'!$G678/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E678/'A. Revenue'!$C$30), ('B. Expenditures'!$F678/'A. Revenue'!$D$30), ('B. Expenditures'!$G678/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E678/'A. Revenue'!$C$30), ('B. Expenditures'!$F678/'A. Revenue'!$D$30), ('B. Expenditures'!$G678/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC678=Sheet1!$B$2,'B. Expenditures'!K678,IF('B. Expenditures'!$AC678=Sheet1!$B$4,'B. Expenditures'!W678,IF($AC678=Sheet1!$B$3,'B. Expenditures'!Q678,\"\")))","v":""},{"$f":"IF($AC678=Sheet1!$B$2,'B. Expenditures'!L678,IF('B. Expenditures'!$AC678=Sheet1!$B$4,'B. Expenditures'!X678,IF($AC678=Sheet1!$B$3,'B. Expenditures'!R678,\"\")))","v":""},{"$f":"IF($AC678=Sheet1!$B$2,'B. Expenditures'!M678,IF('B. Expenditures'!$AC678=Sheet1!$B$4,'B. Expenditures'!Y678,IF($AC678=Sheet1!$B$3,'B. Expenditures'!S678,\"\")))","v":""},{"$f":"IF($AC678=Sheet1!$B$2,'B. Expenditures'!N678,IF('B. Expenditures'!$AC678=Sheet1!$B$4,'B. Expenditures'!Z678,IF($AC678=Sheet1!$B$3,'B. Expenditures'!T678,\"\")))","v":""},{"$f":"IF($AC678=Sheet1!$B$2,'B. Expenditures'!O678,IF('B. Expenditures'!$AC678=Sheet1!$B$4,'B. Expenditures'!AA678,IF($AC678=Sheet1!$B$3,'B. Expenditures'!U678,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I679)*K679, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E679/'A. Revenue'!$C$30), ('B. Expenditures'!$F679/'A. Revenue'!$D$30), ('B. Expenditures'!$G679/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E679/'A. Revenue'!$C$30), ('B. Expenditures'!$F679/'A. Revenue'!$D$30), ('B. Expenditures'!$G679/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E679/'A. Revenue'!$C$30), ('B. Expenditures'!$F679/'A. Revenue'!$D$30), ('B. Expenditures'!$G679/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E679/'A. Revenue'!$C$30), ('B. Expenditures'!$F679/'A. Revenue'!$D$30), ('B. Expenditures'!$G679/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E679/'A. Revenue'!$C$30), ('B. Expenditures'!$F679/'A. Revenue'!$D$30), ('B. Expenditures'!$G679/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC679=Sheet1!$B$2,'B. Expenditures'!K679,IF('B. Expenditures'!$AC679=Sheet1!$B$4,'B. Expenditures'!W679,IF($AC679=Sheet1!$B$3,'B. Expenditures'!Q679,\"\")))","v":""},{"$f":"IF($AC679=Sheet1!$B$2,'B. Expenditures'!L679,IF('B. Expenditures'!$AC679=Sheet1!$B$4,'B. Expenditures'!X679,IF($AC679=Sheet1!$B$3,'B. Expenditures'!R679,\"\")))","v":""},{"$f":"IF($AC679=Sheet1!$B$2,'B. Expenditures'!M679,IF('B. Expenditures'!$AC679=Sheet1!$B$4,'B. Expenditures'!Y679,IF($AC679=Sheet1!$B$3,'B. Expenditures'!S679,\"\")))","v":""},{"$f":"IF($AC679=Sheet1!$B$2,'B. Expenditures'!N679,IF('B. Expenditures'!$AC679=Sheet1!$B$4,'B. Expenditures'!Z679,IF($AC679=Sheet1!$B$3,'B. Expenditures'!T679,\"\")))","v":""},{"$f":"IF($AC679=Sheet1!$B$2,'B. Expenditures'!O679,IF('B. Expenditures'!$AC679=Sheet1!$B$4,'B. Expenditures'!AA679,IF($AC679=Sheet1!$B$3,'B. Expenditures'!U679,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I680)*K680, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E680/'A. Revenue'!$C$30), ('B. Expenditures'!$F680/'A. Revenue'!$D$30), ('B. Expenditures'!$G680/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E680/'A. Revenue'!$C$30), ('B. Expenditures'!$F680/'A. Revenue'!$D$30), ('B. Expenditures'!$G680/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E680/'A. Revenue'!$C$30), ('B. Expenditures'!$F680/'A. Revenue'!$D$30), ('B. Expenditures'!$G680/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E680/'A. Revenue'!$C$30), ('B. Expenditures'!$F680/'A. Revenue'!$D$30), ('B. Expenditures'!$G680/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E680/'A. Revenue'!$C$30), ('B. Expenditures'!$F680/'A. Revenue'!$D$30), ('B. Expenditures'!$G680/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC680=Sheet1!$B$2,'B. Expenditures'!K680,IF('B. Expenditures'!$AC680=Sheet1!$B$4,'B. Expenditures'!W680,IF($AC680=Sheet1!$B$3,'B. Expenditures'!Q680,\"\")))","v":""},{"$f":"IF($AC680=Sheet1!$B$2,'B. Expenditures'!L680,IF('B. Expenditures'!$AC680=Sheet1!$B$4,'B. Expenditures'!X680,IF($AC680=Sheet1!$B$3,'B. Expenditures'!R680,\"\")))","v":""},{"$f":"IF($AC680=Sheet1!$B$2,'B. Expenditures'!M680,IF('B. Expenditures'!$AC680=Sheet1!$B$4,'B. Expenditures'!Y680,IF($AC680=Sheet1!$B$3,'B. Expenditures'!S680,\"\")))","v":""},{"$f":"IF($AC680=Sheet1!$B$2,'B. Expenditures'!N680,IF('B. Expenditures'!$AC680=Sheet1!$B$4,'B. Expenditures'!Z680,IF($AC680=Sheet1!$B$3,'B. Expenditures'!T680,\"\")))","v":""},{"$f":"IF($AC680=Sheet1!$B$2,'B. Expenditures'!O680,IF('B. Expenditures'!$AC680=Sheet1!$B$4,'B. Expenditures'!AA680,IF($AC680=Sheet1!$B$3,'B. Expenditures'!U680,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I681)*K681, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E681/'A. Revenue'!$C$30), ('B. Expenditures'!$F681/'A. Revenue'!$D$30), ('B. Expenditures'!$G681/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E681/'A. Revenue'!$C$30), ('B. Expenditures'!$F681/'A. Revenue'!$D$30), ('B. Expenditures'!$G681/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E681/'A. Revenue'!$C$30), ('B. Expenditures'!$F681/'A. Revenue'!$D$30), ('B. Expenditures'!$G681/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E681/'A. Revenue'!$C$30), ('B. Expenditures'!$F681/'A. Revenue'!$D$30), ('B. Expenditures'!$G681/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E681/'A. Revenue'!$C$30), ('B. Expenditures'!$F681/'A. Revenue'!$D$30), ('B. Expenditures'!$G681/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC681=Sheet1!$B$2,'B. Expenditures'!K681,IF('B. Expenditures'!$AC681=Sheet1!$B$4,'B. Expenditures'!W681,IF($AC681=Sheet1!$B$3,'B. Expenditures'!Q681,\"\")))","v":""},{"$f":"IF($AC681=Sheet1!$B$2,'B. Expenditures'!L681,IF('B. Expenditures'!$AC681=Sheet1!$B$4,'B. Expenditures'!X681,IF($AC681=Sheet1!$B$3,'B. Expenditures'!R681,\"\")))","v":""},{"$f":"IF($AC681=Sheet1!$B$2,'B. Expenditures'!M681,IF('B. Expenditures'!$AC681=Sheet1!$B$4,'B. Expenditures'!Y681,IF($AC681=Sheet1!$B$3,'B. Expenditures'!S681,\"\")))","v":""},{"$f":"IF($AC681=Sheet1!$B$2,'B. Expenditures'!N681,IF('B. Expenditures'!$AC681=Sheet1!$B$4,'B. Expenditures'!Z681,IF($AC681=Sheet1!$B$3,'B. Expenditures'!T681,\"\")))","v":""},{"$f":"IF($AC681=Sheet1!$B$2,'B. Expenditures'!O681,IF('B. Expenditures'!$AC681=Sheet1!$B$4,'B. Expenditures'!AA681,IF($AC681=Sheet1!$B$3,'B. Expenditures'!U681,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I682)*K682, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E682/'A. Revenue'!$C$30), ('B. Expenditures'!$F682/'A. Revenue'!$D$30), ('B. Expenditures'!$G682/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E682/'A. Revenue'!$C$30), ('B. Expenditures'!$F682/'A. Revenue'!$D$30), ('B. Expenditures'!$G682/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E682/'A. Revenue'!$C$30), ('B. Expenditures'!$F682/'A. Revenue'!$D$30), ('B. Expenditures'!$G682/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E682/'A. Revenue'!$C$30), ('B. Expenditures'!$F682/'A. Revenue'!$D$30), ('B. Expenditures'!$G682/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E682/'A. Revenue'!$C$30), ('B. Expenditures'!$F682/'A. Revenue'!$D$30), ('B. Expenditures'!$G682/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC682=Sheet1!$B$2,'B. Expenditures'!K682,IF('B. Expenditures'!$AC682=Sheet1!$B$4,'B. Expenditures'!W682,IF($AC682=Sheet1!$B$3,'B. Expenditures'!Q682,\"\")))","v":""},{"$f":"IF($AC682=Sheet1!$B$2,'B. Expenditures'!L682,IF('B. Expenditures'!$AC682=Sheet1!$B$4,'B. Expenditures'!X682,IF($AC682=Sheet1!$B$3,'B. Expenditures'!R682,\"\")))","v":""},{"$f":"IF($AC682=Sheet1!$B$2,'B. Expenditures'!M682,IF('B. Expenditures'!$AC682=Sheet1!$B$4,'B. Expenditures'!Y682,IF($AC682=Sheet1!$B$3,'B. Expenditures'!S682,\"\")))","v":""},{"$f":"IF($AC682=Sheet1!$B$2,'B. Expenditures'!N682,IF('B. Expenditures'!$AC682=Sheet1!$B$4,'B. Expenditures'!Z682,IF($AC682=Sheet1!$B$3,'B. Expenditures'!T682,\"\")))","v":""},{"$f":"IF($AC682=Sheet1!$B$2,'B. Expenditures'!O682,IF('B. Expenditures'!$AC682=Sheet1!$B$4,'B. Expenditures'!AA682,IF($AC682=Sheet1!$B$3,'B. Expenditures'!U682,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I683)*K683, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E683/'A. Revenue'!$C$30), ('B. Expenditures'!$F683/'A. Revenue'!$D$30), ('B. Expenditures'!$G683/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E683/'A. Revenue'!$C$30), ('B. Expenditures'!$F683/'A. Revenue'!$D$30), ('B. Expenditures'!$G683/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E683/'A. Revenue'!$C$30), ('B. Expenditures'!$F683/'A. Revenue'!$D$30), ('B. Expenditures'!$G683/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E683/'A. Revenue'!$C$30), ('B. Expenditures'!$F683/'A. Revenue'!$D$30), ('B. Expenditures'!$G683/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E683/'A. Revenue'!$C$30), ('B. Expenditures'!$F683/'A. Revenue'!$D$30), ('B. Expenditures'!$G683/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC683=Sheet1!$B$2,'B. Expenditures'!K683,IF('B. Expenditures'!$AC683=Sheet1!$B$4,'B. Expenditures'!W683,IF($AC683=Sheet1!$B$3,'B. Expenditures'!Q683,\"\")))","v":""},{"$f":"IF($AC683=Sheet1!$B$2,'B. Expenditures'!L683,IF('B. Expenditures'!$AC683=Sheet1!$B$4,'B. Expenditures'!X683,IF($AC683=Sheet1!$B$3,'B. Expenditures'!R683,\"\")))","v":""},{"$f":"IF($AC683=Sheet1!$B$2,'B. Expenditures'!M683,IF('B. Expenditures'!$AC683=Sheet1!$B$4,'B. Expenditures'!Y683,IF($AC683=Sheet1!$B$3,'B. Expenditures'!S683,\"\")))","v":""},{"$f":"IF($AC683=Sheet1!$B$2,'B. Expenditures'!N683,IF('B. Expenditures'!$AC683=Sheet1!$B$4,'B. Expenditures'!Z683,IF($AC683=Sheet1!$B$3,'B. Expenditures'!T683,\"\")))","v":""},{"$f":"IF($AC683=Sheet1!$B$2,'B. Expenditures'!O683,IF('B. Expenditures'!$AC683=Sheet1!$B$4,'B. Expenditures'!AA683,IF($AC683=Sheet1!$B$3,'B. Expenditures'!U683,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I684)*K684, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E684/'A. Revenue'!$C$30), ('B. Expenditures'!$F684/'A. Revenue'!$D$30), ('B. Expenditures'!$G684/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E684/'A. Revenue'!$C$30), ('B. Expenditures'!$F684/'A. Revenue'!$D$30), ('B. Expenditures'!$G684/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E684/'A. Revenue'!$C$30), ('B. Expenditures'!$F684/'A. Revenue'!$D$30), ('B. Expenditures'!$G684/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E684/'A. Revenue'!$C$30), ('B. Expenditures'!$F684/'A. Revenue'!$D$30), ('B. Expenditures'!$G684/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E684/'A. Revenue'!$C$30), ('B. Expenditures'!$F684/'A. Revenue'!$D$30), ('B. Expenditures'!$G684/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC684=Sheet1!$B$2,'B. Expenditures'!K684,IF('B. Expenditures'!$AC684=Sheet1!$B$4,'B. Expenditures'!W684,IF($AC684=Sheet1!$B$3,'B. Expenditures'!Q684,\"\")))","v":""},{"$f":"IF($AC684=Sheet1!$B$2,'B. Expenditures'!L684,IF('B. Expenditures'!$AC684=Sheet1!$B$4,'B. Expenditures'!X684,IF($AC684=Sheet1!$B$3,'B. Expenditures'!R684,\"\")))","v":""},{"$f":"IF($AC684=Sheet1!$B$2,'B. Expenditures'!M684,IF('B. Expenditures'!$AC684=Sheet1!$B$4,'B. Expenditures'!Y684,IF($AC684=Sheet1!$B$3,'B. Expenditures'!S684,\"\")))","v":""},{"$f":"IF($AC684=Sheet1!$B$2,'B. Expenditures'!N684,IF('B. Expenditures'!$AC684=Sheet1!$B$4,'B. Expenditures'!Z684,IF($AC684=Sheet1!$B$3,'B. Expenditures'!T684,\"\")))","v":""},{"$f":"IF($AC684=Sheet1!$B$2,'B. Expenditures'!O684,IF('B. Expenditures'!$AC684=Sheet1!$B$4,'B. Expenditures'!AA684,IF($AC684=Sheet1!$B$3,'B. Expenditures'!U684,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I685)*K685, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E685/'A. Revenue'!$C$30), ('B. Expenditures'!$F685/'A. Revenue'!$D$30), ('B. Expenditures'!$G685/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E685/'A. Revenue'!$C$30), ('B. Expenditures'!$F685/'A. Revenue'!$D$30), ('B. Expenditures'!$G685/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E685/'A. Revenue'!$C$30), ('B. Expenditures'!$F685/'A. Revenue'!$D$30), ('B. Expenditures'!$G685/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E685/'A. Revenue'!$C$30), ('B. Expenditures'!$F685/'A. Revenue'!$D$30), ('B. Expenditures'!$G685/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E685/'A. Revenue'!$C$30), ('B. Expenditures'!$F685/'A. Revenue'!$D$30), ('B. Expenditures'!$G685/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC685=Sheet1!$B$2,'B. Expenditures'!K685,IF('B. Expenditures'!$AC685=Sheet1!$B$4,'B. Expenditures'!W685,IF($AC685=Sheet1!$B$3,'B. Expenditures'!Q685,\"\")))","v":""},{"$f":"IF($AC685=Sheet1!$B$2,'B. Expenditures'!L685,IF('B. Expenditures'!$AC685=Sheet1!$B$4,'B. Expenditures'!X685,IF($AC685=Sheet1!$B$3,'B. Expenditures'!R685,\"\")))","v":""},{"$f":"IF($AC685=Sheet1!$B$2,'B. Expenditures'!M685,IF('B. Expenditures'!$AC685=Sheet1!$B$4,'B. Expenditures'!Y685,IF($AC685=Sheet1!$B$3,'B. Expenditures'!S685,\"\")))","v":""},{"$f":"IF($AC685=Sheet1!$B$2,'B. Expenditures'!N685,IF('B. Expenditures'!$AC685=Sheet1!$B$4,'B. Expenditures'!Z685,IF($AC685=Sheet1!$B$3,'B. Expenditures'!T685,\"\")))","v":""},{"$f":"IF($AC685=Sheet1!$B$2,'B. Expenditures'!O685,IF('B. Expenditures'!$AC685=Sheet1!$B$4,'B. Expenditures'!AA685,IF($AC685=Sheet1!$B$3,'B. Expenditures'!U685,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I686)*K686, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E686/'A. Revenue'!$C$30), ('B. Expenditures'!$F686/'A. Revenue'!$D$30), ('B. Expenditures'!$G686/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E686/'A. Revenue'!$C$30), ('B. Expenditures'!$F686/'A. Revenue'!$D$30), ('B. Expenditures'!$G686/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E686/'A. Revenue'!$C$30), ('B. Expenditures'!$F686/'A. Revenue'!$D$30), ('B. Expenditures'!$G686/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E686/'A. Revenue'!$C$30), ('B. Expenditures'!$F686/'A. Revenue'!$D$30), ('B. Expenditures'!$G686/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E686/'A. Revenue'!$C$30), ('B. Expenditures'!$F686/'A. Revenue'!$D$30), ('B. Expenditures'!$G686/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC686=Sheet1!$B$2,'B. Expenditures'!K686,IF('B. Expenditures'!$AC686=Sheet1!$B$4,'B. Expenditures'!W686,IF($AC686=Sheet1!$B$3,'B. Expenditures'!Q686,\"\")))","v":""},{"$f":"IF($AC686=Sheet1!$B$2,'B. Expenditures'!L686,IF('B. Expenditures'!$AC686=Sheet1!$B$4,'B. Expenditures'!X686,IF($AC686=Sheet1!$B$3,'B. Expenditures'!R686,\"\")))","v":""},{"$f":"IF($AC686=Sheet1!$B$2,'B. Expenditures'!M686,IF('B. Expenditures'!$AC686=Sheet1!$B$4,'B. Expenditures'!Y686,IF($AC686=Sheet1!$B$3,'B. Expenditures'!S686,\"\")))","v":""},{"$f":"IF($AC686=Sheet1!$B$2,'B. Expenditures'!N686,IF('B. Expenditures'!$AC686=Sheet1!$B$4,'B. Expenditures'!Z686,IF($AC686=Sheet1!$B$3,'B. Expenditures'!T686,\"\")))","v":""},{"$f":"IF($AC686=Sheet1!$B$2,'B. Expenditures'!O686,IF('B. Expenditures'!$AC686=Sheet1!$B$4,'B. Expenditures'!AA686,IF($AC686=Sheet1!$B$3,'B. Expenditures'!U686,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I687)*K687, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E687/'A. Revenue'!$C$30), ('B. Expenditures'!$F687/'A. Revenue'!$D$30), ('B. Expenditures'!$G687/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E687/'A. Revenue'!$C$30), ('B. Expenditures'!$F687/'A. Revenue'!$D$30), ('B. Expenditures'!$G687/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E687/'A. Revenue'!$C$30), ('B. Expenditures'!$F687/'A. Revenue'!$D$30), ('B. Expenditures'!$G687/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E687/'A. Revenue'!$C$30), ('B. Expenditures'!$F687/'A. Revenue'!$D$30), ('B. Expenditures'!$G687/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E687/'A. Revenue'!$C$30), ('B. Expenditures'!$F687/'A. Revenue'!$D$30), ('B. Expenditures'!$G687/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC687=Sheet1!$B$2,'B. Expenditures'!K687,IF('B. Expenditures'!$AC687=Sheet1!$B$4,'B. Expenditures'!W687,IF($AC687=Sheet1!$B$3,'B. Expenditures'!Q687,\"\")))","v":""},{"$f":"IF($AC687=Sheet1!$B$2,'B. Expenditures'!L687,IF('B. Expenditures'!$AC687=Sheet1!$B$4,'B. Expenditures'!X687,IF($AC687=Sheet1!$B$3,'B. Expenditures'!R687,\"\")))","v":""},{"$f":"IF($AC687=Sheet1!$B$2,'B. Expenditures'!M687,IF('B. Expenditures'!$AC687=Sheet1!$B$4,'B. Expenditures'!Y687,IF($AC687=Sheet1!$B$3,'B. Expenditures'!S687,\"\")))","v":""},{"$f":"IF($AC687=Sheet1!$B$2,'B. Expenditures'!N687,IF('B. Expenditures'!$AC687=Sheet1!$B$4,'B. Expenditures'!Z687,IF($AC687=Sheet1!$B$3,'B. Expenditures'!T687,\"\")))","v":""},{"$f":"IF($AC687=Sheet1!$B$2,'B. Expenditures'!O687,IF('B. Expenditures'!$AC687=Sheet1!$B$4,'B. Expenditures'!AA687,IF($AC687=Sheet1!$B$3,'B. Expenditures'!U687,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I688)*K688, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E688/'A. Revenue'!$C$30), ('B. Expenditures'!$F688/'A. Revenue'!$D$30), ('B. Expenditures'!$G688/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E688/'A. Revenue'!$C$30), ('B. Expenditures'!$F688/'A. Revenue'!$D$30), ('B. Expenditures'!$G688/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E688/'A. Revenue'!$C$30), ('B. Expenditures'!$F688/'A. Revenue'!$D$30), ('B. Expenditures'!$G688/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E688/'A. Revenue'!$C$30), ('B. Expenditures'!$F688/'A. Revenue'!$D$30), ('B. Expenditures'!$G688/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E688/'A. Revenue'!$C$30), ('B. Expenditures'!$F688/'A. Revenue'!$D$30), ('B. Expenditures'!$G688/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC688=Sheet1!$B$2,'B. Expenditures'!K688,IF('B. Expenditures'!$AC688=Sheet1!$B$4,'B. Expenditures'!W688,IF($AC688=Sheet1!$B$3,'B. Expenditures'!Q688,\"\")))","v":""},{"$f":"IF($AC688=Sheet1!$B$2,'B. Expenditures'!L688,IF('B. Expenditures'!$AC688=Sheet1!$B$4,'B. Expenditures'!X688,IF($AC688=Sheet1!$B$3,'B. Expenditures'!R688,\"\")))","v":""},{"$f":"IF($AC688=Sheet1!$B$2,'B. Expenditures'!M688,IF('B. Expenditures'!$AC688=Sheet1!$B$4,'B. Expenditures'!Y688,IF($AC688=Sheet1!$B$3,'B. Expenditures'!S688,\"\")))","v":""},{"$f":"IF($AC688=Sheet1!$B$2,'B. Expenditures'!N688,IF('B. Expenditures'!$AC688=Sheet1!$B$4,'B. Expenditures'!Z688,IF($AC688=Sheet1!$B$3,'B. Expenditures'!T688,\"\")))","v":""},{"$f":"IF($AC688=Sheet1!$B$2,'B. Expenditures'!O688,IF('B. Expenditures'!$AC688=Sheet1!$B$4,'B. Expenditures'!AA688,IF($AC688=Sheet1!$B$3,'B. Expenditures'!U688,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I689)*K689, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E689/'A. Revenue'!$C$30), ('B. Expenditures'!$F689/'A. Revenue'!$D$30), ('B. Expenditures'!$G689/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E689/'A. Revenue'!$C$30), ('B. Expenditures'!$F689/'A. Revenue'!$D$30), ('B. Expenditures'!$G689/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E689/'A. Revenue'!$C$30), ('B. Expenditures'!$F689/'A. Revenue'!$D$30), ('B. Expenditures'!$G689/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E689/'A. Revenue'!$C$30), ('B. Expenditures'!$F689/'A. Revenue'!$D$30), ('B. Expenditures'!$G689/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E689/'A. Revenue'!$C$30), ('B. Expenditures'!$F689/'A. Revenue'!$D$30), ('B. Expenditures'!$G689/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC689=Sheet1!$B$2,'B. Expenditures'!K689,IF('B. Expenditures'!$AC689=Sheet1!$B$4,'B. Expenditures'!W689,IF($AC689=Sheet1!$B$3,'B. Expenditures'!Q689,\"\")))","v":""},{"$f":"IF($AC689=Sheet1!$B$2,'B. Expenditures'!L689,IF('B. Expenditures'!$AC689=Sheet1!$B$4,'B. Expenditures'!X689,IF($AC689=Sheet1!$B$3,'B. Expenditures'!R689,\"\")))","v":""},{"$f":"IF($AC689=Sheet1!$B$2,'B. Expenditures'!M689,IF('B. Expenditures'!$AC689=Sheet1!$B$4,'B. Expenditures'!Y689,IF($AC689=Sheet1!$B$3,'B. Expenditures'!S689,\"\")))","v":""},{"$f":"IF($AC689=Sheet1!$B$2,'B. Expenditures'!N689,IF('B. Expenditures'!$AC689=Sheet1!$B$4,'B. Expenditures'!Z689,IF($AC689=Sheet1!$B$3,'B. Expenditures'!T689,\"\")))","v":""},{"$f":"IF($AC689=Sheet1!$B$2,'B. Expenditures'!O689,IF('B. Expenditures'!$AC689=Sheet1!$B$4,'B. Expenditures'!AA689,IF($AC689=Sheet1!$B$3,'B. Expenditures'!U689,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I690)*K690, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E690/'A. Revenue'!$C$30), ('B. Expenditures'!$F690/'A. Revenue'!$D$30), ('B. Expenditures'!$G690/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E690/'A. Revenue'!$C$30), ('B. Expenditures'!$F690/'A. Revenue'!$D$30), ('B. Expenditures'!$G690/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E690/'A. Revenue'!$C$30), ('B. Expenditures'!$F690/'A. Revenue'!$D$30), ('B. Expenditures'!$G690/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E690/'A. Revenue'!$C$30), ('B. Expenditures'!$F690/'A. Revenue'!$D$30), ('B. Expenditures'!$G690/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E690/'A. Revenue'!$C$30), ('B. Expenditures'!$F690/'A. Revenue'!$D$30), ('B. Expenditures'!$G690/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC690=Sheet1!$B$2,'B. Expenditures'!K690,IF('B. Expenditures'!$AC690=Sheet1!$B$4,'B. Expenditures'!W690,IF($AC690=Sheet1!$B$3,'B. Expenditures'!Q690,\"\")))","v":""},{"$f":"IF($AC690=Sheet1!$B$2,'B. Expenditures'!L690,IF('B. Expenditures'!$AC690=Sheet1!$B$4,'B. Expenditures'!X690,IF($AC690=Sheet1!$B$3,'B. Expenditures'!R690,\"\")))","v":""},{"$f":"IF($AC690=Sheet1!$B$2,'B. Expenditures'!M690,IF('B. Expenditures'!$AC690=Sheet1!$B$4,'B. Expenditures'!Y690,IF($AC690=Sheet1!$B$3,'B. Expenditures'!S690,\"\")))","v":""},{"$f":"IF($AC690=Sheet1!$B$2,'B. Expenditures'!N690,IF('B. Expenditures'!$AC690=Sheet1!$B$4,'B. Expenditures'!Z690,IF($AC690=Sheet1!$B$3,'B. Expenditures'!T690,\"\")))","v":""},{"$f":"IF($AC690=Sheet1!$B$2,'B. Expenditures'!O690,IF('B. Expenditures'!$AC690=Sheet1!$B$4,'B. Expenditures'!AA690,IF($AC690=Sheet1!$B$3,'B. Expenditures'!U690,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I691)*K691, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E691/'A. Revenue'!$C$30), ('B. Expenditures'!$F691/'A. Revenue'!$D$30), ('B. Expenditures'!$G691/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E691/'A. Revenue'!$C$30), ('B. Expenditures'!$F691/'A. Revenue'!$D$30), ('B. Expenditures'!$G691/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E691/'A. Revenue'!$C$30), ('B. Expenditures'!$F691/'A. Revenue'!$D$30), ('B. Expenditures'!$G691/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E691/'A. Revenue'!$C$30), ('B. Expenditures'!$F691/'A. Revenue'!$D$30), ('B. Expenditures'!$G691/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E691/'A. Revenue'!$C$30), ('B. Expenditures'!$F691/'A. Revenue'!$D$30), ('B. Expenditures'!$G691/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC691=Sheet1!$B$2,'B. Expenditures'!K691,IF('B. Expenditures'!$AC691=Sheet1!$B$4,'B. Expenditures'!W691,IF($AC691=Sheet1!$B$3,'B. Expenditures'!Q691,\"\")))","v":""},{"$f":"IF($AC691=Sheet1!$B$2,'B. Expenditures'!L691,IF('B. Expenditures'!$AC691=Sheet1!$B$4,'B. Expenditures'!X691,IF($AC691=Sheet1!$B$3,'B. Expenditures'!R691,\"\")))","v":""},{"$f":"IF($AC691=Sheet1!$B$2,'B. Expenditures'!M691,IF('B. Expenditures'!$AC691=Sheet1!$B$4,'B. Expenditures'!Y691,IF($AC691=Sheet1!$B$3,'B. Expenditures'!S691,\"\")))","v":""},{"$f":"IF($AC691=Sheet1!$B$2,'B. Expenditures'!N691,IF('B. Expenditures'!$AC691=Sheet1!$B$4,'B. Expenditures'!Z691,IF($AC691=Sheet1!$B$3,'B. Expenditures'!T691,\"\")))","v":""},{"$f":"IF($AC691=Sheet1!$B$2,'B. Expenditures'!O691,IF('B. Expenditures'!$AC691=Sheet1!$B$4,'B. Expenditures'!AA691,IF($AC691=Sheet1!$B$3,'B. Expenditures'!U691,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I692)*K692, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E692/'A. Revenue'!$C$30), ('B. Expenditures'!$F692/'A. Revenue'!$D$30), ('B. Expenditures'!$G692/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E692/'A. Revenue'!$C$30), ('B. Expenditures'!$F692/'A. Revenue'!$D$30), ('B. Expenditures'!$G692/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E692/'A. Revenue'!$C$30), ('B. Expenditures'!$F692/'A. Revenue'!$D$30), ('B. Expenditures'!$G692/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E692/'A. Revenue'!$C$30), ('B. Expenditures'!$F692/'A. Revenue'!$D$30), ('B. Expenditures'!$G692/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E692/'A. Revenue'!$C$30), ('B. Expenditures'!$F692/'A. Revenue'!$D$30), ('B. Expenditures'!$G692/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC692=Sheet1!$B$2,'B. Expenditures'!K692,IF('B. Expenditures'!$AC692=Sheet1!$B$4,'B. Expenditures'!W692,IF($AC692=Sheet1!$B$3,'B. Expenditures'!Q692,\"\")))","v":""},{"$f":"IF($AC692=Sheet1!$B$2,'B. Expenditures'!L692,IF('B. Expenditures'!$AC692=Sheet1!$B$4,'B. Expenditures'!X692,IF($AC692=Sheet1!$B$3,'B. Expenditures'!R692,\"\")))","v":""},{"$f":"IF($AC692=Sheet1!$B$2,'B. Expenditures'!M692,IF('B. Expenditures'!$AC692=Sheet1!$B$4,'B. Expenditures'!Y692,IF($AC692=Sheet1!$B$3,'B. Expenditures'!S692,\"\")))","v":""},{"$f":"IF($AC692=Sheet1!$B$2,'B. Expenditures'!N692,IF('B. Expenditures'!$AC692=Sheet1!$B$4,'B. Expenditures'!Z692,IF($AC692=Sheet1!$B$3,'B. Expenditures'!T692,\"\")))","v":""},{"$f":"IF($AC692=Sheet1!$B$2,'B. Expenditures'!O692,IF('B. Expenditures'!$AC692=Sheet1!$B$4,'B. Expenditures'!AA692,IF($AC692=Sheet1!$B$3,'B. Expenditures'!U692,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I693)*K693, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E693/'A. Revenue'!$C$30), ('B. Expenditures'!$F693/'A. Revenue'!$D$30), ('B. Expenditures'!$G693/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E693/'A. Revenue'!$C$30), ('B. Expenditures'!$F693/'A. Revenue'!$D$30), ('B. Expenditures'!$G693/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E693/'A. Revenue'!$C$30), ('B. Expenditures'!$F693/'A. Revenue'!$D$30), ('B. Expenditures'!$G693/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E693/'A. Revenue'!$C$30), ('B. Expenditures'!$F693/'A. Revenue'!$D$30), ('B. Expenditures'!$G693/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E693/'A. Revenue'!$C$30), ('B. Expenditures'!$F693/'A. Revenue'!$D$30), ('B. Expenditures'!$G693/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC693=Sheet1!$B$2,'B. Expenditures'!K693,IF('B. Expenditures'!$AC693=Sheet1!$B$4,'B. Expenditures'!W693,IF($AC693=Sheet1!$B$3,'B. Expenditures'!Q693,\"\")))","v":""},{"$f":"IF($AC693=Sheet1!$B$2,'B. Expenditures'!L693,IF('B. Expenditures'!$AC693=Sheet1!$B$4,'B. Expenditures'!X693,IF($AC693=Sheet1!$B$3,'B. Expenditures'!R693,\"\")))","v":""},{"$f":"IF($AC693=Sheet1!$B$2,'B. Expenditures'!M693,IF('B. Expenditures'!$AC693=Sheet1!$B$4,'B. Expenditures'!Y693,IF($AC693=Sheet1!$B$3,'B. Expenditures'!S693,\"\")))","v":""},{"$f":"IF($AC693=Sheet1!$B$2,'B. Expenditures'!N693,IF('B. Expenditures'!$AC693=Sheet1!$B$4,'B. Expenditures'!Z693,IF($AC693=Sheet1!$B$3,'B. Expenditures'!T693,\"\")))","v":""},{"$f":"IF($AC693=Sheet1!$B$2,'B. Expenditures'!O693,IF('B. Expenditures'!$AC693=Sheet1!$B$4,'B. Expenditures'!AA693,IF($AC693=Sheet1!$B$3,'B. Expenditures'!U693,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I694)*K694, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E694/'A. Revenue'!$C$30), ('B. Expenditures'!$F694/'A. Revenue'!$D$30), ('B. Expenditures'!$G694/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E694/'A. Revenue'!$C$30), ('B. Expenditures'!$F694/'A. Revenue'!$D$30), ('B. Expenditures'!$G694/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E694/'A. Revenue'!$C$30), ('B. Expenditures'!$F694/'A. Revenue'!$D$30), ('B. Expenditures'!$G694/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E694/'A. Revenue'!$C$30), ('B. Expenditures'!$F694/'A. Revenue'!$D$30), ('B. Expenditures'!$G694/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E694/'A. Revenue'!$C$30), ('B. Expenditures'!$F694/'A. Revenue'!$D$30), ('B. Expenditures'!$G694/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC694=Sheet1!$B$2,'B. Expenditures'!K694,IF('B. Expenditures'!$AC694=Sheet1!$B$4,'B. Expenditures'!W694,IF($AC694=Sheet1!$B$3,'B. Expenditures'!Q694,\"\")))","v":""},{"$f":"IF($AC694=Sheet1!$B$2,'B. Expenditures'!L694,IF('B. Expenditures'!$AC694=Sheet1!$B$4,'B. Expenditures'!X694,IF($AC694=Sheet1!$B$3,'B. Expenditures'!R694,\"\")))","v":""},{"$f":"IF($AC694=Sheet1!$B$2,'B. Expenditures'!M694,IF('B. Expenditures'!$AC694=Sheet1!$B$4,'B. Expenditures'!Y694,IF($AC694=Sheet1!$B$3,'B. Expenditures'!S694,\"\")))","v":""},{"$f":"IF($AC694=Sheet1!$B$2,'B. Expenditures'!N694,IF('B. Expenditures'!$AC694=Sheet1!$B$4,'B. Expenditures'!Z694,IF($AC694=Sheet1!$B$3,'B. Expenditures'!T694,\"\")))","v":""},{"$f":"IF($AC694=Sheet1!$B$2,'B. Expenditures'!O694,IF('B. Expenditures'!$AC694=Sheet1!$B$4,'B. Expenditures'!AA694,IF($AC694=Sheet1!$B$3,'B. Expenditures'!U694,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I695)*K695, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E695/'A. Revenue'!$C$30), ('B. Expenditures'!$F695/'A. Revenue'!$D$30), ('B. Expenditures'!$G695/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E695/'A. Revenue'!$C$30), ('B. Expenditures'!$F695/'A. Revenue'!$D$30), ('B. Expenditures'!$G695/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E695/'A. Revenue'!$C$30), ('B. Expenditures'!$F695/'A. Revenue'!$D$30), ('B. Expenditures'!$G695/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E695/'A. Revenue'!$C$30), ('B. Expenditures'!$F695/'A. Revenue'!$D$30), ('B. Expenditures'!$G695/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E695/'A. Revenue'!$C$30), ('B. Expenditures'!$F695/'A. Revenue'!$D$30), ('B. Expenditures'!$G695/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC695=Sheet1!$B$2,'B. Expenditures'!K695,IF('B. Expenditures'!$AC695=Sheet1!$B$4,'B. Expenditures'!W695,IF($AC695=Sheet1!$B$3,'B. Expenditures'!Q695,\"\")))","v":""},{"$f":"IF($AC695=Sheet1!$B$2,'B. Expenditures'!L695,IF('B. Expenditures'!$AC695=Sheet1!$B$4,'B. Expenditures'!X695,IF($AC695=Sheet1!$B$3,'B. Expenditures'!R695,\"\")))","v":""},{"$f":"IF($AC695=Sheet1!$B$2,'B. Expenditures'!M695,IF('B. Expenditures'!$AC695=Sheet1!$B$4,'B. Expenditures'!Y695,IF($AC695=Sheet1!$B$3,'B. Expenditures'!S695,\"\")))","v":""},{"$f":"IF($AC695=Sheet1!$B$2,'B. Expenditures'!N695,IF('B. Expenditures'!$AC695=Sheet1!$B$4,'B. Expenditures'!Z695,IF($AC695=Sheet1!$B$3,'B. Expenditures'!T695,\"\")))","v":""},{"$f":"IF($AC695=Sheet1!$B$2,'B. Expenditures'!O695,IF('B. Expenditures'!$AC695=Sheet1!$B$4,'B. Expenditures'!AA695,IF($AC695=Sheet1!$B$3,'B. Expenditures'!U695,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I696)*K696, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E696/'A. Revenue'!$C$30), ('B. Expenditures'!$F696/'A. Revenue'!$D$30), ('B. Expenditures'!$G696/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E696/'A. Revenue'!$C$30), ('B. Expenditures'!$F696/'A. Revenue'!$D$30), ('B. Expenditures'!$G696/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E696/'A. Revenue'!$C$30), ('B. Expenditures'!$F696/'A. Revenue'!$D$30), ('B. Expenditures'!$G696/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E696/'A. Revenue'!$C$30), ('B. Expenditures'!$F696/'A. Revenue'!$D$30), ('B. Expenditures'!$G696/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E696/'A. Revenue'!$C$30), ('B. Expenditures'!$F696/'A. Revenue'!$D$30), ('B. Expenditures'!$G696/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC696=Sheet1!$B$2,'B. Expenditures'!K696,IF('B. Expenditures'!$AC696=Sheet1!$B$4,'B. Expenditures'!W696,IF($AC696=Sheet1!$B$3,'B. Expenditures'!Q696,\"\")))","v":""},{"$f":"IF($AC696=Sheet1!$B$2,'B. Expenditures'!L696,IF('B. Expenditures'!$AC696=Sheet1!$B$4,'B. Expenditures'!X696,IF($AC696=Sheet1!$B$3,'B. Expenditures'!R696,\"\")))","v":""},{"$f":"IF($AC696=Sheet1!$B$2,'B. Expenditures'!M696,IF('B. Expenditures'!$AC696=Sheet1!$B$4,'B. Expenditures'!Y696,IF($AC696=Sheet1!$B$3,'B. Expenditures'!S696,\"\")))","v":""},{"$f":"IF($AC696=Sheet1!$B$2,'B. Expenditures'!N696,IF('B. Expenditures'!$AC696=Sheet1!$B$4,'B. Expenditures'!Z696,IF($AC696=Sheet1!$B$3,'B. Expenditures'!T696,\"\")))","v":""},{"$f":"IF($AC696=Sheet1!$B$2,'B. Expenditures'!O696,IF('B. Expenditures'!$AC696=Sheet1!$B$4,'B. Expenditures'!AA696,IF($AC696=Sheet1!$B$3,'B. Expenditures'!U696,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I697)*K697, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E697/'A. Revenue'!$C$30), ('B. Expenditures'!$F697/'A. Revenue'!$D$30), ('B. Expenditures'!$G697/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E697/'A. Revenue'!$C$30), ('B. Expenditures'!$F697/'A. Revenue'!$D$30), ('B. Expenditures'!$G697/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E697/'A. Revenue'!$C$30), ('B. Expenditures'!$F697/'A. Revenue'!$D$30), ('B. Expenditures'!$G697/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E697/'A. Revenue'!$C$30), ('B. Expenditures'!$F697/'A. Revenue'!$D$30), ('B. Expenditures'!$G697/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E697/'A. Revenue'!$C$30), ('B. Expenditures'!$F697/'A. Revenue'!$D$30), ('B. Expenditures'!$G697/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC697=Sheet1!$B$2,'B. Expenditures'!K697,IF('B. Expenditures'!$AC697=Sheet1!$B$4,'B. Expenditures'!W697,IF($AC697=Sheet1!$B$3,'B. Expenditures'!Q697,\"\")))","v":""},{"$f":"IF($AC697=Sheet1!$B$2,'B. Expenditures'!L697,IF('B. Expenditures'!$AC697=Sheet1!$B$4,'B. Expenditures'!X697,IF($AC697=Sheet1!$B$3,'B. Expenditures'!R697,\"\")))","v":""},{"$f":"IF($AC697=Sheet1!$B$2,'B. Expenditures'!M697,IF('B. Expenditures'!$AC697=Sheet1!$B$4,'B. Expenditures'!Y697,IF($AC697=Sheet1!$B$3,'B. Expenditures'!S697,\"\")))","v":""},{"$f":"IF($AC697=Sheet1!$B$2,'B. Expenditures'!N697,IF('B. Expenditures'!$AC697=Sheet1!$B$4,'B. Expenditures'!Z697,IF($AC697=Sheet1!$B$3,'B. Expenditures'!T697,\"\")))","v":""},{"$f":"IF($AC697=Sheet1!$B$2,'B. Expenditures'!O697,IF('B. Expenditures'!$AC697=Sheet1!$B$4,'B. Expenditures'!AA697,IF($AC697=Sheet1!$B$3,'B. Expenditures'!U697,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I698)*K698, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E698/'A. Revenue'!$C$30), ('B. Expenditures'!$F698/'A. Revenue'!$D$30), ('B. Expenditures'!$G698/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E698/'A. Revenue'!$C$30), ('B. Expenditures'!$F698/'A. Revenue'!$D$30), ('B. Expenditures'!$G698/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E698/'A. Revenue'!$C$30), ('B. Expenditures'!$F698/'A. Revenue'!$D$30), ('B. Expenditures'!$G698/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E698/'A. Revenue'!$C$30), ('B. Expenditures'!$F698/'A. Revenue'!$D$30), ('B. Expenditures'!$G698/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E698/'A. Revenue'!$C$30), ('B. Expenditures'!$F698/'A. Revenue'!$D$30), ('B. Expenditures'!$G698/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC698=Sheet1!$B$2,'B. Expenditures'!K698,IF('B. Expenditures'!$AC698=Sheet1!$B$4,'B. Expenditures'!W698,IF($AC698=Sheet1!$B$3,'B. Expenditures'!Q698,\"\")))","v":""},{"$f":"IF($AC698=Sheet1!$B$2,'B. Expenditures'!L698,IF('B. Expenditures'!$AC698=Sheet1!$B$4,'B. Expenditures'!X698,IF($AC698=Sheet1!$B$3,'B. Expenditures'!R698,\"\")))","v":""},{"$f":"IF($AC698=Sheet1!$B$2,'B. Expenditures'!M698,IF('B. Expenditures'!$AC698=Sheet1!$B$4,'B. Expenditures'!Y698,IF($AC698=Sheet1!$B$3,'B. Expenditures'!S698,\"\")))","v":""},{"$f":"IF($AC698=Sheet1!$B$2,'B. Expenditures'!N698,IF('B. Expenditures'!$AC698=Sheet1!$B$4,'B. Expenditures'!Z698,IF($AC698=Sheet1!$B$3,'B. Expenditures'!T698,\"\")))","v":""},{"$f":"IF($AC698=Sheet1!$B$2,'B. Expenditures'!O698,IF('B. Expenditures'!$AC698=Sheet1!$B$4,'B. Expenditures'!AA698,IF($AC698=Sheet1!$B$3,'B. Expenditures'!U698,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I699)*K699, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E699/'A. Revenue'!$C$30), ('B. Expenditures'!$F699/'A. Revenue'!$D$30), ('B. Expenditures'!$G699/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E699/'A. Revenue'!$C$30), ('B. Expenditures'!$F699/'A. Revenue'!$D$30), ('B. Expenditures'!$G699/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E699/'A. Revenue'!$C$30), ('B. Expenditures'!$F699/'A. Revenue'!$D$30), ('B. Expenditures'!$G699/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E699/'A. Revenue'!$C$30), ('B. Expenditures'!$F699/'A. Revenue'!$D$30), ('B. Expenditures'!$G699/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E699/'A. Revenue'!$C$30), ('B. Expenditures'!$F699/'A. Revenue'!$D$30), ('B. Expenditures'!$G699/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC699=Sheet1!$B$2,'B. Expenditures'!K699,IF('B. Expenditures'!$AC699=Sheet1!$B$4,'B. Expenditures'!W699,IF($AC699=Sheet1!$B$3,'B. Expenditures'!Q699,\"\")))","v":""},{"$f":"IF($AC699=Sheet1!$B$2,'B. Expenditures'!L699,IF('B. Expenditures'!$AC699=Sheet1!$B$4,'B. Expenditures'!X699,IF($AC699=Sheet1!$B$3,'B. Expenditures'!R699,\"\")))","v":""},{"$f":"IF($AC699=Sheet1!$B$2,'B. Expenditures'!M699,IF('B. Expenditures'!$AC699=Sheet1!$B$4,'B. Expenditures'!Y699,IF($AC699=Sheet1!$B$3,'B. Expenditures'!S699,\"\")))","v":""},{"$f":"IF($AC699=Sheet1!$B$2,'B. Expenditures'!N699,IF('B. Expenditures'!$AC699=Sheet1!$B$4,'B. Expenditures'!Z699,IF($AC699=Sheet1!$B$3,'B. Expenditures'!T699,\"\")))","v":""},{"$f":"IF($AC699=Sheet1!$B$2,'B. Expenditures'!O699,IF('B. Expenditures'!$AC699=Sheet1!$B$4,'B. Expenditures'!AA699,IF($AC699=Sheet1!$B$3,'B. Expenditures'!U699,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I700)*K700, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E700/'A. Revenue'!$C$30), ('B. Expenditures'!$F700/'A. Revenue'!$D$30), ('B. Expenditures'!$G700/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E700/'A. Revenue'!$C$30), ('B. Expenditures'!$F700/'A. Revenue'!$D$30), ('B. Expenditures'!$G700/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E700/'A. Revenue'!$C$30), ('B. Expenditures'!$F700/'A. Revenue'!$D$30), ('B. Expenditures'!$G700/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E700/'A. Revenue'!$C$30), ('B. Expenditures'!$F700/'A. Revenue'!$D$30), ('B. Expenditures'!$G700/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E700/'A. Revenue'!$C$30), ('B. Expenditures'!$F700/'A. Revenue'!$D$30), ('B. Expenditures'!$G700/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC700=Sheet1!$B$2,'B. Expenditures'!K700,IF('B. Expenditures'!$AC700=Sheet1!$B$4,'B. Expenditures'!W700,IF($AC700=Sheet1!$B$3,'B. Expenditures'!Q700,\"\")))","v":""},{"$f":"IF($AC700=Sheet1!$B$2,'B. Expenditures'!L700,IF('B. Expenditures'!$AC700=Sheet1!$B$4,'B. Expenditures'!X700,IF($AC700=Sheet1!$B$3,'B. Expenditures'!R700,\"\")))","v":""},{"$f":"IF($AC700=Sheet1!$B$2,'B. Expenditures'!M700,IF('B. Expenditures'!$AC700=Sheet1!$B$4,'B. Expenditures'!Y700,IF($AC700=Sheet1!$B$3,'B. Expenditures'!S700,\"\")))","v":""},{"$f":"IF($AC700=Sheet1!$B$2,'B. Expenditures'!N700,IF('B. Expenditures'!$AC700=Sheet1!$B$4,'B. Expenditures'!Z700,IF($AC700=Sheet1!$B$3,'B. Expenditures'!T700,\"\")))","v":""},{"$f":"IF($AC700=Sheet1!$B$2,'B. Expenditures'!O700,IF('B. Expenditures'!$AC700=Sheet1!$B$4,'B. Expenditures'!AA700,IF($AC700=Sheet1!$B$3,'B. Expenditures'!U700,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I701)*K701, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E701/'A. Revenue'!$C$30), ('B. Expenditures'!$F701/'A. Revenue'!$D$30), ('B. Expenditures'!$G701/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E701/'A. Revenue'!$C$30), ('B. Expenditures'!$F701/'A. Revenue'!$D$30), ('B. Expenditures'!$G701/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E701/'A. Revenue'!$C$30), ('B. Expenditures'!$F701/'A. Revenue'!$D$30), ('B. Expenditures'!$G701/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E701/'A. Revenue'!$C$30), ('B. Expenditures'!$F701/'A. Revenue'!$D$30), ('B. Expenditures'!$G701/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E701/'A. Revenue'!$C$30), ('B. Expenditures'!$F701/'A. Revenue'!$D$30), ('B. Expenditures'!$G701/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC701=Sheet1!$B$2,'B. Expenditures'!K701,IF('B. Expenditures'!$AC701=Sheet1!$B$4,'B. Expenditures'!W701,IF($AC701=Sheet1!$B$3,'B. Expenditures'!Q701,\"\")))","v":""},{"$f":"IF($AC701=Sheet1!$B$2,'B. Expenditures'!L701,IF('B. Expenditures'!$AC701=Sheet1!$B$4,'B. Expenditures'!X701,IF($AC701=Sheet1!$B$3,'B. Expenditures'!R701,\"\")))","v":""},{"$f":"IF($AC701=Sheet1!$B$2,'B. Expenditures'!M701,IF('B. Expenditures'!$AC701=Sheet1!$B$4,'B. Expenditures'!Y701,IF($AC701=Sheet1!$B$3,'B. Expenditures'!S701,\"\")))","v":""},{"$f":"IF($AC701=Sheet1!$B$2,'B. Expenditures'!N701,IF('B. Expenditures'!$AC701=Sheet1!$B$4,'B. Expenditures'!Z701,IF($AC701=Sheet1!$B$3,'B. Expenditures'!T701,\"\")))","v":""},{"$f":"IF($AC701=Sheet1!$B$2,'B. Expenditures'!O701,IF('B. Expenditures'!$AC701=Sheet1!$B$4,'B. Expenditures'!AA701,IF($AC701=Sheet1!$B$3,'B. Expenditures'!U701,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I702)*K702, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E702/'A. Revenue'!$C$30), ('B. Expenditures'!$F702/'A. Revenue'!$D$30), ('B. Expenditures'!$G702/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E702/'A. Revenue'!$C$30), ('B. Expenditures'!$F702/'A. Revenue'!$D$30), ('B. Expenditures'!$G702/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E702/'A. Revenue'!$C$30), ('B. Expenditures'!$F702/'A. Revenue'!$D$30), ('B. Expenditures'!$G702/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E702/'A. Revenue'!$C$30), ('B. Expenditures'!$F702/'A. Revenue'!$D$30), ('B. Expenditures'!$G702/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E702/'A. Revenue'!$C$30), ('B. Expenditures'!$F702/'A. Revenue'!$D$30), ('B. Expenditures'!$G702/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC702=Sheet1!$B$2,'B. Expenditures'!K702,IF('B. Expenditures'!$AC702=Sheet1!$B$4,'B. Expenditures'!W702,IF($AC702=Sheet1!$B$3,'B. Expenditures'!Q702,\"\")))","v":""},{"$f":"IF($AC702=Sheet1!$B$2,'B. Expenditures'!L702,IF('B. Expenditures'!$AC702=Sheet1!$B$4,'B. Expenditures'!X702,IF($AC702=Sheet1!$B$3,'B. Expenditures'!R702,\"\")))","v":""},{"$f":"IF($AC702=Sheet1!$B$2,'B. Expenditures'!M702,IF('B. Expenditures'!$AC702=Sheet1!$B$4,'B. Expenditures'!Y702,IF($AC702=Sheet1!$B$3,'B. Expenditures'!S702,\"\")))","v":""},{"$f":"IF($AC702=Sheet1!$B$2,'B. Expenditures'!N702,IF('B. Expenditures'!$AC702=Sheet1!$B$4,'B. Expenditures'!Z702,IF($AC702=Sheet1!$B$3,'B. Expenditures'!T702,\"\")))","v":""},{"$f":"IF($AC702=Sheet1!$B$2,'B. Expenditures'!O702,IF('B. Expenditures'!$AC702=Sheet1!$B$4,'B. Expenditures'!AA702,IF($AC702=Sheet1!$B$3,'B. Expenditures'!U702,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I703)*K703, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E703/'A. Revenue'!$C$30), ('B. Expenditures'!$F703/'A. Revenue'!$D$30), ('B. Expenditures'!$G703/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E703/'A. Revenue'!$C$30), ('B. Expenditures'!$F703/'A. Revenue'!$D$30), ('B. Expenditures'!$G703/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E703/'A. Revenue'!$C$30), ('B. Expenditures'!$F703/'A. Revenue'!$D$30), ('B. Expenditures'!$G703/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E703/'A. Revenue'!$C$30), ('B. Expenditures'!$F703/'A. Revenue'!$D$30), ('B. Expenditures'!$G703/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E703/'A. Revenue'!$C$30), ('B. Expenditures'!$F703/'A. Revenue'!$D$30), ('B. Expenditures'!$G703/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC703=Sheet1!$B$2,'B. Expenditures'!K703,IF('B. Expenditures'!$AC703=Sheet1!$B$4,'B. Expenditures'!W703,IF($AC703=Sheet1!$B$3,'B. Expenditures'!Q703,\"\")))","v":""},{"$f":"IF($AC703=Sheet1!$B$2,'B. Expenditures'!L703,IF('B. Expenditures'!$AC703=Sheet1!$B$4,'B. Expenditures'!X703,IF($AC703=Sheet1!$B$3,'B. Expenditures'!R703,\"\")))","v":""},{"$f":"IF($AC703=Sheet1!$B$2,'B. Expenditures'!M703,IF('B. Expenditures'!$AC703=Sheet1!$B$4,'B. Expenditures'!Y703,IF($AC703=Sheet1!$B$3,'B. Expenditures'!S703,\"\")))","v":""},{"$f":"IF($AC703=Sheet1!$B$2,'B. Expenditures'!N703,IF('B. Expenditures'!$AC703=Sheet1!$B$4,'B. Expenditures'!Z703,IF($AC703=Sheet1!$B$3,'B. Expenditures'!T703,\"\")))","v":""},{"$f":"IF($AC703=Sheet1!$B$2,'B. Expenditures'!O703,IF('B. Expenditures'!$AC703=Sheet1!$B$4,'B. Expenditures'!AA703,IF($AC703=Sheet1!$B$3,'B. Expenditures'!U703,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I704)*K704, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E704/'A. Revenue'!$C$30), ('B. Expenditures'!$F704/'A. Revenue'!$D$30), ('B. Expenditures'!$G704/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E704/'A. Revenue'!$C$30), ('B. Expenditures'!$F704/'A. Revenue'!$D$30), ('B. Expenditures'!$G704/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E704/'A. Revenue'!$C$30), ('B. Expenditures'!$F704/'A. Revenue'!$D$30), ('B. Expenditures'!$G704/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E704/'A. Revenue'!$C$30), ('B. Expenditures'!$F704/'A. Revenue'!$D$30), ('B. Expenditures'!$G704/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E704/'A. Revenue'!$C$30), ('B. Expenditures'!$F704/'A. Revenue'!$D$30), ('B. Expenditures'!$G704/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC704=Sheet1!$B$2,'B. Expenditures'!K704,IF('B. Expenditures'!$AC704=Sheet1!$B$4,'B. Expenditures'!W704,IF($AC704=Sheet1!$B$3,'B. Expenditures'!Q704,\"\")))","v":""},{"$f":"IF($AC704=Sheet1!$B$2,'B. Expenditures'!L704,IF('B. Expenditures'!$AC704=Sheet1!$B$4,'B. Expenditures'!X704,IF($AC704=Sheet1!$B$3,'B. Expenditures'!R704,\"\")))","v":""},{"$f":"IF($AC704=Sheet1!$B$2,'B. Expenditures'!M704,IF('B. Expenditures'!$AC704=Sheet1!$B$4,'B. Expenditures'!Y704,IF($AC704=Sheet1!$B$3,'B. Expenditures'!S704,\"\")))","v":""},{"$f":"IF($AC704=Sheet1!$B$2,'B. Expenditures'!N704,IF('B. Expenditures'!$AC704=Sheet1!$B$4,'B. Expenditures'!Z704,IF($AC704=Sheet1!$B$3,'B. Expenditures'!T704,\"\")))","v":""},{"$f":"IF($AC704=Sheet1!$B$2,'B. Expenditures'!O704,IF('B. Expenditures'!$AC704=Sheet1!$B$4,'B. Expenditures'!AA704,IF($AC704=Sheet1!$B$3,'B. Expenditures'!U704,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I705)*K705, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E705/'A. Revenue'!$C$30), ('B. Expenditures'!$F705/'A. Revenue'!$D$30), ('B. Expenditures'!$G705/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E705/'A. Revenue'!$C$30), ('B. Expenditures'!$F705/'A. Revenue'!$D$30), ('B. Expenditures'!$G705/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E705/'A. Revenue'!$C$30), ('B. Expenditures'!$F705/'A. Revenue'!$D$30), ('B. Expenditures'!$G705/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E705/'A. Revenue'!$C$30), ('B. Expenditures'!$F705/'A. Revenue'!$D$30), ('B. Expenditures'!$G705/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E705/'A. Revenue'!$C$30), ('B. Expenditures'!$F705/'A. Revenue'!$D$30), ('B. Expenditures'!$G705/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC705=Sheet1!$B$2,'B. Expenditures'!K705,IF('B. Expenditures'!$AC705=Sheet1!$B$4,'B. Expenditures'!W705,IF($AC705=Sheet1!$B$3,'B. Expenditures'!Q705,\"\")))","v":""},{"$f":"IF($AC705=Sheet1!$B$2,'B. Expenditures'!L705,IF('B. Expenditures'!$AC705=Sheet1!$B$4,'B. Expenditures'!X705,IF($AC705=Sheet1!$B$3,'B. Expenditures'!R705,\"\")))","v":""},{"$f":"IF($AC705=Sheet1!$B$2,'B. Expenditures'!M705,IF('B. Expenditures'!$AC705=Sheet1!$B$4,'B. Expenditures'!Y705,IF($AC705=Sheet1!$B$3,'B. Expenditures'!S705,\"\")))","v":""},{"$f":"IF($AC705=Sheet1!$B$2,'B. Expenditures'!N705,IF('B. Expenditures'!$AC705=Sheet1!$B$4,'B. Expenditures'!Z705,IF($AC705=Sheet1!$B$3,'B. Expenditures'!T705,\"\")))","v":""},{"$f":"IF($AC705=Sheet1!$B$2,'B. Expenditures'!O705,IF('B. Expenditures'!$AC705=Sheet1!$B$4,'B. Expenditures'!AA705,IF($AC705=Sheet1!$B$3,'B. Expenditures'!U705,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I706)*K706, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E706/'A. Revenue'!$C$30), ('B. Expenditures'!$F706/'A. Revenue'!$D$30), ('B. Expenditures'!$G706/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E706/'A. Revenue'!$C$30), ('B. Expenditures'!$F706/'A. Revenue'!$D$30), ('B. Expenditures'!$G706/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E706/'A. Revenue'!$C$30), ('B. Expenditures'!$F706/'A. Revenue'!$D$30), ('B. Expenditures'!$G706/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E706/'A. Revenue'!$C$30), ('B. Expenditures'!$F706/'A. Revenue'!$D$30), ('B. Expenditures'!$G706/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E706/'A. Revenue'!$C$30), ('B. Expenditures'!$F706/'A. Revenue'!$D$30), ('B. Expenditures'!$G706/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC706=Sheet1!$B$2,'B. Expenditures'!K706,IF('B. Expenditures'!$AC706=Sheet1!$B$4,'B. Expenditures'!W706,IF($AC706=Sheet1!$B$3,'B. Expenditures'!Q706,\"\")))","v":""},{"$f":"IF($AC706=Sheet1!$B$2,'B. Expenditures'!L706,IF('B. Expenditures'!$AC706=Sheet1!$B$4,'B. Expenditures'!X706,IF($AC706=Sheet1!$B$3,'B. Expenditures'!R706,\"\")))","v":""},{"$f":"IF($AC706=Sheet1!$B$2,'B. Expenditures'!M706,IF('B. Expenditures'!$AC706=Sheet1!$B$4,'B. Expenditures'!Y706,IF($AC706=Sheet1!$B$3,'B. Expenditures'!S706,\"\")))","v":""},{"$f":"IF($AC706=Sheet1!$B$2,'B. Expenditures'!N706,IF('B. Expenditures'!$AC706=Sheet1!$B$4,'B. Expenditures'!Z706,IF($AC706=Sheet1!$B$3,'B. Expenditures'!T706,\"\")))","v":""},{"$f":"IF($AC706=Sheet1!$B$2,'B. Expenditures'!O706,IF('B. Expenditures'!$AC706=Sheet1!$B$4,'B. Expenditures'!AA706,IF($AC706=Sheet1!$B$3,'B. Expenditures'!U706,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I707)*K707, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E707/'A. Revenue'!$C$30), ('B. Expenditures'!$F707/'A. Revenue'!$D$30), ('B. Expenditures'!$G707/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E707/'A. Revenue'!$C$30), ('B. Expenditures'!$F707/'A. Revenue'!$D$30), ('B. Expenditures'!$G707/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E707/'A. Revenue'!$C$30), ('B. Expenditures'!$F707/'A. Revenue'!$D$30), ('B. Expenditures'!$G707/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E707/'A. Revenue'!$C$30), ('B. Expenditures'!$F707/'A. Revenue'!$D$30), ('B. Expenditures'!$G707/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E707/'A. Revenue'!$C$30), ('B. Expenditures'!$F707/'A. Revenue'!$D$30), ('B. Expenditures'!$G707/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC707=Sheet1!$B$2,'B. Expenditures'!K707,IF('B. Expenditures'!$AC707=Sheet1!$B$4,'B. Expenditures'!W707,IF($AC707=Sheet1!$B$3,'B. Expenditures'!Q707,\"\")))","v":""},{"$f":"IF($AC707=Sheet1!$B$2,'B. Expenditures'!L707,IF('B. Expenditures'!$AC707=Sheet1!$B$4,'B. Expenditures'!X707,IF($AC707=Sheet1!$B$3,'B. Expenditures'!R707,\"\")))","v":""},{"$f":"IF($AC707=Sheet1!$B$2,'B. Expenditures'!M707,IF('B. Expenditures'!$AC707=Sheet1!$B$4,'B. Expenditures'!Y707,IF($AC707=Sheet1!$B$3,'B. Expenditures'!S707,\"\")))","v":""},{"$f":"IF($AC707=Sheet1!$B$2,'B. Expenditures'!N707,IF('B. Expenditures'!$AC707=Sheet1!$B$4,'B. Expenditures'!Z707,IF($AC707=Sheet1!$B$3,'B. Expenditures'!T707,\"\")))","v":""},{"$f":"IF($AC707=Sheet1!$B$2,'B. Expenditures'!O707,IF('B. Expenditures'!$AC707=Sheet1!$B$4,'B. Expenditures'!AA707,IF($AC707=Sheet1!$B$3,'B. Expenditures'!U707,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I708)*K708, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E708/'A. Revenue'!$C$30), ('B. Expenditures'!$F708/'A. Revenue'!$D$30), ('B. Expenditures'!$G708/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E708/'A. Revenue'!$C$30), ('B. Expenditures'!$F708/'A. Revenue'!$D$30), ('B. Expenditures'!$G708/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E708/'A. Revenue'!$C$30), ('B. Expenditures'!$F708/'A. Revenue'!$D$30), ('B. Expenditures'!$G708/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E708/'A. Revenue'!$C$30), ('B. Expenditures'!$F708/'A. Revenue'!$D$30), ('B. Expenditures'!$G708/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E708/'A. Revenue'!$C$30), ('B. Expenditures'!$F708/'A. Revenue'!$D$30), ('B. Expenditures'!$G708/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC708=Sheet1!$B$2,'B. Expenditures'!K708,IF('B. Expenditures'!$AC708=Sheet1!$B$4,'B. Expenditures'!W708,IF($AC708=Sheet1!$B$3,'B. Expenditures'!Q708,\"\")))","v":""},{"$f":"IF($AC708=Sheet1!$B$2,'B. Expenditures'!L708,IF('B. Expenditures'!$AC708=Sheet1!$B$4,'B. Expenditures'!X708,IF($AC708=Sheet1!$B$3,'B. Expenditures'!R708,\"\")))","v":""},{"$f":"IF($AC708=Sheet1!$B$2,'B. Expenditures'!M708,IF('B. Expenditures'!$AC708=Sheet1!$B$4,'B. Expenditures'!Y708,IF($AC708=Sheet1!$B$3,'B. Expenditures'!S708,\"\")))","v":""},{"$f":"IF($AC708=Sheet1!$B$2,'B. Expenditures'!N708,IF('B. Expenditures'!$AC708=Sheet1!$B$4,'B. Expenditures'!Z708,IF($AC708=Sheet1!$B$3,'B. Expenditures'!T708,\"\")))","v":""},{"$f":"IF($AC708=Sheet1!$B$2,'B. Expenditures'!O708,IF('B. Expenditures'!$AC708=Sheet1!$B$4,'B. Expenditures'!AA708,IF($AC708=Sheet1!$B$3,'B. Expenditures'!U708,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I709)*K709, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E709/'A. Revenue'!$C$30), ('B. Expenditures'!$F709/'A. Revenue'!$D$30), ('B. Expenditures'!$G709/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E709/'A. Revenue'!$C$30), ('B. Expenditures'!$F709/'A. Revenue'!$D$30), ('B. Expenditures'!$G709/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E709/'A. Revenue'!$C$30), ('B. Expenditures'!$F709/'A. Revenue'!$D$30), ('B. Expenditures'!$G709/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E709/'A. Revenue'!$C$30), ('B. Expenditures'!$F709/'A. Revenue'!$D$30), ('B. Expenditures'!$G709/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E709/'A. Revenue'!$C$30), ('B. Expenditures'!$F709/'A. Revenue'!$D$30), ('B. Expenditures'!$G709/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC709=Sheet1!$B$2,'B. Expenditures'!K709,IF('B. Expenditures'!$AC709=Sheet1!$B$4,'B. Expenditures'!W709,IF($AC709=Sheet1!$B$3,'B. Expenditures'!Q709,\"\")))","v":""},{"$f":"IF($AC709=Sheet1!$B$2,'B. Expenditures'!L709,IF('B. Expenditures'!$AC709=Sheet1!$B$4,'B. Expenditures'!X709,IF($AC709=Sheet1!$B$3,'B. Expenditures'!R709,\"\")))","v":""},{"$f":"IF($AC709=Sheet1!$B$2,'B. Expenditures'!M709,IF('B. Expenditures'!$AC709=Sheet1!$B$4,'B. Expenditures'!Y709,IF($AC709=Sheet1!$B$3,'B. Expenditures'!S709,\"\")))","v":""},{"$f":"IF($AC709=Sheet1!$B$2,'B. Expenditures'!N709,IF('B. Expenditures'!$AC709=Sheet1!$B$4,'B. Expenditures'!Z709,IF($AC709=Sheet1!$B$3,'B. Expenditures'!T709,\"\")))","v":""},{"$f":"IF($AC709=Sheet1!$B$2,'B. Expenditures'!O709,IF('B. Expenditures'!$AC709=Sheet1!$B$4,'B. Expenditures'!AA709,IF($AC709=Sheet1!$B$3,'B. Expenditures'!U709,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I710)*K710, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E710/'A. Revenue'!$C$30), ('B. Expenditures'!$F710/'A. Revenue'!$D$30), ('B. Expenditures'!$G710/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E710/'A. Revenue'!$C$30), ('B. Expenditures'!$F710/'A. Revenue'!$D$30), ('B. Expenditures'!$G710/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E710/'A. Revenue'!$C$30), ('B. Expenditures'!$F710/'A. Revenue'!$D$30), ('B. Expenditures'!$G710/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E710/'A. Revenue'!$C$30), ('B. Expenditures'!$F710/'A. Revenue'!$D$30), ('B. Expenditures'!$G710/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E710/'A. Revenue'!$C$30), ('B. Expenditures'!$F710/'A. Revenue'!$D$30), ('B. Expenditures'!$G710/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC710=Sheet1!$B$2,'B. Expenditures'!K710,IF('B. Expenditures'!$AC710=Sheet1!$B$4,'B. Expenditures'!W710,IF($AC710=Sheet1!$B$3,'B. Expenditures'!Q710,\"\")))","v":""},{"$f":"IF($AC710=Sheet1!$B$2,'B. Expenditures'!L710,IF('B. Expenditures'!$AC710=Sheet1!$B$4,'B. Expenditures'!X710,IF($AC710=Sheet1!$B$3,'B. Expenditures'!R710,\"\")))","v":""},{"$f":"IF($AC710=Sheet1!$B$2,'B. Expenditures'!M710,IF('B. Expenditures'!$AC710=Sheet1!$B$4,'B. Expenditures'!Y710,IF($AC710=Sheet1!$B$3,'B. Expenditures'!S710,\"\")))","v":""},{"$f":"IF($AC710=Sheet1!$B$2,'B. Expenditures'!N710,IF('B. Expenditures'!$AC710=Sheet1!$B$4,'B. Expenditures'!Z710,IF($AC710=Sheet1!$B$3,'B. Expenditures'!T710,\"\")))","v":""},{"$f":"IF($AC710=Sheet1!$B$2,'B. Expenditures'!O710,IF('B. Expenditures'!$AC710=Sheet1!$B$4,'B. Expenditures'!AA710,IF($AC710=Sheet1!$B$3,'B. Expenditures'!U710,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I711)*K711, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E711/'A. Revenue'!$C$30), ('B. Expenditures'!$F711/'A. Revenue'!$D$30), ('B. Expenditures'!$G711/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E711/'A. Revenue'!$C$30), ('B. Expenditures'!$F711/'A. Revenue'!$D$30), ('B. Expenditures'!$G711/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E711/'A. Revenue'!$C$30), ('B. Expenditures'!$F711/'A. Revenue'!$D$30), ('B. Expenditures'!$G711/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E711/'A. Revenue'!$C$30), ('B. Expenditures'!$F711/'A. Revenue'!$D$30), ('B. Expenditures'!$G711/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E711/'A. Revenue'!$C$30), ('B. Expenditures'!$F711/'A. Revenue'!$D$30), ('B. Expenditures'!$G711/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC711=Sheet1!$B$2,'B. Expenditures'!K711,IF('B. Expenditures'!$AC711=Sheet1!$B$4,'B. Expenditures'!W711,IF($AC711=Sheet1!$B$3,'B. Expenditures'!Q711,\"\")))","v":""},{"$f":"IF($AC711=Sheet1!$B$2,'B. Expenditures'!L711,IF('B. Expenditures'!$AC711=Sheet1!$B$4,'B. Expenditures'!X711,IF($AC711=Sheet1!$B$3,'B. Expenditures'!R711,\"\")))","v":""},{"$f":"IF($AC711=Sheet1!$B$2,'B. Expenditures'!M711,IF('B. Expenditures'!$AC711=Sheet1!$B$4,'B. Expenditures'!Y711,IF($AC711=Sheet1!$B$3,'B. Expenditures'!S711,\"\")))","v":""},{"$f":"IF($AC711=Sheet1!$B$2,'B. Expenditures'!N711,IF('B. Expenditures'!$AC711=Sheet1!$B$4,'B. Expenditures'!Z711,IF($AC711=Sheet1!$B$3,'B. Expenditures'!T711,\"\")))","v":""},{"$f":"IF($AC711=Sheet1!$B$2,'B. Expenditures'!O711,IF('B. Expenditures'!$AC711=Sheet1!$B$4,'B. Expenditures'!AA711,IF($AC711=Sheet1!$B$3,'B. Expenditures'!U711,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I712)*K712, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E712/'A. Revenue'!$C$30), ('B. Expenditures'!$F712/'A. Revenue'!$D$30), ('B. Expenditures'!$G712/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E712/'A. Revenue'!$C$30), ('B. Expenditures'!$F712/'A. Revenue'!$D$30), ('B. Expenditures'!$G712/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E712/'A. Revenue'!$C$30), ('B. Expenditures'!$F712/'A. Revenue'!$D$30), ('B. Expenditures'!$G712/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E712/'A. Revenue'!$C$30), ('B. Expenditures'!$F712/'A. Revenue'!$D$30), ('B. Expenditures'!$G712/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E712/'A. Revenue'!$C$30), ('B. Expenditures'!$F712/'A. Revenue'!$D$30), ('B. Expenditures'!$G712/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC712=Sheet1!$B$2,'B. Expenditures'!K712,IF('B. Expenditures'!$AC712=Sheet1!$B$4,'B. Expenditures'!W712,IF($AC712=Sheet1!$B$3,'B. Expenditures'!Q712,\"\")))","v":""},{"$f":"IF($AC712=Sheet1!$B$2,'B. Expenditures'!L712,IF('B. Expenditures'!$AC712=Sheet1!$B$4,'B. Expenditures'!X712,IF($AC712=Sheet1!$B$3,'B. Expenditures'!R712,\"\")))","v":""},{"$f":"IF($AC712=Sheet1!$B$2,'B. Expenditures'!M712,IF('B. Expenditures'!$AC712=Sheet1!$B$4,'B. Expenditures'!Y712,IF($AC712=Sheet1!$B$3,'B. Expenditures'!S712,\"\")))","v":""},{"$f":"IF($AC712=Sheet1!$B$2,'B. Expenditures'!N712,IF('B. Expenditures'!$AC712=Sheet1!$B$4,'B. Expenditures'!Z712,IF($AC712=Sheet1!$B$3,'B. Expenditures'!T712,\"\")))","v":""},{"$f":"IF($AC712=Sheet1!$B$2,'B. Expenditures'!O712,IF('B. Expenditures'!$AC712=Sheet1!$B$4,'B. Expenditures'!AA712,IF($AC712=Sheet1!$B$3,'B. Expenditures'!U712,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I713)*K713, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E713/'A. Revenue'!$C$30), ('B. Expenditures'!$F713/'A. Revenue'!$D$30), ('B. Expenditures'!$G713/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E713/'A. Revenue'!$C$30), ('B. Expenditures'!$F713/'A. Revenue'!$D$30), ('B. Expenditures'!$G713/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E713/'A. Revenue'!$C$30), ('B. Expenditures'!$F713/'A. Revenue'!$D$30), ('B. Expenditures'!$G713/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E713/'A. Revenue'!$C$30), ('B. Expenditures'!$F713/'A. Revenue'!$D$30), ('B. Expenditures'!$G713/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E713/'A. Revenue'!$C$30), ('B. Expenditures'!$F713/'A. Revenue'!$D$30), ('B. Expenditures'!$G713/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC713=Sheet1!$B$2,'B. Expenditures'!K713,IF('B. Expenditures'!$AC713=Sheet1!$B$4,'B. Expenditures'!W713,IF($AC713=Sheet1!$B$3,'B. Expenditures'!Q713,\"\")))","v":""},{"$f":"IF($AC713=Sheet1!$B$2,'B. Expenditures'!L713,IF('B. Expenditures'!$AC713=Sheet1!$B$4,'B. Expenditures'!X713,IF($AC713=Sheet1!$B$3,'B. Expenditures'!R713,\"\")))","v":""},{"$f":"IF($AC713=Sheet1!$B$2,'B. Expenditures'!M713,IF('B. Expenditures'!$AC713=Sheet1!$B$4,'B. Expenditures'!Y713,IF($AC713=Sheet1!$B$3,'B. Expenditures'!S713,\"\")))","v":""},{"$f":"IF($AC713=Sheet1!$B$2,'B. Expenditures'!N713,IF('B. Expenditures'!$AC713=Sheet1!$B$4,'B. Expenditures'!Z713,IF($AC713=Sheet1!$B$3,'B. Expenditures'!T713,\"\")))","v":""},{"$f":"IF($AC713=Sheet1!$B$2,'B. Expenditures'!O713,IF('B. Expenditures'!$AC713=Sheet1!$B$4,'B. Expenditures'!AA713,IF($AC713=Sheet1!$B$3,'B. Expenditures'!U713,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I714)*K714, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E714/'A. Revenue'!$C$30), ('B. Expenditures'!$F714/'A. Revenue'!$D$30), ('B. Expenditures'!$G714/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E714/'A. Revenue'!$C$30), ('B. Expenditures'!$F714/'A. Revenue'!$D$30), ('B. Expenditures'!$G714/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E714/'A. Revenue'!$C$30), ('B. Expenditures'!$F714/'A. Revenue'!$D$30), ('B. Expenditures'!$G714/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E714/'A. Revenue'!$C$30), ('B. Expenditures'!$F714/'A. Revenue'!$D$30), ('B. Expenditures'!$G714/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E714/'A. Revenue'!$C$30), ('B. Expenditures'!$F714/'A. Revenue'!$D$30), ('B. Expenditures'!$G714/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC714=Sheet1!$B$2,'B. Expenditures'!K714,IF('B. Expenditures'!$AC714=Sheet1!$B$4,'B. Expenditures'!W714,IF($AC714=Sheet1!$B$3,'B. Expenditures'!Q714,\"\")))","v":""},{"$f":"IF($AC714=Sheet1!$B$2,'B. Expenditures'!L714,IF('B. Expenditures'!$AC714=Sheet1!$B$4,'B. Expenditures'!X714,IF($AC714=Sheet1!$B$3,'B. Expenditures'!R714,\"\")))","v":""},{"$f":"IF($AC714=Sheet1!$B$2,'B. Expenditures'!M714,IF('B. Expenditures'!$AC714=Sheet1!$B$4,'B. Expenditures'!Y714,IF($AC714=Sheet1!$B$3,'B. Expenditures'!S714,\"\")))","v":""},{"$f":"IF($AC714=Sheet1!$B$2,'B. Expenditures'!N714,IF('B. Expenditures'!$AC714=Sheet1!$B$4,'B. Expenditures'!Z714,IF($AC714=Sheet1!$B$3,'B. Expenditures'!T714,\"\")))","v":""},{"$f":"IF($AC714=Sheet1!$B$2,'B. Expenditures'!O714,IF('B. Expenditures'!$AC714=Sheet1!$B$4,'B. Expenditures'!AA714,IF($AC714=Sheet1!$B$3,'B. Expenditures'!U714,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I715)*K715, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E715/'A. Revenue'!$C$30), ('B. Expenditures'!$F715/'A. Revenue'!$D$30), ('B. Expenditures'!$G715/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E715/'A. Revenue'!$C$30), ('B. Expenditures'!$F715/'A. Revenue'!$D$30), ('B. Expenditures'!$G715/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E715/'A. Revenue'!$C$30), ('B. Expenditures'!$F715/'A. Revenue'!$D$30), ('B. Expenditures'!$G715/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E715/'A. Revenue'!$C$30), ('B. Expenditures'!$F715/'A. Revenue'!$D$30), ('B. Expenditures'!$G715/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E715/'A. Revenue'!$C$30), ('B. Expenditures'!$F715/'A. Revenue'!$D$30), ('B. Expenditures'!$G715/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC715=Sheet1!$B$2,'B. Expenditures'!K715,IF('B. Expenditures'!$AC715=Sheet1!$B$4,'B. Expenditures'!W715,IF($AC715=Sheet1!$B$3,'B. Expenditures'!Q715,\"\")))","v":""},{"$f":"IF($AC715=Sheet1!$B$2,'B. Expenditures'!L715,IF('B. Expenditures'!$AC715=Sheet1!$B$4,'B. Expenditures'!X715,IF($AC715=Sheet1!$B$3,'B. Expenditures'!R715,\"\")))","v":""},{"$f":"IF($AC715=Sheet1!$B$2,'B. Expenditures'!M715,IF('B. Expenditures'!$AC715=Sheet1!$B$4,'B. Expenditures'!Y715,IF($AC715=Sheet1!$B$3,'B. Expenditures'!S715,\"\")))","v":""},{"$f":"IF($AC715=Sheet1!$B$2,'B. Expenditures'!N715,IF('B. Expenditures'!$AC715=Sheet1!$B$4,'B. Expenditures'!Z715,IF($AC715=Sheet1!$B$3,'B. Expenditures'!T715,\"\")))","v":""},{"$f":"IF($AC715=Sheet1!$B$2,'B. Expenditures'!O715,IF('B. Expenditures'!$AC715=Sheet1!$B$4,'B. Expenditures'!AA715,IF($AC715=Sheet1!$B$3,'B. Expenditures'!U715,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I716)*K716, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E716/'A. Revenue'!$C$30), ('B. Expenditures'!$F716/'A. Revenue'!$D$30), ('B. Expenditures'!$G716/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E716/'A. Revenue'!$C$30), ('B. Expenditures'!$F716/'A. Revenue'!$D$30), ('B. Expenditures'!$G716/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E716/'A. Revenue'!$C$30), ('B. Expenditures'!$F716/'A. Revenue'!$D$30), ('B. Expenditures'!$G716/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E716/'A. Revenue'!$C$30), ('B. Expenditures'!$F716/'A. Revenue'!$D$30), ('B. Expenditures'!$G716/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E716/'A. Revenue'!$C$30), ('B. Expenditures'!$F716/'A. Revenue'!$D$30), ('B. Expenditures'!$G716/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC716=Sheet1!$B$2,'B. Expenditures'!K716,IF('B. Expenditures'!$AC716=Sheet1!$B$4,'B. Expenditures'!W716,IF($AC716=Sheet1!$B$3,'B. Expenditures'!Q716,\"\")))","v":""},{"$f":"IF($AC716=Sheet1!$B$2,'B. Expenditures'!L716,IF('B. Expenditures'!$AC716=Sheet1!$B$4,'B. Expenditures'!X716,IF($AC716=Sheet1!$B$3,'B. Expenditures'!R716,\"\")))","v":""},{"$f":"IF($AC716=Sheet1!$B$2,'B. Expenditures'!M716,IF('B. Expenditures'!$AC716=Sheet1!$B$4,'B. Expenditures'!Y716,IF($AC716=Sheet1!$B$3,'B. Expenditures'!S716,\"\")))","v":""},{"$f":"IF($AC716=Sheet1!$B$2,'B. Expenditures'!N716,IF('B. Expenditures'!$AC716=Sheet1!$B$4,'B. Expenditures'!Z716,IF($AC716=Sheet1!$B$3,'B. Expenditures'!T716,\"\")))","v":""},{"$f":"IF($AC716=Sheet1!$B$2,'B. Expenditures'!O716,IF('B. Expenditures'!$AC716=Sheet1!$B$4,'B. Expenditures'!AA716,IF($AC716=Sheet1!$B$3,'B. Expenditures'!U716,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I717)*K717, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E717/'A. Revenue'!$C$30), ('B. Expenditures'!$F717/'A. Revenue'!$D$30), ('B. Expenditures'!$G717/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E717/'A. Revenue'!$C$30), ('B. Expenditures'!$F717/'A. Revenue'!$D$30), ('B. Expenditures'!$G717/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E717/'A. Revenue'!$C$30), ('B. Expenditures'!$F717/'A. Revenue'!$D$30), ('B. Expenditures'!$G717/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E717/'A. Revenue'!$C$30), ('B. Expenditures'!$F717/'A. Revenue'!$D$30), ('B. Expenditures'!$G717/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E717/'A. Revenue'!$C$30), ('B. Expenditures'!$F717/'A. Revenue'!$D$30), ('B. Expenditures'!$G717/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC717=Sheet1!$B$2,'B. Expenditures'!K717,IF('B. Expenditures'!$AC717=Sheet1!$B$4,'B. Expenditures'!W717,IF($AC717=Sheet1!$B$3,'B. Expenditures'!Q717,\"\")))","v":""},{"$f":"IF($AC717=Sheet1!$B$2,'B. Expenditures'!L717,IF('B. Expenditures'!$AC717=Sheet1!$B$4,'B. Expenditures'!X717,IF($AC717=Sheet1!$B$3,'B. Expenditures'!R717,\"\")))","v":""},{"$f":"IF($AC717=Sheet1!$B$2,'B. Expenditures'!M717,IF('B. Expenditures'!$AC717=Sheet1!$B$4,'B. Expenditures'!Y717,IF($AC717=Sheet1!$B$3,'B. Expenditures'!S717,\"\")))","v":""},{"$f":"IF($AC717=Sheet1!$B$2,'B. Expenditures'!N717,IF('B. Expenditures'!$AC717=Sheet1!$B$4,'B. Expenditures'!Z717,IF($AC717=Sheet1!$B$3,'B. Expenditures'!T717,\"\")))","v":""},{"$f":"IF($AC717=Sheet1!$B$2,'B. Expenditures'!O717,IF('B. Expenditures'!$AC717=Sheet1!$B$4,'B. Expenditures'!AA717,IF($AC717=Sheet1!$B$3,'B. Expenditures'!U717,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I718)*K718, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E718/'A. Revenue'!$C$30), ('B. Expenditures'!$F718/'A. Revenue'!$D$30), ('B. Expenditures'!$G718/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E718/'A. Revenue'!$C$30), ('B. Expenditures'!$F718/'A. Revenue'!$D$30), ('B. Expenditures'!$G718/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E718/'A. Revenue'!$C$30), ('B. Expenditures'!$F718/'A. Revenue'!$D$30), ('B. Expenditures'!$G718/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E718/'A. Revenue'!$C$30), ('B. Expenditures'!$F718/'A. Revenue'!$D$30), ('B. Expenditures'!$G718/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E718/'A. Revenue'!$C$30), ('B. Expenditures'!$F718/'A. Revenue'!$D$30), ('B. Expenditures'!$G718/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC718=Sheet1!$B$2,'B. Expenditures'!K718,IF('B. Expenditures'!$AC718=Sheet1!$B$4,'B. Expenditures'!W718,IF($AC718=Sheet1!$B$3,'B. Expenditures'!Q718,\"\")))","v":""},{"$f":"IF($AC718=Sheet1!$B$2,'B. Expenditures'!L718,IF('B. Expenditures'!$AC718=Sheet1!$B$4,'B. Expenditures'!X718,IF($AC718=Sheet1!$B$3,'B. Expenditures'!R718,\"\")))","v":""},{"$f":"IF($AC718=Sheet1!$B$2,'B. Expenditures'!M718,IF('B. Expenditures'!$AC718=Sheet1!$B$4,'B. Expenditures'!Y718,IF($AC718=Sheet1!$B$3,'B. Expenditures'!S718,\"\")))","v":""},{"$f":"IF($AC718=Sheet1!$B$2,'B. Expenditures'!N718,IF('B. Expenditures'!$AC718=Sheet1!$B$4,'B. Expenditures'!Z718,IF($AC718=Sheet1!$B$3,'B. Expenditures'!T718,\"\")))","v":""},{"$f":"IF($AC718=Sheet1!$B$2,'B. Expenditures'!O718,IF('B. Expenditures'!$AC718=Sheet1!$B$4,'B. Expenditures'!AA718,IF($AC718=Sheet1!$B$3,'B. Expenditures'!U718,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I719)*K719, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E719/'A. Revenue'!$C$30), ('B. Expenditures'!$F719/'A. Revenue'!$D$30), ('B. Expenditures'!$G719/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E719/'A. Revenue'!$C$30), ('B. Expenditures'!$F719/'A. Revenue'!$D$30), ('B. Expenditures'!$G719/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E719/'A. Revenue'!$C$30), ('B. Expenditures'!$F719/'A. Revenue'!$D$30), ('B. Expenditures'!$G719/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E719/'A. Revenue'!$C$30), ('B. Expenditures'!$F719/'A. Revenue'!$D$30), ('B. Expenditures'!$G719/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E719/'A. Revenue'!$C$30), ('B. Expenditures'!$F719/'A. Revenue'!$D$30), ('B. Expenditures'!$G719/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC719=Sheet1!$B$2,'B. Expenditures'!K719,IF('B. Expenditures'!$AC719=Sheet1!$B$4,'B. Expenditures'!W719,IF($AC719=Sheet1!$B$3,'B. Expenditures'!Q719,\"\")))","v":""},{"$f":"IF($AC719=Sheet1!$B$2,'B. Expenditures'!L719,IF('B. Expenditures'!$AC719=Sheet1!$B$4,'B. Expenditures'!X719,IF($AC719=Sheet1!$B$3,'B. Expenditures'!R719,\"\")))","v":""},{"$f":"IF($AC719=Sheet1!$B$2,'B. Expenditures'!M719,IF('B. Expenditures'!$AC719=Sheet1!$B$4,'B. Expenditures'!Y719,IF($AC719=Sheet1!$B$3,'B. Expenditures'!S719,\"\")))","v":""},{"$f":"IF($AC719=Sheet1!$B$2,'B. Expenditures'!N719,IF('B. Expenditures'!$AC719=Sheet1!$B$4,'B. Expenditures'!Z719,IF($AC719=Sheet1!$B$3,'B. Expenditures'!T719,\"\")))","v":""},{"$f":"IF($AC719=Sheet1!$B$2,'B. Expenditures'!O719,IF('B. Expenditures'!$AC719=Sheet1!$B$4,'B. Expenditures'!AA719,IF($AC719=Sheet1!$B$3,'B. Expenditures'!U719,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I720)*K720, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E720/'A. Revenue'!$C$30), ('B. Expenditures'!$F720/'A. Revenue'!$D$30), ('B. Expenditures'!$G720/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E720/'A. Revenue'!$C$30), ('B. Expenditures'!$F720/'A. Revenue'!$D$30), ('B. Expenditures'!$G720/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E720/'A. Revenue'!$C$30), ('B. Expenditures'!$F720/'A. Revenue'!$D$30), ('B. Expenditures'!$G720/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E720/'A. Revenue'!$C$30), ('B. Expenditures'!$F720/'A. Revenue'!$D$30), ('B. Expenditures'!$G720/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E720/'A. Revenue'!$C$30), ('B. Expenditures'!$F720/'A. Revenue'!$D$30), ('B. Expenditures'!$G720/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC720=Sheet1!$B$2,'B. Expenditures'!K720,IF('B. Expenditures'!$AC720=Sheet1!$B$4,'B. Expenditures'!W720,IF($AC720=Sheet1!$B$3,'B. Expenditures'!Q720,\"\")))","v":""},{"$f":"IF($AC720=Sheet1!$B$2,'B. Expenditures'!L720,IF('B. Expenditures'!$AC720=Sheet1!$B$4,'B. Expenditures'!X720,IF($AC720=Sheet1!$B$3,'B. Expenditures'!R720,\"\")))","v":""},{"$f":"IF($AC720=Sheet1!$B$2,'B. Expenditures'!M720,IF('B. Expenditures'!$AC720=Sheet1!$B$4,'B. Expenditures'!Y720,IF($AC720=Sheet1!$B$3,'B. Expenditures'!S720,\"\")))","v":""},{"$f":"IF($AC720=Sheet1!$B$2,'B. Expenditures'!N720,IF('B. Expenditures'!$AC720=Sheet1!$B$4,'B. Expenditures'!Z720,IF($AC720=Sheet1!$B$3,'B. Expenditures'!T720,\"\")))","v":""},{"$f":"IF($AC720=Sheet1!$B$2,'B. Expenditures'!O720,IF('B. Expenditures'!$AC720=Sheet1!$B$4,'B. Expenditures'!AA720,IF($AC720=Sheet1!$B$3,'B. Expenditures'!U720,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I721)*K721, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E721/'A. Revenue'!$C$30), ('B. Expenditures'!$F721/'A. Revenue'!$D$30), ('B. Expenditures'!$G721/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E721/'A. Revenue'!$C$30), ('B. Expenditures'!$F721/'A. Revenue'!$D$30), ('B. Expenditures'!$G721/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E721/'A. Revenue'!$C$30), ('B. Expenditures'!$F721/'A. Revenue'!$D$30), ('B. Expenditures'!$G721/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E721/'A. Revenue'!$C$30), ('B. Expenditures'!$F721/'A. Revenue'!$D$30), ('B. Expenditures'!$G721/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E721/'A. Revenue'!$C$30), ('B. Expenditures'!$F721/'A. Revenue'!$D$30), ('B. Expenditures'!$G721/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC721=Sheet1!$B$2,'B. Expenditures'!K721,IF('B. Expenditures'!$AC721=Sheet1!$B$4,'B. Expenditures'!W721,IF($AC721=Sheet1!$B$3,'B. Expenditures'!Q721,\"\")))","v":""},{"$f":"IF($AC721=Sheet1!$B$2,'B. Expenditures'!L721,IF('B. Expenditures'!$AC721=Sheet1!$B$4,'B. Expenditures'!X721,IF($AC721=Sheet1!$B$3,'B. Expenditures'!R721,\"\")))","v":""},{"$f":"IF($AC721=Sheet1!$B$2,'B. Expenditures'!M721,IF('B. Expenditures'!$AC721=Sheet1!$B$4,'B. Expenditures'!Y721,IF($AC721=Sheet1!$B$3,'B. Expenditures'!S721,\"\")))","v":""},{"$f":"IF($AC721=Sheet1!$B$2,'B. Expenditures'!N721,IF('B. Expenditures'!$AC721=Sheet1!$B$4,'B. Expenditures'!Z721,IF($AC721=Sheet1!$B$3,'B. Expenditures'!T721,\"\")))","v":""},{"$f":"IF($AC721=Sheet1!$B$2,'B. Expenditures'!O721,IF('B. Expenditures'!$AC721=Sheet1!$B$4,'B. Expenditures'!AA721,IF($AC721=Sheet1!$B$3,'B. Expenditures'!U721,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I722)*K722, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E722/'A. Revenue'!$C$30), ('B. Expenditures'!$F722/'A. Revenue'!$D$30), ('B. Expenditures'!$G722/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E722/'A. Revenue'!$C$30), ('B. Expenditures'!$F722/'A. Revenue'!$D$30), ('B. Expenditures'!$G722/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E722/'A. Revenue'!$C$30), ('B. Expenditures'!$F722/'A. Revenue'!$D$30), ('B. Expenditures'!$G722/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E722/'A. Revenue'!$C$30), ('B. Expenditures'!$F722/'A. Revenue'!$D$30), ('B. Expenditures'!$G722/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E722/'A. Revenue'!$C$30), ('B. Expenditures'!$F722/'A. Revenue'!$D$30), ('B. Expenditures'!$G722/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC722=Sheet1!$B$2,'B. Expenditures'!K722,IF('B. Expenditures'!$AC722=Sheet1!$B$4,'B. Expenditures'!W722,IF($AC722=Sheet1!$B$3,'B. Expenditures'!Q722,\"\")))","v":""},{"$f":"IF($AC722=Sheet1!$B$2,'B. Expenditures'!L722,IF('B. Expenditures'!$AC722=Sheet1!$B$4,'B. Expenditures'!X722,IF($AC722=Sheet1!$B$3,'B. Expenditures'!R722,\"\")))","v":""},{"$f":"IF($AC722=Sheet1!$B$2,'B. Expenditures'!M722,IF('B. Expenditures'!$AC722=Sheet1!$B$4,'B. Expenditures'!Y722,IF($AC722=Sheet1!$B$3,'B. Expenditures'!S722,\"\")))","v":""},{"$f":"IF($AC722=Sheet1!$B$2,'B. Expenditures'!N722,IF('B. Expenditures'!$AC722=Sheet1!$B$4,'B. Expenditures'!Z722,IF($AC722=Sheet1!$B$3,'B. Expenditures'!T722,\"\")))","v":""},{"$f":"IF($AC722=Sheet1!$B$2,'B. Expenditures'!O722,IF('B. Expenditures'!$AC722=Sheet1!$B$4,'B. Expenditures'!AA722,IF($AC722=Sheet1!$B$3,'B. Expenditures'!U722,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I723)*K723, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E723/'A. Revenue'!$C$30), ('B. Expenditures'!$F723/'A. Revenue'!$D$30), ('B. Expenditures'!$G723/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E723/'A. Revenue'!$C$30), ('B. Expenditures'!$F723/'A. Revenue'!$D$30), ('B. Expenditures'!$G723/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E723/'A. Revenue'!$C$30), ('B. Expenditures'!$F723/'A. Revenue'!$D$30), ('B. Expenditures'!$G723/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E723/'A. Revenue'!$C$30), ('B. Expenditures'!$F723/'A. Revenue'!$D$30), ('B. Expenditures'!$G723/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E723/'A. Revenue'!$C$30), ('B. Expenditures'!$F723/'A. Revenue'!$D$30), ('B. Expenditures'!$G723/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC723=Sheet1!$B$2,'B. Expenditures'!K723,IF('B. Expenditures'!$AC723=Sheet1!$B$4,'B. Expenditures'!W723,IF($AC723=Sheet1!$B$3,'B. Expenditures'!Q723,\"\")))","v":""},{"$f":"IF($AC723=Sheet1!$B$2,'B. Expenditures'!L723,IF('B. Expenditures'!$AC723=Sheet1!$B$4,'B. Expenditures'!X723,IF($AC723=Sheet1!$B$3,'B. Expenditures'!R723,\"\")))","v":""},{"$f":"IF($AC723=Sheet1!$B$2,'B. Expenditures'!M723,IF('B. Expenditures'!$AC723=Sheet1!$B$4,'B. Expenditures'!Y723,IF($AC723=Sheet1!$B$3,'B. Expenditures'!S723,\"\")))","v":""},{"$f":"IF($AC723=Sheet1!$B$2,'B. Expenditures'!N723,IF('B. Expenditures'!$AC723=Sheet1!$B$4,'B. Expenditures'!Z723,IF($AC723=Sheet1!$B$3,'B. Expenditures'!T723,\"\")))","v":""},{"$f":"IF($AC723=Sheet1!$B$2,'B. Expenditures'!O723,IF('B. Expenditures'!$AC723=Sheet1!$B$4,'B. Expenditures'!AA723,IF($AC723=Sheet1!$B$3,'B. Expenditures'!U723,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I724)*K724, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E724/'A. Revenue'!$C$30), ('B. Expenditures'!$F724/'A. Revenue'!$D$30), ('B. Expenditures'!$G724/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E724/'A. Revenue'!$C$30), ('B. Expenditures'!$F724/'A. Revenue'!$D$30), ('B. Expenditures'!$G724/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E724/'A. Revenue'!$C$30), ('B. Expenditures'!$F724/'A. Revenue'!$D$30), ('B. Expenditures'!$G724/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E724/'A. Revenue'!$C$30), ('B. Expenditures'!$F724/'A. Revenue'!$D$30), ('B. Expenditures'!$G724/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E724/'A. Revenue'!$C$30), ('B. Expenditures'!$F724/'A. Revenue'!$D$30), ('B. Expenditures'!$G724/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC724=Sheet1!$B$2,'B. Expenditures'!K724,IF('B. Expenditures'!$AC724=Sheet1!$B$4,'B. Expenditures'!W724,IF($AC724=Sheet1!$B$3,'B. Expenditures'!Q724,\"\")))","v":""},{"$f":"IF($AC724=Sheet1!$B$2,'B. Expenditures'!L724,IF('B. Expenditures'!$AC724=Sheet1!$B$4,'B. Expenditures'!X724,IF($AC724=Sheet1!$B$3,'B. Expenditures'!R724,\"\")))","v":""},{"$f":"IF($AC724=Sheet1!$B$2,'B. Expenditures'!M724,IF('B. Expenditures'!$AC724=Sheet1!$B$4,'B. Expenditures'!Y724,IF($AC724=Sheet1!$B$3,'B. Expenditures'!S724,\"\")))","v":""},{"$f":"IF($AC724=Sheet1!$B$2,'B. Expenditures'!N724,IF('B. Expenditures'!$AC724=Sheet1!$B$4,'B. Expenditures'!Z724,IF($AC724=Sheet1!$B$3,'B. Expenditures'!T724,\"\")))","v":""},{"$f":"IF($AC724=Sheet1!$B$2,'B. Expenditures'!O724,IF('B. Expenditures'!$AC724=Sheet1!$B$4,'B. Expenditures'!AA724,IF($AC724=Sheet1!$B$3,'B. Expenditures'!U724,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,,-E725,G725), \"\")","v":""},null,"",{"$f":"IFERROR((1+$I725)*K725, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E725/'A. Revenue'!$C$30), ('B. Expenditures'!$F725/'A. Revenue'!$D$30), ('B. Expenditures'!$G725/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E725/'A. Revenue'!$C$30), ('B. Expenditures'!$F725/'A. Revenue'!$D$30), ('B. Expenditures'!$G725/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E725/'A. Revenue'!$C$30), ('B. Expenditures'!$F725/'A. Revenue'!$D$30), ('B. Expenditures'!$G725/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E725/'A. Revenue'!$C$30), ('B. Expenditures'!$F725/'A. Revenue'!$D$30), ('B. Expenditures'!$G725/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E725/'A. Revenue'!$C$30), ('B. Expenditures'!$F725/'A. Revenue'!$D$30), ('B. Expenditures'!$G725/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC725=Sheet1!$B$2,'B. Expenditures'!K725,IF('B. Expenditures'!$AC725=Sheet1!$B$4,'B. Expenditures'!W725,IF($AC725=Sheet1!$B$3,'B. Expenditures'!Q725,\"\")))","v":""},{"$f":"IF($AC725=Sheet1!$B$2,'B. Expenditures'!L725,IF('B. Expenditures'!$AC725=Sheet1!$B$4,'B. Expenditures'!X725,IF($AC725=Sheet1!$B$3,'B. Expenditures'!R725,\"\")))","v":""},{"$f":"IF($AC725=Sheet1!$B$2,'B. Expenditures'!M725,IF('B. Expenditures'!$AC725=Sheet1!$B$4,'B. Expenditures'!Y725,IF($AC725=Sheet1!$B$3,'B. Expenditures'!S725,\"\")))","v":""},{"$f":"IF($AC725=Sheet1!$B$2,'B. Expenditures'!N725,IF('B. Expenditures'!$AC725=Sheet1!$B$4,'B. Expenditures'!Z725,IF($AC725=Sheet1!$B$3,'B. Expenditures'!T725,\"\")))","v":""},{"$f":"IF($AC725=Sheet1!$B$2,'B. Expenditures'!O725,IF('B. Expenditures'!$AC725=Sheet1!$B$4,'B. Expenditures'!AA725,IF($AC725=Sheet1!$B$3,'B. Expenditures'!U725,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I726)*K726, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E726/'A. Revenue'!$C$30), ('B. Expenditures'!$F726/'A. Revenue'!$D$30), ('B. Expenditures'!$G726/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E726/'A. Revenue'!$C$30), ('B. Expenditures'!$F726/'A. Revenue'!$D$30), ('B. Expenditures'!$G726/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E726/'A. Revenue'!$C$30), ('B. Expenditures'!$F726/'A. Revenue'!$D$30), ('B. Expenditures'!$G726/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E726/'A. Revenue'!$C$30), ('B. Expenditures'!$F726/'A. Revenue'!$D$30), ('B. Expenditures'!$G726/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E726/'A. Revenue'!$C$30), ('B. Expenditures'!$F726/'A. Revenue'!$D$30), ('B. Expenditures'!$G726/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC726=Sheet1!$B$2,'B. Expenditures'!K726,IF('B. Expenditures'!$AC726=Sheet1!$B$4,'B. Expenditures'!W726,IF($AC726=Sheet1!$B$3,'B. Expenditures'!Q726,\"\")))","v":""},{"$f":"IF($AC726=Sheet1!$B$2,'B. Expenditures'!L726,IF('B. Expenditures'!$AC726=Sheet1!$B$4,'B. Expenditures'!X726,IF($AC726=Sheet1!$B$3,'B. Expenditures'!R726,\"\")))","v":""},{"$f":"IF($AC726=Sheet1!$B$2,'B. Expenditures'!M726,IF('B. Expenditures'!$AC726=Sheet1!$B$4,'B. Expenditures'!Y726,IF($AC726=Sheet1!$B$3,'B. Expenditures'!S726,\"\")))","v":""},{"$f":"IF($AC726=Sheet1!$B$2,'B. Expenditures'!N726,IF('B. Expenditures'!$AC726=Sheet1!$B$4,'B. Expenditures'!Z726,IF($AC726=Sheet1!$B$3,'B. Expenditures'!T726,\"\")))","v":""},{"$f":"IF($AC726=Sheet1!$B$2,'B. Expenditures'!O726,IF('B. Expenditures'!$AC726=Sheet1!$B$4,'B. Expenditures'!AA726,IF($AC726=Sheet1!$B$3,'B. Expenditures'!U726,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I727)*K727, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E727/'A. Revenue'!$C$30), ('B. Expenditures'!$F727/'A. Revenue'!$D$30), ('B. Expenditures'!$G727/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E727/'A. Revenue'!$C$30), ('B. Expenditures'!$F727/'A. Revenue'!$D$30), ('B. Expenditures'!$G727/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E727/'A. Revenue'!$C$30), ('B. Expenditures'!$F727/'A. Revenue'!$D$30), ('B. Expenditures'!$G727/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E727/'A. Revenue'!$C$30), ('B. Expenditures'!$F727/'A. Revenue'!$D$30), ('B. Expenditures'!$G727/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E727/'A. Revenue'!$C$30), ('B. Expenditures'!$F727/'A. Revenue'!$D$30), ('B. Expenditures'!$G727/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC727=Sheet1!$B$2,'B. Expenditures'!K727,IF('B. Expenditures'!$AC727=Sheet1!$B$4,'B. Expenditures'!W727,IF($AC727=Sheet1!$B$3,'B. Expenditures'!Q727,\"\")))","v":""},{"$f":"IF($AC727=Sheet1!$B$2,'B. Expenditures'!L727,IF('B. Expenditures'!$AC727=Sheet1!$B$4,'B. Expenditures'!X727,IF($AC727=Sheet1!$B$3,'B. Expenditures'!R727,\"\")))","v":""},{"$f":"IF($AC727=Sheet1!$B$2,'B. Expenditures'!M727,IF('B. Expenditures'!$AC727=Sheet1!$B$4,'B. Expenditures'!Y727,IF($AC727=Sheet1!$B$3,'B. Expenditures'!S727,\"\")))","v":""},{"$f":"IF($AC727=Sheet1!$B$2,'B. Expenditures'!N727,IF('B. Expenditures'!$AC727=Sheet1!$B$4,'B. Expenditures'!Z727,IF($AC727=Sheet1!$B$3,'B. Expenditures'!T727,\"\")))","v":""},{"$f":"IF($AC727=Sheet1!$B$2,'B. Expenditures'!O727,IF('B. Expenditures'!$AC727=Sheet1!$B$4,'B. Expenditures'!AA727,IF($AC727=Sheet1!$B$3,'B. Expenditures'!U727,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I728)*K728, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E728/'A. Revenue'!$C$30), ('B. Expenditures'!$F728/'A. Revenue'!$D$30), ('B. Expenditures'!$G728/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E728/'A. Revenue'!$C$30), ('B. Expenditures'!$F728/'A. Revenue'!$D$30), ('B. Expenditures'!$G728/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E728/'A. Revenue'!$C$30), ('B. Expenditures'!$F728/'A. Revenue'!$D$30), ('B. Expenditures'!$G728/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E728/'A. Revenue'!$C$30), ('B. Expenditures'!$F728/'A. Revenue'!$D$30), ('B. Expenditures'!$G728/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E728/'A. Revenue'!$C$30), ('B. Expenditures'!$F728/'A. Revenue'!$D$30), ('B. Expenditures'!$G728/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC728=Sheet1!$B$2,'B. Expenditures'!K728,IF('B. Expenditures'!$AC728=Sheet1!$B$4,'B. Expenditures'!W728,IF($AC728=Sheet1!$B$3,'B. Expenditures'!Q728,\"\")))","v":""},{"$f":"IF($AC728=Sheet1!$B$2,'B. Expenditures'!L728,IF('B. Expenditures'!$AC728=Sheet1!$B$4,'B. Expenditures'!X728,IF($AC728=Sheet1!$B$3,'B. Expenditures'!R728,\"\")))","v":""},{"$f":"IF($AC728=Sheet1!$B$2,'B. Expenditures'!M728,IF('B. Expenditures'!$AC728=Sheet1!$B$4,'B. Expenditures'!Y728,IF($AC728=Sheet1!$B$3,'B. Expenditures'!S728,\"\")))","v":""},{"$f":"IF($AC728=Sheet1!$B$2,'B. Expenditures'!N728,IF('B. Expenditures'!$AC728=Sheet1!$B$4,'B. Expenditures'!Z728,IF($AC728=Sheet1!$B$3,'B. Expenditures'!T728,\"\")))","v":""},{"$f":"IF($AC728=Sheet1!$B$2,'B. Expenditures'!O728,IF('B. Expenditures'!$AC728=Sheet1!$B$4,'B. Expenditures'!AA728,IF($AC728=Sheet1!$B$3,'B. Expenditures'!U728,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I729)*K729, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E729/'A. Revenue'!$C$30), ('B. Expenditures'!$F729/'A. Revenue'!$D$30), ('B. Expenditures'!$G729/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E729/'A. Revenue'!$C$30), ('B. Expenditures'!$F729/'A. Revenue'!$D$30), ('B. Expenditures'!$G729/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E729/'A. Revenue'!$C$30), ('B. Expenditures'!$F729/'A. Revenue'!$D$30), ('B. Expenditures'!$G729/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E729/'A. Revenue'!$C$30), ('B. Expenditures'!$F729/'A. Revenue'!$D$30), ('B. Expenditures'!$G729/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E729/'A. Revenue'!$C$30), ('B. Expenditures'!$F729/'A. Revenue'!$D$30), ('B. Expenditures'!$G729/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC729=Sheet1!$B$2,'B. Expenditures'!K729,IF('B. Expenditures'!$AC729=Sheet1!$B$4,'B. Expenditures'!W729,IF($AC729=Sheet1!$B$3,'B. Expenditures'!Q729,\"\")))","v":""},{"$f":"IF($AC729=Sheet1!$B$2,'B. Expenditures'!L729,IF('B. Expenditures'!$AC729=Sheet1!$B$4,'B. Expenditures'!X729,IF($AC729=Sheet1!$B$3,'B. Expenditures'!R729,\"\")))","v":""},{"$f":"IF($AC729=Sheet1!$B$2,'B. Expenditures'!M729,IF('B. Expenditures'!$AC729=Sheet1!$B$4,'B. Expenditures'!Y729,IF($AC729=Sheet1!$B$3,'B. Expenditures'!S729,\"\")))","v":""},{"$f":"IF($AC729=Sheet1!$B$2,'B. Expenditures'!N729,IF('B. Expenditures'!$AC729=Sheet1!$B$4,'B. Expenditures'!Z729,IF($AC729=Sheet1!$B$3,'B. Expenditures'!T729,\"\")))","v":""},{"$f":"IF($AC729=Sheet1!$B$2,'B. Expenditures'!O729,IF('B. Expenditures'!$AC729=Sheet1!$B$4,'B. Expenditures'!AA729,IF($AC729=Sheet1!$B$3,'B. Expenditures'!U729,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I730)*K730, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E730/'A. Revenue'!$C$30), ('B. Expenditures'!$F730/'A. Revenue'!$D$30), ('B. Expenditures'!$G730/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E730/'A. Revenue'!$C$30), ('B. Expenditures'!$F730/'A. Revenue'!$D$30), ('B. Expenditures'!$G730/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E730/'A. Revenue'!$C$30), ('B. Expenditures'!$F730/'A. Revenue'!$D$30), ('B. Expenditures'!$G730/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E730/'A. Revenue'!$C$30), ('B. Expenditures'!$F730/'A. Revenue'!$D$30), ('B. Expenditures'!$G730/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E730/'A. Revenue'!$C$30), ('B. Expenditures'!$F730/'A. Revenue'!$D$30), ('B. Expenditures'!$G730/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC730=Sheet1!$B$2,'B. Expenditures'!K730,IF('B. Expenditures'!$AC730=Sheet1!$B$4,'B. Expenditures'!W730,IF($AC730=Sheet1!$B$3,'B. Expenditures'!Q730,\"\")))","v":""},{"$f":"IF($AC730=Sheet1!$B$2,'B. Expenditures'!L730,IF('B. Expenditures'!$AC730=Sheet1!$B$4,'B. Expenditures'!X730,IF($AC730=Sheet1!$B$3,'B. Expenditures'!R730,\"\")))","v":""},{"$f":"IF($AC730=Sheet1!$B$2,'B. Expenditures'!M730,IF('B. Expenditures'!$AC730=Sheet1!$B$4,'B. Expenditures'!Y730,IF($AC730=Sheet1!$B$3,'B. Expenditures'!S730,\"\")))","v":""},{"$f":"IF($AC730=Sheet1!$B$2,'B. Expenditures'!N730,IF('B. Expenditures'!$AC730=Sheet1!$B$4,'B. Expenditures'!Z730,IF($AC730=Sheet1!$B$3,'B. Expenditures'!T730,\"\")))","v":""},{"$f":"IF($AC730=Sheet1!$B$2,'B. Expenditures'!O730,IF('B. Expenditures'!$AC730=Sheet1!$B$4,'B. Expenditures'!AA730,IF($AC730=Sheet1!$B$3,'B. Expenditures'!U730,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I731)*K731, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E731/'A. Revenue'!$C$30), ('B. Expenditures'!$F731/'A. Revenue'!$D$30), ('B. Expenditures'!$G731/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E731/'A. Revenue'!$C$30), ('B. Expenditures'!$F731/'A. Revenue'!$D$30), ('B. Expenditures'!$G731/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E731/'A. Revenue'!$C$30), ('B. Expenditures'!$F731/'A. Revenue'!$D$30), ('B. Expenditures'!$G731/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E731/'A. Revenue'!$C$30), ('B. Expenditures'!$F731/'A. Revenue'!$D$30), ('B. Expenditures'!$G731/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E731/'A. Revenue'!$C$30), ('B. Expenditures'!$F731/'A. Revenue'!$D$30), ('B. Expenditures'!$G731/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC731=Sheet1!$B$2,'B. Expenditures'!K731,IF('B. Expenditures'!$AC731=Sheet1!$B$4,'B. Expenditures'!W731,IF($AC731=Sheet1!$B$3,'B. Expenditures'!Q731,\"\")))","v":""},{"$f":"IF($AC731=Sheet1!$B$2,'B. Expenditures'!L731,IF('B. Expenditures'!$AC731=Sheet1!$B$4,'B. Expenditures'!X731,IF($AC731=Sheet1!$B$3,'B. Expenditures'!R731,\"\")))","v":""},{"$f":"IF($AC731=Sheet1!$B$2,'B. Expenditures'!M731,IF('B. Expenditures'!$AC731=Sheet1!$B$4,'B. Expenditures'!Y731,IF($AC731=Sheet1!$B$3,'B. Expenditures'!S731,\"\")))","v":""},{"$f":"IF($AC731=Sheet1!$B$2,'B. Expenditures'!N731,IF('B. Expenditures'!$AC731=Sheet1!$B$4,'B. Expenditures'!Z731,IF($AC731=Sheet1!$B$3,'B. Expenditures'!T731,\"\")))","v":""},{"$f":"IF($AC731=Sheet1!$B$2,'B. Expenditures'!O731,IF('B. Expenditures'!$AC731=Sheet1!$B$4,'B. Expenditures'!AA731,IF($AC731=Sheet1!$B$3,'B. Expenditures'!U731,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I732)*K732, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E732/'A. Revenue'!$C$30), ('B. Expenditures'!$F732/'A. Revenue'!$D$30), ('B. Expenditures'!$G732/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E732/'A. Revenue'!$C$30), ('B. Expenditures'!$F732/'A. Revenue'!$D$30), ('B. Expenditures'!$G732/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E732/'A. Revenue'!$C$30), ('B. Expenditures'!$F732/'A. Revenue'!$D$30), ('B. Expenditures'!$G732/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E732/'A. Revenue'!$C$30), ('B. Expenditures'!$F732/'A. Revenue'!$D$30), ('B. Expenditures'!$G732/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E732/'A. Revenue'!$C$30), ('B. Expenditures'!$F732/'A. Revenue'!$D$30), ('B. Expenditures'!$G732/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC732=Sheet1!$B$2,'B. Expenditures'!K732,IF('B. Expenditures'!$AC732=Sheet1!$B$4,'B. Expenditures'!W732,IF($AC732=Sheet1!$B$3,'B. Expenditures'!Q732,\"\")))","v":""},{"$f":"IF($AC732=Sheet1!$B$2,'B. Expenditures'!L732,IF('B. Expenditures'!$AC732=Sheet1!$B$4,'B. Expenditures'!X732,IF($AC732=Sheet1!$B$3,'B. Expenditures'!R732,\"\")))","v":""},{"$f":"IF($AC732=Sheet1!$B$2,'B. Expenditures'!M732,IF('B. Expenditures'!$AC732=Sheet1!$B$4,'B. Expenditures'!Y732,IF($AC732=Sheet1!$B$3,'B. Expenditures'!S732,\"\")))","v":""},{"$f":"IF($AC732=Sheet1!$B$2,'B. Expenditures'!N732,IF('B. Expenditures'!$AC732=Sheet1!$B$4,'B. Expenditures'!Z732,IF($AC732=Sheet1!$B$3,'B. Expenditures'!T732,\"\")))","v":""},{"$f":"IF($AC732=Sheet1!$B$2,'B. Expenditures'!O732,IF('B. Expenditures'!$AC732=Sheet1!$B$4,'B. Expenditures'!AA732,IF($AC732=Sheet1!$B$3,'B. Expenditures'!U732,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR((1+$I733)*G733, \"\")","v":""},{"$f":"IFERROR((1+$I733)*K733, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E733/'A. Revenue'!$C$30), ('B. Expenditures'!$F733/'A. Revenue'!$D$30), ('B. Expenditures'!$G733/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E733/'A. Revenue'!$C$30), ('B. Expenditures'!$F733/'A. Revenue'!$D$30), ('B. Expenditures'!$G733/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E733/'A. Revenue'!$C$30), ('B. Expenditures'!$F733/'A. Revenue'!$D$30), ('B. Expenditures'!$G733/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E733/'A. Revenue'!$C$30), ('B. Expenditures'!$F733/'A. Revenue'!$D$30), ('B. Expenditures'!$G733/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E733/'A. Revenue'!$C$30), ('B. Expenditures'!$F733/'A. Revenue'!$D$30), ('B. Expenditures'!$G733/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC733=Sheet1!$B$2,'B. Expenditures'!K733,IF('B. Expenditures'!$AC733=Sheet1!$B$4,'B. Expenditures'!W733,IF($AC733=Sheet1!$B$3,'B. Expenditures'!Q733,\"\")))","v":""},{"$f":"IF($AC733=Sheet1!$B$2,'B. Expenditures'!L733,IF('B. Expenditures'!$AC733=Sheet1!$B$4,'B. Expenditures'!X733,IF($AC733=Sheet1!$B$3,'B. Expenditures'!R733,\"\")))","v":""},{"$f":"IF($AC733=Sheet1!$B$2,'B. Expenditures'!M733,IF('B. Expenditures'!$AC733=Sheet1!$B$4,'B. Expenditures'!Y733,IF($AC733=Sheet1!$B$3,'B. Expenditures'!S733,\"\")))","v":""},{"$f":"IF($AC733=Sheet1!$B$2,'B. Expenditures'!N733,IF('B. Expenditures'!$AC733=Sheet1!$B$4,'B. Expenditures'!Z733,IF($AC733=Sheet1!$B$3,'B. Expenditures'!T733,\"\")))","v":""},{"$f":"IF($AC733=Sheet1!$B$2,'B. Expenditures'!O733,IF('B. Expenditures'!$AC733=Sheet1!$B$4,'B. Expenditures'!AA733,IF($AC733=Sheet1!$B$3,'B. Expenditures'!U733,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I734)*K734, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E734/'A. Revenue'!$C$30), ('B. Expenditures'!$F734/'A. Revenue'!$D$30), ('B. Expenditures'!$G734/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E734/'A. Revenue'!$C$30), ('B. Expenditures'!$F734/'A. Revenue'!$D$30), ('B. Expenditures'!$G734/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E734/'A. Revenue'!$C$30), ('B. Expenditures'!$F734/'A. Revenue'!$D$30), ('B. Expenditures'!$G734/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E734/'A. Revenue'!$C$30), ('B. Expenditures'!$F734/'A. Revenue'!$D$30), ('B. Expenditures'!$G734/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E734/'A. Revenue'!$C$30), ('B. Expenditures'!$F734/'A. Revenue'!$D$30), ('B. Expenditures'!$G734/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC734=Sheet1!$B$2,'B. Expenditures'!K734,IF('B. Expenditures'!$AC734=Sheet1!$B$4,'B. Expenditures'!W734,IF($AC734=Sheet1!$B$3,'B. Expenditures'!Q734,\"\")))","v":""},{"$f":"IF($AC734=Sheet1!$B$2,'B. Expenditures'!L734,IF('B. Expenditures'!$AC734=Sheet1!$B$4,'B. Expenditures'!X734,IF($AC734=Sheet1!$B$3,'B. Expenditures'!R734,\"\")))","v":""},{"$f":"IF($AC734=Sheet1!$B$2,'B. Expenditures'!M734,IF('B. Expenditures'!$AC734=Sheet1!$B$4,'B. Expenditures'!Y734,IF($AC734=Sheet1!$B$3,'B. Expenditures'!S734,\"\")))","v":""},{"$f":"IF($AC734=Sheet1!$B$2,'B. Expenditures'!N734,IF('B. Expenditures'!$AC734=Sheet1!$B$4,'B. Expenditures'!Z734,IF($AC734=Sheet1!$B$3,'B. Expenditures'!T734,\"\")))","v":""},{"$f":"IF($AC734=Sheet1!$B$2,'B. Expenditures'!O734,IF('B. Expenditures'!$AC734=Sheet1!$B$4,'B. Expenditures'!AA734,IF($AC734=Sheet1!$B$3,'B. Expenditures'!U734,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I735)*K735, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E735/'A. Revenue'!$C$30), ('B. Expenditures'!$F735/'A. Revenue'!$D$30), ('B. Expenditures'!$G735/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E735/'A. Revenue'!$C$30), ('B. Expenditures'!$F735/'A. Revenue'!$D$30), ('B. Expenditures'!$G735/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E735/'A. Revenue'!$C$30), ('B. Expenditures'!$F735/'A. Revenue'!$D$30), ('B. Expenditures'!$G735/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E735/'A. Revenue'!$C$30), ('B. Expenditures'!$F735/'A. Revenue'!$D$30), ('B. Expenditures'!$G735/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E735/'A. Revenue'!$C$30), ('B. Expenditures'!$F735/'A. Revenue'!$D$30), ('B. Expenditures'!$G735/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC735=Sheet1!$B$2,'B. Expenditures'!K735,IF('B. Expenditures'!$AC735=Sheet1!$B$4,'B. Expenditures'!W735,IF($AC735=Sheet1!$B$3,'B. Expenditures'!Q735,\"\")))","v":""},{"$f":"IF($AC735=Sheet1!$B$2,'B. Expenditures'!L735,IF('B. Expenditures'!$AC735=Sheet1!$B$4,'B. Expenditures'!X735,IF($AC735=Sheet1!$B$3,'B. Expenditures'!R735,\"\")))","v":""},{"$f":"IF($AC735=Sheet1!$B$2,'B. Expenditures'!M735,IF('B. Expenditures'!$AC735=Sheet1!$B$4,'B. Expenditures'!Y735,IF($AC735=Sheet1!$B$3,'B. Expenditures'!S735,\"\")))","v":""},{"$f":"IF($AC735=Sheet1!$B$2,'B. Expenditures'!N735,IF('B. Expenditures'!$AC735=Sheet1!$B$4,'B. Expenditures'!Z735,IF($AC735=Sheet1!$B$3,'B. Expenditures'!T735,\"\")))","v":""},{"$f":"IF($AC735=Sheet1!$B$2,'B. Expenditures'!O735,IF('B. Expenditures'!$AC735=Sheet1!$B$4,'B. Expenditures'!AA735,IF($AC735=Sheet1!$B$3,'B. Expenditures'!U735,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I736)*K736, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E736/'A. Revenue'!$C$30), ('B. Expenditures'!$F736/'A. Revenue'!$D$30), ('B. Expenditures'!$G736/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E736/'A. Revenue'!$C$30), ('B. Expenditures'!$F736/'A. Revenue'!$D$30), ('B. Expenditures'!$G736/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E736/'A. Revenue'!$C$30), ('B. Expenditures'!$F736/'A. Revenue'!$D$30), ('B. Expenditures'!$G736/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E736/'A. Revenue'!$C$30), ('B. Expenditures'!$F736/'A. Revenue'!$D$30), ('B. Expenditures'!$G736/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E736/'A. Revenue'!$C$30), ('B. Expenditures'!$F736/'A. Revenue'!$D$30), ('B. Expenditures'!$G736/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC736=Sheet1!$B$2,'B. Expenditures'!K736,IF('B. Expenditures'!$AC736=Sheet1!$B$4,'B. Expenditures'!W736,IF($AC736=Sheet1!$B$3,'B. Expenditures'!Q736,\"\")))","v":""},{"$f":"IF($AC736=Sheet1!$B$2,'B. Expenditures'!L736,IF('B. Expenditures'!$AC736=Sheet1!$B$4,'B. Expenditures'!X736,IF($AC736=Sheet1!$B$3,'B. Expenditures'!R736,\"\")))","v":""},{"$f":"IF($AC736=Sheet1!$B$2,'B. Expenditures'!M736,IF('B. Expenditures'!$AC736=Sheet1!$B$4,'B. Expenditures'!Y736,IF($AC736=Sheet1!$B$3,'B. Expenditures'!S736,\"\")))","v":""},{"$f":"IF($AC736=Sheet1!$B$2,'B. Expenditures'!N736,IF('B. Expenditures'!$AC736=Sheet1!$B$4,'B. Expenditures'!Z736,IF($AC736=Sheet1!$B$3,'B. Expenditures'!T736,\"\")))","v":""},{"$f":"IF($AC736=Sheet1!$B$2,'B. Expenditures'!O736,IF('B. Expenditures'!$AC736=Sheet1!$B$4,'B. Expenditures'!AA736,IF($AC736=Sheet1!$B$3,'B. Expenditures'!U736,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I737)*K737, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E737/'A. Revenue'!$C$30), ('B. Expenditures'!$F737/'A. Revenue'!$D$30), ('B. Expenditures'!$G737/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E737/'A. Revenue'!$C$30), ('B. Expenditures'!$F737/'A. Revenue'!$D$30), ('B. Expenditures'!$G737/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E737/'A. Revenue'!$C$30), ('B. Expenditures'!$F737/'A. Revenue'!$D$30), ('B. Expenditures'!$G737/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E737/'A. Revenue'!$C$30), ('B. Expenditures'!$F737/'A. Revenue'!$D$30), ('B. Expenditures'!$G737/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E737/'A. Revenue'!$C$30), ('B. Expenditures'!$F737/'A. Revenue'!$D$30), ('B. Expenditures'!$G737/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC737=Sheet1!$B$2,'B. Expenditures'!K737,IF('B. Expenditures'!$AC737=Sheet1!$B$4,'B. Expenditures'!W737,IF($AC737=Sheet1!$B$3,'B. Expenditures'!Q737,\"\")))","v":""},{"$f":"IF($AC737=Sheet1!$B$2,'B. Expenditures'!L737,IF('B. Expenditures'!$AC737=Sheet1!$B$4,'B. Expenditures'!X737,IF($AC737=Sheet1!$B$3,'B. Expenditures'!R737,\"\")))","v":""},{"$f":"IF($AC737=Sheet1!$B$2,'B. Expenditures'!M737,IF('B. Expenditures'!$AC737=Sheet1!$B$4,'B. Expenditures'!Y737,IF($AC737=Sheet1!$B$3,'B. Expenditures'!S737,\"\")))","v":""},{"$f":"IF($AC737=Sheet1!$B$2,'B. Expenditures'!N737,IF('B. Expenditures'!$AC737=Sheet1!$B$4,'B. Expenditures'!Z737,IF($AC737=Sheet1!$B$3,'B. Expenditures'!T737,\"\")))","v":""},{"$f":"IF($AC737=Sheet1!$B$2,'B. Expenditures'!O737,IF('B. Expenditures'!$AC737=Sheet1!$B$4,'B. Expenditures'!AA737,IF($AC737=Sheet1!$B$3,'B. Expenditures'!U737,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I738)*K738, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E738/'A. Revenue'!$C$30), ('B. Expenditures'!$F738/'A. Revenue'!$D$30), ('B. Expenditures'!$G738/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E738/'A. Revenue'!$C$30), ('B. Expenditures'!$F738/'A. Revenue'!$D$30), ('B. Expenditures'!$G738/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E738/'A. Revenue'!$C$30), ('B. Expenditures'!$F738/'A. Revenue'!$D$30), ('B. Expenditures'!$G738/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E738/'A. Revenue'!$C$30), ('B. Expenditures'!$F738/'A. Revenue'!$D$30), ('B. Expenditures'!$G738/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E738/'A. Revenue'!$C$30), ('B. Expenditures'!$F738/'A. Revenue'!$D$30), ('B. Expenditures'!$G738/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC738=Sheet1!$B$2,'B. Expenditures'!K738,IF('B. Expenditures'!$AC738=Sheet1!$B$4,'B. Expenditures'!W738,IF($AC738=Sheet1!$B$3,'B. Expenditures'!Q738,\"\")))","v":""},{"$f":"IF($AC738=Sheet1!$B$2,'B. Expenditures'!L738,IF('B. Expenditures'!$AC738=Sheet1!$B$4,'B. Expenditures'!X738,IF($AC738=Sheet1!$B$3,'B. Expenditures'!R738,\"\")))","v":""},{"$f":"IF($AC738=Sheet1!$B$2,'B. Expenditures'!M738,IF('B. Expenditures'!$AC738=Sheet1!$B$4,'B. Expenditures'!Y738,IF($AC738=Sheet1!$B$3,'B. Expenditures'!S738,\"\")))","v":""},{"$f":"IF($AC738=Sheet1!$B$2,'B. Expenditures'!N738,IF('B. Expenditures'!$AC738=Sheet1!$B$4,'B. Expenditures'!Z738,IF($AC738=Sheet1!$B$3,'B. Expenditures'!T738,\"\")))","v":""},{"$f":"IF($AC738=Sheet1!$B$2,'B. Expenditures'!O738,IF('B. Expenditures'!$AC738=Sheet1!$B$4,'B. Expenditures'!AA738,IF($AC738=Sheet1!$B$3,'B. Expenditures'!U738,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I739)*K739, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E739/'A. Revenue'!$C$30), ('B. Expenditures'!$F739/'A. Revenue'!$D$30), ('B. Expenditures'!$G739/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E739/'A. Revenue'!$C$30), ('B. Expenditures'!$F739/'A. Revenue'!$D$30), ('B. Expenditures'!$G739/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E739/'A. Revenue'!$C$30), ('B. Expenditures'!$F739/'A. Revenue'!$D$30), ('B. Expenditures'!$G739/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E739/'A. Revenue'!$C$30), ('B. Expenditures'!$F739/'A. Revenue'!$D$30), ('B. Expenditures'!$G739/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E739/'A. Revenue'!$C$30), ('B. Expenditures'!$F739/'A. Revenue'!$D$30), ('B. Expenditures'!$G739/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC739=Sheet1!$B$2,'B. Expenditures'!K739,IF('B. Expenditures'!$AC739=Sheet1!$B$4,'B. Expenditures'!W739,IF($AC739=Sheet1!$B$3,'B. Expenditures'!Q739,\"\")))","v":""},{"$f":"IF($AC739=Sheet1!$B$2,'B. Expenditures'!L739,IF('B. Expenditures'!$AC739=Sheet1!$B$4,'B. Expenditures'!X739,IF($AC739=Sheet1!$B$3,'B. Expenditures'!R739,\"\")))","v":""},{"$f":"IF($AC739=Sheet1!$B$2,'B. Expenditures'!M739,IF('B. Expenditures'!$AC739=Sheet1!$B$4,'B. Expenditures'!Y739,IF($AC739=Sheet1!$B$3,'B. Expenditures'!S739,\"\")))","v":""},{"$f":"IF($AC739=Sheet1!$B$2,'B. Expenditures'!N739,IF('B. Expenditures'!$AC739=Sheet1!$B$4,'B. Expenditures'!Z739,IF($AC739=Sheet1!$B$3,'B. Expenditures'!T739,\"\")))","v":""},{"$f":"IF($AC739=Sheet1!$B$2,'B. Expenditures'!O739,IF('B. Expenditures'!$AC739=Sheet1!$B$4,'B. Expenditures'!AA739,IF($AC739=Sheet1!$B$3,'B. Expenditures'!U739,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I740)*K740, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E740/'A. Revenue'!$C$30), ('B. Expenditures'!$F740/'A. Revenue'!$D$30), ('B. Expenditures'!$G740/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E740/'A. Revenue'!$C$30), ('B. Expenditures'!$F740/'A. Revenue'!$D$30), ('B. Expenditures'!$G740/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E740/'A. Revenue'!$C$30), ('B. Expenditures'!$F740/'A. Revenue'!$D$30), ('B. Expenditures'!$G740/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E740/'A. Revenue'!$C$30), ('B. Expenditures'!$F740/'A. Revenue'!$D$30), ('B. Expenditures'!$G740/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E740/'A. Revenue'!$C$30), ('B. Expenditures'!$F740/'A. Revenue'!$D$30), ('B. Expenditures'!$G740/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC740=Sheet1!$B$2,'B. Expenditures'!K740,IF('B. Expenditures'!$AC740=Sheet1!$B$4,'B. Expenditures'!W740,IF($AC740=Sheet1!$B$3,'B. Expenditures'!Q740,\"\")))","v":""},{"$f":"IF($AC740=Sheet1!$B$2,'B. Expenditures'!L740,IF('B. Expenditures'!$AC740=Sheet1!$B$4,'B. Expenditures'!X740,IF($AC740=Sheet1!$B$3,'B. Expenditures'!R740,\"\")))","v":""},{"$f":"IF($AC740=Sheet1!$B$2,'B. Expenditures'!M740,IF('B. Expenditures'!$AC740=Sheet1!$B$4,'B. Expenditures'!Y740,IF($AC740=Sheet1!$B$3,'B. Expenditures'!S740,\"\")))","v":""},{"$f":"IF($AC740=Sheet1!$B$2,'B. Expenditures'!N740,IF('B. Expenditures'!$AC740=Sheet1!$B$4,'B. Expenditures'!Z740,IF($AC740=Sheet1!$B$3,'B. Expenditures'!T740,\"\")))","v":""},{"$f":"IF($AC740=Sheet1!$B$2,'B. Expenditures'!O740,IF('B. Expenditures'!$AC740=Sheet1!$B$4,'B. Expenditures'!AA740,IF($AC740=Sheet1!$B$3,'B. Expenditures'!U740,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I741)*K741, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E741/'A. Revenue'!$C$30), ('B. Expenditures'!$F741/'A. Revenue'!$D$30), ('B. Expenditures'!$G741/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E741/'A. Revenue'!$C$30), ('B. Expenditures'!$F741/'A. Revenue'!$D$30), ('B. Expenditures'!$G741/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E741/'A. Revenue'!$C$30), ('B. Expenditures'!$F741/'A. Revenue'!$D$30), ('B. Expenditures'!$G741/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E741/'A. Revenue'!$C$30), ('B. Expenditures'!$F741/'A. Revenue'!$D$30), ('B. Expenditures'!$G741/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E741/'A. Revenue'!$C$30), ('B. Expenditures'!$F741/'A. Revenue'!$D$30), ('B. Expenditures'!$G741/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC741=Sheet1!$B$2,'B. Expenditures'!K741,IF('B. Expenditures'!$AC741=Sheet1!$B$4,'B. Expenditures'!W741,IF($AC741=Sheet1!$B$3,'B. Expenditures'!Q741,\"\")))","v":""},{"$f":"IF($AC741=Sheet1!$B$2,'B. Expenditures'!L741,IF('B. Expenditures'!$AC741=Sheet1!$B$4,'B. Expenditures'!X741,IF($AC741=Sheet1!$B$3,'B. Expenditures'!R741,\"\")))","v":""},{"$f":"IF($AC741=Sheet1!$B$2,'B. Expenditures'!M741,IF('B. Expenditures'!$AC741=Sheet1!$B$4,'B. Expenditures'!Y741,IF($AC741=Sheet1!$B$3,'B. Expenditures'!S741,\"\")))","v":""},{"$f":"IF($AC741=Sheet1!$B$2,'B. Expenditures'!N741,IF('B. Expenditures'!$AC741=Sheet1!$B$4,'B. Expenditures'!Z741,IF($AC741=Sheet1!$B$3,'B. Expenditures'!T741,\"\")))","v":""},{"$f":"IF($AC741=Sheet1!$B$2,'B. Expenditures'!O741,IF('B. Expenditures'!$AC741=Sheet1!$B$4,'B. Expenditures'!AA741,IF($AC741=Sheet1!$B$3,'B. Expenditures'!U741,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I742)*K742, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E742/'A. Revenue'!$C$30), ('B. Expenditures'!$F742/'A. Revenue'!$D$30), ('B. Expenditures'!$G742/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E742/'A. Revenue'!$C$30), ('B. Expenditures'!$F742/'A. Revenue'!$D$30), ('B. Expenditures'!$G742/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E742/'A. Revenue'!$C$30), ('B. Expenditures'!$F742/'A. Revenue'!$D$30), ('B. Expenditures'!$G742/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E742/'A. Revenue'!$C$30), ('B. Expenditures'!$F742/'A. Revenue'!$D$30), ('B. Expenditures'!$G742/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E742/'A. Revenue'!$C$30), ('B. Expenditures'!$F742/'A. Revenue'!$D$30), ('B. Expenditures'!$G742/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC742=Sheet1!$B$2,'B. Expenditures'!K742,IF('B. Expenditures'!$AC742=Sheet1!$B$4,'B. Expenditures'!W742,IF($AC742=Sheet1!$B$3,'B. Expenditures'!Q742,\"\")))","v":""},{"$f":"IF($AC742=Sheet1!$B$2,'B. Expenditures'!L742,IF('B. Expenditures'!$AC742=Sheet1!$B$4,'B. Expenditures'!X742,IF($AC742=Sheet1!$B$3,'B. Expenditures'!R742,\"\")))","v":""},{"$f":"IF($AC742=Sheet1!$B$2,'B. Expenditures'!M742,IF('B. Expenditures'!$AC742=Sheet1!$B$4,'B. Expenditures'!Y742,IF($AC742=Sheet1!$B$3,'B. Expenditures'!S742,\"\")))","v":""},{"$f":"IF($AC742=Sheet1!$B$2,'B. Expenditures'!N742,IF('B. Expenditures'!$AC742=Sheet1!$B$4,'B. Expenditures'!Z742,IF($AC742=Sheet1!$B$3,'B. Expenditures'!T742,\"\")))","v":""},{"$f":"IF($AC742=Sheet1!$B$2,'B. Expenditures'!O742,IF('B. Expenditures'!$AC742=Sheet1!$B$4,'B. Expenditures'!AA742,IF($AC742=Sheet1!$B$3,'B. Expenditures'!U742,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I743)*K743, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E743/'A. Revenue'!$C$30), ('B. Expenditures'!$F743/'A. Revenue'!$D$30), ('B. Expenditures'!$G743/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E743/'A. Revenue'!$C$30), ('B. Expenditures'!$F743/'A. Revenue'!$D$30), ('B. Expenditures'!$G743/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E743/'A. Revenue'!$C$30), ('B. Expenditures'!$F743/'A. Revenue'!$D$30), ('B. Expenditures'!$G743/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E743/'A. Revenue'!$C$30), ('B. Expenditures'!$F743/'A. Revenue'!$D$30), ('B. Expenditures'!$G743/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E743/'A. Revenue'!$C$30), ('B. Expenditures'!$F743/'A. Revenue'!$D$30), ('B. Expenditures'!$G743/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC743=Sheet1!$B$2,'B. Expenditures'!K743,IF('B. Expenditures'!$AC743=Sheet1!$B$4,'B. Expenditures'!W743,IF($AC743=Sheet1!$B$3,'B. Expenditures'!Q743,\"\")))","v":""},{"$f":"IF($AC743=Sheet1!$B$2,'B. Expenditures'!L743,IF('B. Expenditures'!$AC743=Sheet1!$B$4,'B. Expenditures'!X743,IF($AC743=Sheet1!$B$3,'B. Expenditures'!R743,\"\")))","v":""},{"$f":"IF($AC743=Sheet1!$B$2,'B. Expenditures'!M743,IF('B. Expenditures'!$AC743=Sheet1!$B$4,'B. Expenditures'!Y743,IF($AC743=Sheet1!$B$3,'B. Expenditures'!S743,\"\")))","v":""},{"$f":"IF($AC743=Sheet1!$B$2,'B. Expenditures'!N743,IF('B. Expenditures'!$AC743=Sheet1!$B$4,'B. Expenditures'!Z743,IF($AC743=Sheet1!$B$3,'B. Expenditures'!T743,\"\")))","v":""},{"$f":"IF($AC743=Sheet1!$B$2,'B. Expenditures'!O743,IF('B. Expenditures'!$AC743=Sheet1!$B$4,'B. Expenditures'!AA743,IF($AC743=Sheet1!$B$3,'B. Expenditures'!U743,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I744)*K744, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E744/'A. Revenue'!$C$30), ('B. Expenditures'!$F744/'A. Revenue'!$D$30), ('B. Expenditures'!$G744/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E744/'A. Revenue'!$C$30), ('B. Expenditures'!$F744/'A. Revenue'!$D$30), ('B. Expenditures'!$G744/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E744/'A. Revenue'!$C$30), ('B. Expenditures'!$F744/'A. Revenue'!$D$30), ('B. Expenditures'!$G744/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E744/'A. Revenue'!$C$30), ('B. Expenditures'!$F744/'A. Revenue'!$D$30), ('B. Expenditures'!$G744/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E744/'A. Revenue'!$C$30), ('B. Expenditures'!$F744/'A. Revenue'!$D$30), ('B. Expenditures'!$G744/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC744=Sheet1!$B$2,'B. Expenditures'!K744,IF('B. Expenditures'!$AC744=Sheet1!$B$4,'B. Expenditures'!W744,IF($AC744=Sheet1!$B$3,'B. Expenditures'!Q744,\"\")))","v":""},{"$f":"IF($AC744=Sheet1!$B$2,'B. Expenditures'!L744,IF('B. Expenditures'!$AC744=Sheet1!$B$4,'B. Expenditures'!X744,IF($AC744=Sheet1!$B$3,'B. Expenditures'!R744,\"\")))","v":""},{"$f":"IF($AC744=Sheet1!$B$2,'B. Expenditures'!M744,IF('B. Expenditures'!$AC744=Sheet1!$B$4,'B. Expenditures'!Y744,IF($AC744=Sheet1!$B$3,'B. Expenditures'!S744,\"\")))","v":""},{"$f":"IF($AC744=Sheet1!$B$2,'B. Expenditures'!N744,IF('B. Expenditures'!$AC744=Sheet1!$B$4,'B. Expenditures'!Z744,IF($AC744=Sheet1!$B$3,'B. Expenditures'!T744,\"\")))","v":""},{"$f":"IF($AC744=Sheet1!$B$2,'B. Expenditures'!O744,IF('B. Expenditures'!$AC744=Sheet1!$B$4,'B. Expenditures'!AA744,IF($AC744=Sheet1!$B$3,'B. Expenditures'!U744,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I745)*K745, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E745/'A. Revenue'!$C$30), ('B. Expenditures'!$F745/'A. Revenue'!$D$30), ('B. Expenditures'!$G745/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E745/'A. Revenue'!$C$30), ('B. Expenditures'!$F745/'A. Revenue'!$D$30), ('B. Expenditures'!$G745/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E745/'A. Revenue'!$C$30), ('B. Expenditures'!$F745/'A. Revenue'!$D$30), ('B. Expenditures'!$G745/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E745/'A. Revenue'!$C$30), ('B. Expenditures'!$F745/'A. Revenue'!$D$30), ('B. Expenditures'!$G745/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E745/'A. Revenue'!$C$30), ('B. Expenditures'!$F745/'A. Revenue'!$D$30), ('B. Expenditures'!$G745/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC745=Sheet1!$B$2,'B. Expenditures'!K745,IF('B. Expenditures'!$AC745=Sheet1!$B$4,'B. Expenditures'!W745,IF($AC745=Sheet1!$B$3,'B. Expenditures'!Q745,\"\")))","v":""},{"$f":"IF($AC745=Sheet1!$B$2,'B. Expenditures'!L745,IF('B. Expenditures'!$AC745=Sheet1!$B$4,'B. Expenditures'!X745,IF($AC745=Sheet1!$B$3,'B. Expenditures'!R745,\"\")))","v":""},{"$f":"IF($AC745=Sheet1!$B$2,'B. Expenditures'!M745,IF('B. Expenditures'!$AC745=Sheet1!$B$4,'B. Expenditures'!Y745,IF($AC745=Sheet1!$B$3,'B. Expenditures'!S745,\"\")))","v":""},{"$f":"IF($AC745=Sheet1!$B$2,'B. Expenditures'!N745,IF('B. Expenditures'!$AC745=Sheet1!$B$4,'B. Expenditures'!Z745,IF($AC745=Sheet1!$B$3,'B. Expenditures'!T745,\"\")))","v":""},{"$f":"IF($AC745=Sheet1!$B$2,'B. Expenditures'!O745,IF('B. Expenditures'!$AC745=Sheet1!$B$4,'B. Expenditures'!AA745,IF($AC745=Sheet1!$B$3,'B. Expenditures'!U745,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I746)*K746, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E746/'A. Revenue'!$C$30), ('B. Expenditures'!$F746/'A. Revenue'!$D$30), ('B. Expenditures'!$G746/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E746/'A. Revenue'!$C$30), ('B. Expenditures'!$F746/'A. Revenue'!$D$30), ('B. Expenditures'!$G746/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E746/'A. Revenue'!$C$30), ('B. Expenditures'!$F746/'A. Revenue'!$D$30), ('B. Expenditures'!$G746/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E746/'A. Revenue'!$C$30), ('B. Expenditures'!$F746/'A. Revenue'!$D$30), ('B. Expenditures'!$G746/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E746/'A. Revenue'!$C$30), ('B. Expenditures'!$F746/'A. Revenue'!$D$30), ('B. Expenditures'!$G746/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC746=Sheet1!$B$2,'B. Expenditures'!K746,IF('B. Expenditures'!$AC746=Sheet1!$B$4,'B. Expenditures'!W746,IF($AC746=Sheet1!$B$3,'B. Expenditures'!Q746,\"\")))","v":""},{"$f":"IF($AC746=Sheet1!$B$2,'B. Expenditures'!L746,IF('B. Expenditures'!$AC746=Sheet1!$B$4,'B. Expenditures'!X746,IF($AC746=Sheet1!$B$3,'B. Expenditures'!R746,\"\")))","v":""},{"$f":"IF($AC746=Sheet1!$B$2,'B. Expenditures'!M746,IF('B. Expenditures'!$AC746=Sheet1!$B$4,'B. Expenditures'!Y746,IF($AC746=Sheet1!$B$3,'B. Expenditures'!S746,\"\")))","v":""},{"$f":"IF($AC746=Sheet1!$B$2,'B. Expenditures'!N746,IF('B. Expenditures'!$AC746=Sheet1!$B$4,'B. Expenditures'!Z746,IF($AC746=Sheet1!$B$3,'B. Expenditures'!T746,\"\")))","v":""},{"$f":"IF($AC746=Sheet1!$B$2,'B. Expenditures'!O746,IF('B. Expenditures'!$AC746=Sheet1!$B$4,'B. Expenditures'!AA746,IF($AC746=Sheet1!$B$3,'B. Expenditures'!U746,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I747)*K747, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E747/'A. Revenue'!$C$30), ('B. Expenditures'!$F747/'A. Revenue'!$D$30), ('B. Expenditures'!$G747/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E747/'A. Revenue'!$C$30), ('B. Expenditures'!$F747/'A. Revenue'!$D$30), ('B. Expenditures'!$G747/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E747/'A. Revenue'!$C$30), ('B. Expenditures'!$F747/'A. Revenue'!$D$30), ('B. Expenditures'!$G747/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E747/'A. Revenue'!$C$30), ('B. Expenditures'!$F747/'A. Revenue'!$D$30), ('B. Expenditures'!$G747/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E747/'A. Revenue'!$C$30), ('B. Expenditures'!$F747/'A. Revenue'!$D$30), ('B. Expenditures'!$G747/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC747=Sheet1!$B$2,'B. Expenditures'!K747,IF('B. Expenditures'!$AC747=Sheet1!$B$4,'B. Expenditures'!W747,IF($AC747=Sheet1!$B$3,'B. Expenditures'!Q747,\"\")))","v":""},{"$f":"IF($AC747=Sheet1!$B$2,'B. Expenditures'!L747,IF('B. Expenditures'!$AC747=Sheet1!$B$4,'B. Expenditures'!X747,IF($AC747=Sheet1!$B$3,'B. Expenditures'!R747,\"\")))","v":""},{"$f":"IF($AC747=Sheet1!$B$2,'B. Expenditures'!M747,IF('B. Expenditures'!$AC747=Sheet1!$B$4,'B. Expenditures'!Y747,IF($AC747=Sheet1!$B$3,'B. Expenditures'!S747,\"\")))","v":""},{"$f":"IF($AC747=Sheet1!$B$2,'B. Expenditures'!N747,IF('B. Expenditures'!$AC747=Sheet1!$B$4,'B. Expenditures'!Z747,IF($AC747=Sheet1!$B$3,'B. Expenditures'!T747,\"\")))","v":""},{"$f":"IF($AC747=Sheet1!$B$2,'B. Expenditures'!O747,IF('B. Expenditures'!$AC747=Sheet1!$B$4,'B. Expenditures'!AA747,IF($AC747=Sheet1!$B$3,'B. Expenditures'!U747,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I748)*K748, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E748/'A. Revenue'!$C$30), ('B. Expenditures'!$F748/'A. Revenue'!$D$30), ('B. Expenditures'!$G748/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E748/'A. Revenue'!$C$30), ('B. Expenditures'!$F748/'A. Revenue'!$D$30), ('B. Expenditures'!$G748/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E748/'A. Revenue'!$C$30), ('B. Expenditures'!$F748/'A. Revenue'!$D$30), ('B. Expenditures'!$G748/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E748/'A. Revenue'!$C$30), ('B. Expenditures'!$F748/'A. Revenue'!$D$30), ('B. Expenditures'!$G748/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E748/'A. Revenue'!$C$30), ('B. Expenditures'!$F748/'A. Revenue'!$D$30), ('B. Expenditures'!$G748/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC748=Sheet1!$B$2,'B. Expenditures'!K748,IF('B. Expenditures'!$AC748=Sheet1!$B$4,'B. Expenditures'!W748,IF($AC748=Sheet1!$B$3,'B. Expenditures'!Q748,\"\")))","v":""},{"$f":"IF($AC748=Sheet1!$B$2,'B. Expenditures'!L748,IF('B. Expenditures'!$AC748=Sheet1!$B$4,'B. Expenditures'!X748,IF($AC748=Sheet1!$B$3,'B. Expenditures'!R748,\"\")))","v":""},{"$f":"IF($AC748=Sheet1!$B$2,'B. Expenditures'!M748,IF('B. Expenditures'!$AC748=Sheet1!$B$4,'B. Expenditures'!Y748,IF($AC748=Sheet1!$B$3,'B. Expenditures'!S748,\"\")))","v":""},{"$f":"IF($AC748=Sheet1!$B$2,'B. Expenditures'!N748,IF('B. Expenditures'!$AC748=Sheet1!$B$4,'B. Expenditures'!Z748,IF($AC748=Sheet1!$B$3,'B. Expenditures'!T748,\"\")))","v":""},{"$f":"IF($AC748=Sheet1!$B$2,'B. Expenditures'!O748,IF('B. Expenditures'!$AC748=Sheet1!$B$4,'B. Expenditures'!AA748,IF($AC748=Sheet1!$B$3,'B. Expenditures'!U748,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I749)*K749, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E749/'A. Revenue'!$C$30), ('B. Expenditures'!$F749/'A. Revenue'!$D$30), ('B. Expenditures'!$G749/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E749/'A. Revenue'!$C$30), ('B. Expenditures'!$F749/'A. Revenue'!$D$30), ('B. Expenditures'!$G749/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E749/'A. Revenue'!$C$30), ('B. Expenditures'!$F749/'A. Revenue'!$D$30), ('B. Expenditures'!$G749/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E749/'A. Revenue'!$C$30), ('B. Expenditures'!$F749/'A. Revenue'!$D$30), ('B. Expenditures'!$G749/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E749/'A. Revenue'!$C$30), ('B. Expenditures'!$F749/'A. Revenue'!$D$30), ('B. Expenditures'!$G749/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC749=Sheet1!$B$2,'B. Expenditures'!K749,IF('B. Expenditures'!$AC749=Sheet1!$B$4,'B. Expenditures'!W749,IF($AC749=Sheet1!$B$3,'B. Expenditures'!Q749,\"\")))","v":""},{"$f":"IF($AC749=Sheet1!$B$2,'B. Expenditures'!L749,IF('B. Expenditures'!$AC749=Sheet1!$B$4,'B. Expenditures'!X749,IF($AC749=Sheet1!$B$3,'B. Expenditures'!R749,\"\")))","v":""},{"$f":"IF($AC749=Sheet1!$B$2,'B. Expenditures'!M749,IF('B. Expenditures'!$AC749=Sheet1!$B$4,'B. Expenditures'!Y749,IF($AC749=Sheet1!$B$3,'B. Expenditures'!S749,\"\")))","v":""},{"$f":"IF($AC749=Sheet1!$B$2,'B. Expenditures'!N749,IF('B. Expenditures'!$AC749=Sheet1!$B$4,'B. Expenditures'!Z749,IF($AC749=Sheet1!$B$3,'B. Expenditures'!T749,\"\")))","v":""},{"$f":"IF($AC749=Sheet1!$B$2,'B. Expenditures'!O749,IF('B. Expenditures'!$AC749=Sheet1!$B$4,'B. Expenditures'!AA749,IF($AC749=Sheet1!$B$3,'B. Expenditures'!U749,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I750)*K750, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E750/'A. Revenue'!$C$30), ('B. Expenditures'!$F750/'A. Revenue'!$D$30), ('B. Expenditures'!$G750/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E750/'A. Revenue'!$C$30), ('B. Expenditures'!$F750/'A. Revenue'!$D$30), ('B. Expenditures'!$G750/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E750/'A. Revenue'!$C$30), ('B. Expenditures'!$F750/'A. Revenue'!$D$30), ('B. Expenditures'!$G750/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E750/'A. Revenue'!$C$30), ('B. Expenditures'!$F750/'A. Revenue'!$D$30), ('B. Expenditures'!$G750/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E750/'A. Revenue'!$C$30), ('B. Expenditures'!$F750/'A. Revenue'!$D$30), ('B. Expenditures'!$G750/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC750=Sheet1!$B$2,'B. Expenditures'!K750,IF('B. Expenditures'!$AC750=Sheet1!$B$4,'B. Expenditures'!W750,IF($AC750=Sheet1!$B$3,'B. Expenditures'!Q750,\"\")))","v":""},{"$f":"IF($AC750=Sheet1!$B$2,'B. Expenditures'!L750,IF('B. Expenditures'!$AC750=Sheet1!$B$4,'B. Expenditures'!X750,IF($AC750=Sheet1!$B$3,'B. Expenditures'!R750,\"\")))","v":""},{"$f":"IF($AC750=Sheet1!$B$2,'B. Expenditures'!M750,IF('B. Expenditures'!$AC750=Sheet1!$B$4,'B. Expenditures'!Y750,IF($AC750=Sheet1!$B$3,'B. Expenditures'!S750,\"\")))","v":""},{"$f":"IF($AC750=Sheet1!$B$2,'B. Expenditures'!N750,IF('B. Expenditures'!$AC750=Sheet1!$B$4,'B. Expenditures'!Z750,IF($AC750=Sheet1!$B$3,'B. Expenditures'!T750,\"\")))","v":""},{"$f":"IF($AC750=Sheet1!$B$2,'B. Expenditures'!O750,IF('B. Expenditures'!$AC750=Sheet1!$B$4,'B. Expenditures'!AA750,IF($AC750=Sheet1!$B$3,'B. Expenditures'!U750,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I751)*K751, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E751/'A. Revenue'!$C$30), ('B. Expenditures'!$F751/'A. Revenue'!$D$30), ('B. Expenditures'!$G751/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E751/'A. Revenue'!$C$30), ('B. Expenditures'!$F751/'A. Revenue'!$D$30), ('B. Expenditures'!$G751/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E751/'A. Revenue'!$C$30), ('B. Expenditures'!$F751/'A. Revenue'!$D$30), ('B. Expenditures'!$G751/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E751/'A. Revenue'!$C$30), ('B. Expenditures'!$F751/'A. Revenue'!$D$30), ('B. Expenditures'!$G751/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E751/'A. Revenue'!$C$30), ('B. Expenditures'!$F751/'A. Revenue'!$D$30), ('B. Expenditures'!$G751/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC751=Sheet1!$B$2,'B. Expenditures'!K751,IF('B. Expenditures'!$AC751=Sheet1!$B$4,'B. Expenditures'!W751,IF($AC751=Sheet1!$B$3,'B. Expenditures'!Q751,\"\")))","v":""},{"$f":"IF($AC751=Sheet1!$B$2,'B. Expenditures'!L751,IF('B. Expenditures'!$AC751=Sheet1!$B$4,'B. Expenditures'!X751,IF($AC751=Sheet1!$B$3,'B. Expenditures'!R751,\"\")))","v":""},{"$f":"IF($AC751=Sheet1!$B$2,'B. Expenditures'!M751,IF('B. Expenditures'!$AC751=Sheet1!$B$4,'B. Expenditures'!Y751,IF($AC751=Sheet1!$B$3,'B. Expenditures'!S751,\"\")))","v":""},{"$f":"IF($AC751=Sheet1!$B$2,'B. Expenditures'!N751,IF('B. Expenditures'!$AC751=Sheet1!$B$4,'B. Expenditures'!Z751,IF($AC751=Sheet1!$B$3,'B. Expenditures'!T751,\"\")))","v":""},{"$f":"IF($AC751=Sheet1!$B$2,'B. Expenditures'!O751,IF('B. Expenditures'!$AC751=Sheet1!$B$4,'B. Expenditures'!AA751,IF($AC751=Sheet1!$B$3,'B. Expenditures'!U751,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I752)*K752, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E752/'A. Revenue'!$C$30), ('B. Expenditures'!$F752/'A. Revenue'!$D$30), ('B. Expenditures'!$G752/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E752/'A. Revenue'!$C$30), ('B. Expenditures'!$F752/'A. Revenue'!$D$30), ('B. Expenditures'!$G752/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E752/'A. Revenue'!$C$30), ('B. Expenditures'!$F752/'A. Revenue'!$D$30), ('B. Expenditures'!$G752/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E752/'A. Revenue'!$C$30), ('B. Expenditures'!$F752/'A. Revenue'!$D$30), ('B. Expenditures'!$G752/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E752/'A. Revenue'!$C$30), ('B. Expenditures'!$F752/'A. Revenue'!$D$30), ('B. Expenditures'!$G752/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC752=Sheet1!$B$2,'B. Expenditures'!K752,IF('B. Expenditures'!$AC752=Sheet1!$B$4,'B. Expenditures'!W752,IF($AC752=Sheet1!$B$3,'B. Expenditures'!Q752,\"\")))","v":""},{"$f":"IF($AC752=Sheet1!$B$2,'B. Expenditures'!L752,IF('B. Expenditures'!$AC752=Sheet1!$B$4,'B. Expenditures'!X752,IF($AC752=Sheet1!$B$3,'B. Expenditures'!R752,\"\")))","v":""},{"$f":"IF($AC752=Sheet1!$B$2,'B. Expenditures'!M752,IF('B. Expenditures'!$AC752=Sheet1!$B$4,'B. Expenditures'!Y752,IF($AC752=Sheet1!$B$3,'B. Expenditures'!S752,\"\")))","v":""},{"$f":"IF($AC752=Sheet1!$B$2,'B. Expenditures'!N752,IF('B. Expenditures'!$AC752=Sheet1!$B$4,'B. Expenditures'!Z752,IF($AC752=Sheet1!$B$3,'B. Expenditures'!T752,\"\")))","v":""},{"$f":"IF($AC752=Sheet1!$B$2,'B. Expenditures'!O752,IF('B. Expenditures'!$AC752=Sheet1!$B$4,'B. Expenditures'!AA752,IF($AC752=Sheet1!$B$3,'B. Expenditures'!U752,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I753)*K753, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E753/'A. Revenue'!$C$30), ('B. Expenditures'!$F753/'A. Revenue'!$D$30), ('B. Expenditures'!$G753/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E753/'A. Revenue'!$C$30), ('B. Expenditures'!$F753/'A. Revenue'!$D$30), ('B. Expenditures'!$G753/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E753/'A. Revenue'!$C$30), ('B. Expenditures'!$F753/'A. Revenue'!$D$30), ('B. Expenditures'!$G753/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E753/'A. Revenue'!$C$30), ('B. Expenditures'!$F753/'A. Revenue'!$D$30), ('B. Expenditures'!$G753/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E753/'A. Revenue'!$C$30), ('B. Expenditures'!$F753/'A. Revenue'!$D$30), ('B. Expenditures'!$G753/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC753=Sheet1!$B$2,'B. Expenditures'!K753,IF('B. Expenditures'!$AC753=Sheet1!$B$4,'B. Expenditures'!W753,IF($AC753=Sheet1!$B$3,'B. Expenditures'!Q753,\"\")))","v":""},{"$f":"IF($AC753=Sheet1!$B$2,'B. Expenditures'!L753,IF('B. Expenditures'!$AC753=Sheet1!$B$4,'B. Expenditures'!X753,IF($AC753=Sheet1!$B$3,'B. Expenditures'!R753,\"\")))","v":""},{"$f":"IF($AC753=Sheet1!$B$2,'B. Expenditures'!M753,IF('B. Expenditures'!$AC753=Sheet1!$B$4,'B. Expenditures'!Y753,IF($AC753=Sheet1!$B$3,'B. Expenditures'!S753,\"\")))","v":""},{"$f":"IF($AC753=Sheet1!$B$2,'B. Expenditures'!N753,IF('B. Expenditures'!$AC753=Sheet1!$B$4,'B. Expenditures'!Z753,IF($AC753=Sheet1!$B$3,'B. Expenditures'!T753,\"\")))","v":""},{"$f":"IF($AC753=Sheet1!$B$2,'B. Expenditures'!O753,IF('B. Expenditures'!$AC753=Sheet1!$B$4,'B. Expenditures'!AA753,IF($AC753=Sheet1!$B$3,'B. Expenditures'!U753,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I754)*K754, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E754/'A. Revenue'!$C$30), ('B. Expenditures'!$F754/'A. Revenue'!$D$30), ('B. Expenditures'!$G754/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E754/'A. Revenue'!$C$30), ('B. Expenditures'!$F754/'A. Revenue'!$D$30), ('B. Expenditures'!$G754/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E754/'A. Revenue'!$C$30), ('B. Expenditures'!$F754/'A. Revenue'!$D$30), ('B. Expenditures'!$G754/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E754/'A. Revenue'!$C$30), ('B. Expenditures'!$F754/'A. Revenue'!$D$30), ('B. Expenditures'!$G754/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E754/'A. Revenue'!$C$30), ('B. Expenditures'!$F754/'A. Revenue'!$D$30), ('B. Expenditures'!$G754/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC754=Sheet1!$B$2,'B. Expenditures'!K754,IF('B. Expenditures'!$AC754=Sheet1!$B$4,'B. Expenditures'!W754,IF($AC754=Sheet1!$B$3,'B. Expenditures'!Q754,\"\")))","v":""},{"$f":"IF($AC754=Sheet1!$B$2,'B. Expenditures'!L754,IF('B. Expenditures'!$AC754=Sheet1!$B$4,'B. Expenditures'!X754,IF($AC754=Sheet1!$B$3,'B. Expenditures'!R754,\"\")))","v":""},{"$f":"IF($AC754=Sheet1!$B$2,'B. Expenditures'!M754,IF('B. Expenditures'!$AC754=Sheet1!$B$4,'B. Expenditures'!Y754,IF($AC754=Sheet1!$B$3,'B. Expenditures'!S754,\"\")))","v":""},{"$f":"IF($AC754=Sheet1!$B$2,'B. Expenditures'!N754,IF('B. Expenditures'!$AC754=Sheet1!$B$4,'B. Expenditures'!Z754,IF($AC754=Sheet1!$B$3,'B. Expenditures'!T754,\"\")))","v":""},{"$f":"IF($AC754=Sheet1!$B$2,'B. Expenditures'!O754,IF('B. Expenditures'!$AC754=Sheet1!$B$4,'B. Expenditures'!AA754,IF($AC754=Sheet1!$B$3,'B. Expenditures'!U754,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I755)*K755, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E755/'A. Revenue'!$C$30), ('B. Expenditures'!$F755/'A. Revenue'!$D$30), ('B. Expenditures'!$G755/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E755/'A. Revenue'!$C$30), ('B. Expenditures'!$F755/'A. Revenue'!$D$30), ('B. Expenditures'!$G755/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E755/'A. Revenue'!$C$30), ('B. Expenditures'!$F755/'A. Revenue'!$D$30), ('B. Expenditures'!$G755/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E755/'A. Revenue'!$C$30), ('B. Expenditures'!$F755/'A. Revenue'!$D$30), ('B. Expenditures'!$G755/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E755/'A. Revenue'!$C$30), ('B. Expenditures'!$F755/'A. Revenue'!$D$30), ('B. Expenditures'!$G755/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC755=Sheet1!$B$2,'B. Expenditures'!K755,IF('B. Expenditures'!$AC755=Sheet1!$B$4,'B. Expenditures'!W755,IF($AC755=Sheet1!$B$3,'B. Expenditures'!Q755,\"\")))","v":""},{"$f":"IF($AC755=Sheet1!$B$2,'B. Expenditures'!L755,IF('B. Expenditures'!$AC755=Sheet1!$B$4,'B. Expenditures'!X755,IF($AC755=Sheet1!$B$3,'B. Expenditures'!R755,\"\")))","v":""},{"$f":"IF($AC755=Sheet1!$B$2,'B. Expenditures'!M755,IF('B. Expenditures'!$AC755=Sheet1!$B$4,'B. Expenditures'!Y755,IF($AC755=Sheet1!$B$3,'B. Expenditures'!S755,\"\")))","v":""},{"$f":"IF($AC755=Sheet1!$B$2,'B. Expenditures'!N755,IF('B. Expenditures'!$AC755=Sheet1!$B$4,'B. Expenditures'!Z755,IF($AC755=Sheet1!$B$3,'B. Expenditures'!T755,\"\")))","v":""},{"$f":"IF($AC755=Sheet1!$B$2,'B. Expenditures'!O755,IF('B. Expenditures'!$AC755=Sheet1!$B$4,'B. Expenditures'!AA755,IF($AC755=Sheet1!$B$3,'B. Expenditures'!U755,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I756)*K756, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E756/'A. Revenue'!$C$30), ('B. Expenditures'!$F756/'A. Revenue'!$D$30), ('B. Expenditures'!$G756/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E756/'A. Revenue'!$C$30), ('B. Expenditures'!$F756/'A. Revenue'!$D$30), ('B. Expenditures'!$G756/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E756/'A. Revenue'!$C$30), ('B. Expenditures'!$F756/'A. Revenue'!$D$30), ('B. Expenditures'!$G756/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E756/'A. Revenue'!$C$30), ('B. Expenditures'!$F756/'A. Revenue'!$D$30), ('B. Expenditures'!$G756/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E756/'A. Revenue'!$C$30), ('B. Expenditures'!$F756/'A. Revenue'!$D$30), ('B. Expenditures'!$G756/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC756=Sheet1!$B$2,'B. Expenditures'!K756,IF('B. Expenditures'!$AC756=Sheet1!$B$4,'B. Expenditures'!W756,IF($AC756=Sheet1!$B$3,'B. Expenditures'!Q756,\"\")))","v":""},{"$f":"IF($AC756=Sheet1!$B$2,'B. Expenditures'!L756,IF('B. Expenditures'!$AC756=Sheet1!$B$4,'B. Expenditures'!X756,IF($AC756=Sheet1!$B$3,'B. Expenditures'!R756,\"\")))","v":""},{"$f":"IF($AC756=Sheet1!$B$2,'B. Expenditures'!M756,IF('B. Expenditures'!$AC756=Sheet1!$B$4,'B. Expenditures'!Y756,IF($AC756=Sheet1!$B$3,'B. Expenditures'!S756,\"\")))","v":""},{"$f":"IF($AC756=Sheet1!$B$2,'B. Expenditures'!N756,IF('B. Expenditures'!$AC756=Sheet1!$B$4,'B. Expenditures'!Z756,IF($AC756=Sheet1!$B$3,'B. Expenditures'!T756,\"\")))","v":""},{"$f":"IF($AC756=Sheet1!$B$2,'B. Expenditures'!O756,IF('B. Expenditures'!$AC756=Sheet1!$B$4,'B. Expenditures'!AA756,IF($AC756=Sheet1!$B$3,'B. Expenditures'!U756,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I757)*K757, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E757/'A. Revenue'!$C$30), ('B. Expenditures'!$F757/'A. Revenue'!$D$30), ('B. Expenditures'!$G757/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E757/'A. Revenue'!$C$30), ('B. Expenditures'!$F757/'A. Revenue'!$D$30), ('B. Expenditures'!$G757/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E757/'A. Revenue'!$C$30), ('B. Expenditures'!$F757/'A. Revenue'!$D$30), ('B. Expenditures'!$G757/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E757/'A. Revenue'!$C$30), ('B. Expenditures'!$F757/'A. Revenue'!$D$30), ('B. Expenditures'!$G757/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E757/'A. Revenue'!$C$30), ('B. Expenditures'!$F757/'A. Revenue'!$D$30), ('B. Expenditures'!$G757/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC757=Sheet1!$B$2,'B. Expenditures'!K757,IF('B. Expenditures'!$AC757=Sheet1!$B$4,'B. Expenditures'!W757,IF($AC757=Sheet1!$B$3,'B. Expenditures'!Q757,\"\")))","v":""},{"$f":"IF($AC757=Sheet1!$B$2,'B. Expenditures'!L757,IF('B. Expenditures'!$AC757=Sheet1!$B$4,'B. Expenditures'!X757,IF($AC757=Sheet1!$B$3,'B. Expenditures'!R757,\"\")))","v":""},{"$f":"IF($AC757=Sheet1!$B$2,'B. Expenditures'!M757,IF('B. Expenditures'!$AC757=Sheet1!$B$4,'B. Expenditures'!Y757,IF($AC757=Sheet1!$B$3,'B. Expenditures'!S757,\"\")))","v":""},{"$f":"IF($AC757=Sheet1!$B$2,'B. Expenditures'!N757,IF('B. Expenditures'!$AC757=Sheet1!$B$4,'B. Expenditures'!Z757,IF($AC757=Sheet1!$B$3,'B. Expenditures'!T757,\"\")))","v":""},{"$f":"IF($AC757=Sheet1!$B$2,'B. Expenditures'!O757,IF('B. Expenditures'!$AC757=Sheet1!$B$4,'B. Expenditures'!AA757,IF($AC757=Sheet1!$B$3,'B. Expenditures'!U757,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I758)*K758, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E758/'A. Revenue'!$C$30), ('B. Expenditures'!$F758/'A. Revenue'!$D$30), ('B. Expenditures'!$G758/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E758/'A. Revenue'!$C$30), ('B. Expenditures'!$F758/'A. Revenue'!$D$30), ('B. Expenditures'!$G758/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E758/'A. Revenue'!$C$30), ('B. Expenditures'!$F758/'A. Revenue'!$D$30), ('B. Expenditures'!$G758/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E758/'A. Revenue'!$C$30), ('B. Expenditures'!$F758/'A. Revenue'!$D$30), ('B. Expenditures'!$G758/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E758/'A. Revenue'!$C$30), ('B. Expenditures'!$F758/'A. Revenue'!$D$30), ('B. Expenditures'!$G758/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC758=Sheet1!$B$2,'B. Expenditures'!K758,IF('B. Expenditures'!$AC758=Sheet1!$B$4,'B. Expenditures'!W758,IF($AC758=Sheet1!$B$3,'B. Expenditures'!Q758,\"\")))","v":""},{"$f":"IF($AC758=Sheet1!$B$2,'B. Expenditures'!L758,IF('B. Expenditures'!$AC758=Sheet1!$B$4,'B. Expenditures'!X758,IF($AC758=Sheet1!$B$3,'B. Expenditures'!R758,\"\")))","v":""},{"$f":"IF($AC758=Sheet1!$B$2,'B. Expenditures'!M758,IF('B. Expenditures'!$AC758=Sheet1!$B$4,'B. Expenditures'!Y758,IF($AC758=Sheet1!$B$3,'B. Expenditures'!S758,\"\")))","v":""},{"$f":"IF($AC758=Sheet1!$B$2,'B. Expenditures'!N758,IF('B. Expenditures'!$AC758=Sheet1!$B$4,'B. Expenditures'!Z758,IF($AC758=Sheet1!$B$3,'B. Expenditures'!T758,\"\")))","v":""},{"$f":"IF($AC758=Sheet1!$B$2,'B. Expenditures'!O758,IF('B. Expenditures'!$AC758=Sheet1!$B$4,'B. Expenditures'!AA758,IF($AC758=Sheet1!$B$3,'B. Expenditures'!U758,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I759)*K759, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E759/'A. Revenue'!$C$30), ('B. Expenditures'!$F759/'A. Revenue'!$D$30), ('B. Expenditures'!$G759/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E759/'A. Revenue'!$C$30), ('B. Expenditures'!$F759/'A. Revenue'!$D$30), ('B. Expenditures'!$G759/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E759/'A. Revenue'!$C$30), ('B. Expenditures'!$F759/'A. Revenue'!$D$30), ('B. Expenditures'!$G759/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E759/'A. Revenue'!$C$30), ('B. Expenditures'!$F759/'A. Revenue'!$D$30), ('B. Expenditures'!$G759/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E759/'A. Revenue'!$C$30), ('B. Expenditures'!$F759/'A. Revenue'!$D$30), ('B. Expenditures'!$G759/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC759=Sheet1!$B$2,'B. Expenditures'!K759,IF('B. Expenditures'!$AC759=Sheet1!$B$4,'B. Expenditures'!W759,IF($AC759=Sheet1!$B$3,'B. Expenditures'!Q759,\"\")))","v":""},{"$f":"IF($AC759=Sheet1!$B$2,'B. Expenditures'!L759,IF('B. Expenditures'!$AC759=Sheet1!$B$4,'B. Expenditures'!X759,IF($AC759=Sheet1!$B$3,'B. Expenditures'!R759,\"\")))","v":""},{"$f":"IF($AC759=Sheet1!$B$2,'B. Expenditures'!M759,IF('B. Expenditures'!$AC759=Sheet1!$B$4,'B. Expenditures'!Y759,IF($AC759=Sheet1!$B$3,'B. Expenditures'!S759,\"\")))","v":""},{"$f":"IF($AC759=Sheet1!$B$2,'B. Expenditures'!N759,IF('B. Expenditures'!$AC759=Sheet1!$B$4,'B. Expenditures'!Z759,IF($AC759=Sheet1!$B$3,'B. Expenditures'!T759,\"\")))","v":""},{"$f":"IF($AC759=Sheet1!$B$2,'B. Expenditures'!O759,IF('B. Expenditures'!$AC759=Sheet1!$B$4,'B. Expenditures'!AA759,IF($AC759=Sheet1!$B$3,'B. Expenditures'!U759,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I760)*K760, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E760/'A. Revenue'!$C$30), ('B. Expenditures'!$F760/'A. Revenue'!$D$30), ('B. Expenditures'!$G760/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E760/'A. Revenue'!$C$30), ('B. Expenditures'!$F760/'A. Revenue'!$D$30), ('B. Expenditures'!$G760/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E760/'A. Revenue'!$C$30), ('B. Expenditures'!$F760/'A. Revenue'!$D$30), ('B. Expenditures'!$G760/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E760/'A. Revenue'!$C$30), ('B. Expenditures'!$F760/'A. Revenue'!$D$30), ('B. Expenditures'!$G760/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E760/'A. Revenue'!$C$30), ('B. Expenditures'!$F760/'A. Revenue'!$D$30), ('B. Expenditures'!$G760/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC760=Sheet1!$B$2,'B. Expenditures'!K760,IF('B. Expenditures'!$AC760=Sheet1!$B$4,'B. Expenditures'!W760,IF($AC760=Sheet1!$B$3,'B. Expenditures'!Q760,\"\")))","v":""},{"$f":"IF($AC760=Sheet1!$B$2,'B. Expenditures'!L760,IF('B. Expenditures'!$AC760=Sheet1!$B$4,'B. Expenditures'!X760,IF($AC760=Sheet1!$B$3,'B. Expenditures'!R760,\"\")))","v":""},{"$f":"IF($AC760=Sheet1!$B$2,'B. Expenditures'!M760,IF('B. Expenditures'!$AC760=Sheet1!$B$4,'B. Expenditures'!Y760,IF($AC760=Sheet1!$B$3,'B. Expenditures'!S760,\"\")))","v":""},{"$f":"IF($AC760=Sheet1!$B$2,'B. Expenditures'!N760,IF('B. Expenditures'!$AC760=Sheet1!$B$4,'B. Expenditures'!Z760,IF($AC760=Sheet1!$B$3,'B. Expenditures'!T760,\"\")))","v":""},{"$f":"IF($AC760=Sheet1!$B$2,'B. Expenditures'!O760,IF('B. Expenditures'!$AC760=Sheet1!$B$4,'B. Expenditures'!AA760,IF($AC760=Sheet1!$B$3,'B. Expenditures'!U760,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I761)*K761, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E761/'A. Revenue'!$C$30), ('B. Expenditures'!$F761/'A. Revenue'!$D$30), ('B. Expenditures'!$G761/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E761/'A. Revenue'!$C$30), ('B. Expenditures'!$F761/'A. Revenue'!$D$30), ('B. Expenditures'!$G761/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E761/'A. Revenue'!$C$30), ('B. Expenditures'!$F761/'A. Revenue'!$D$30), ('B. Expenditures'!$G761/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E761/'A. Revenue'!$C$30), ('B. Expenditures'!$F761/'A. Revenue'!$D$30), ('B. Expenditures'!$G761/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E761/'A. Revenue'!$C$30), ('B. Expenditures'!$F761/'A. Revenue'!$D$30), ('B. Expenditures'!$G761/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC761=Sheet1!$B$2,'B. Expenditures'!K761,IF('B. Expenditures'!$AC761=Sheet1!$B$4,'B. Expenditures'!W761,IF($AC761=Sheet1!$B$3,'B. Expenditures'!Q761,\"\")))","v":""},{"$f":"IF($AC761=Sheet1!$B$2,'B. Expenditures'!L761,IF('B. Expenditures'!$AC761=Sheet1!$B$4,'B. Expenditures'!X761,IF($AC761=Sheet1!$B$3,'B. Expenditures'!R761,\"\")))","v":""},{"$f":"IF($AC761=Sheet1!$B$2,'B. Expenditures'!M761,IF('B. Expenditures'!$AC761=Sheet1!$B$4,'B. Expenditures'!Y761,IF($AC761=Sheet1!$B$3,'B. Expenditures'!S761,\"\")))","v":""},{"$f":"IF($AC761=Sheet1!$B$2,'B. Expenditures'!N761,IF('B. Expenditures'!$AC761=Sheet1!$B$4,'B. Expenditures'!Z761,IF($AC761=Sheet1!$B$3,'B. Expenditures'!T761,\"\")))","v":""},{"$f":"IF($AC761=Sheet1!$B$2,'B. Expenditures'!O761,IF('B. Expenditures'!$AC761=Sheet1!$B$4,'B. Expenditures'!AA761,IF($AC761=Sheet1!$B$3,'B. Expenditures'!U761,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I762)*K762, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E762/'A. Revenue'!$C$30), ('B. Expenditures'!$F762/'A. Revenue'!$D$30), ('B. Expenditures'!$G762/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E762/'A. Revenue'!$C$30), ('B. Expenditures'!$F762/'A. Revenue'!$D$30), ('B. Expenditures'!$G762/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E762/'A. Revenue'!$C$30), ('B. Expenditures'!$F762/'A. Revenue'!$D$30), ('B. Expenditures'!$G762/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E762/'A. Revenue'!$C$30), ('B. Expenditures'!$F762/'A. Revenue'!$D$30), ('B. Expenditures'!$G762/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E762/'A. Revenue'!$C$30), ('B. Expenditures'!$F762/'A. Revenue'!$D$30), ('B. Expenditures'!$G762/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC762=Sheet1!$B$2,'B. Expenditures'!K762,IF('B. Expenditures'!$AC762=Sheet1!$B$4,'B. Expenditures'!W762,IF($AC762=Sheet1!$B$3,'B. Expenditures'!Q762,\"\")))","v":""},{"$f":"IF($AC762=Sheet1!$B$2,'B. Expenditures'!L762,IF('B. Expenditures'!$AC762=Sheet1!$B$4,'B. Expenditures'!X762,IF($AC762=Sheet1!$B$3,'B. Expenditures'!R762,\"\")))","v":""},{"$f":"IF($AC762=Sheet1!$B$2,'B. Expenditures'!M762,IF('B. Expenditures'!$AC762=Sheet1!$B$4,'B. Expenditures'!Y762,IF($AC762=Sheet1!$B$3,'B. Expenditures'!S762,\"\")))","v":""},{"$f":"IF($AC762=Sheet1!$B$2,'B. Expenditures'!N762,IF('B. Expenditures'!$AC762=Sheet1!$B$4,'B. Expenditures'!Z762,IF($AC762=Sheet1!$B$3,'B. Expenditures'!T762,\"\")))","v":""},{"$f":"IF($AC762=Sheet1!$B$2,'B. Expenditures'!O762,IF('B. Expenditures'!$AC762=Sheet1!$B$4,'B. Expenditures'!AA762,IF($AC762=Sheet1!$B$3,'B. Expenditures'!U762,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I763)*K763, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E763/'A. Revenue'!$C$30), ('B. Expenditures'!$F763/'A. Revenue'!$D$30), ('B. Expenditures'!$G763/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E763/'A. Revenue'!$C$30), ('B. Expenditures'!$F763/'A. Revenue'!$D$30), ('B. Expenditures'!$G763/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E763/'A. Revenue'!$C$30), ('B. Expenditures'!$F763/'A. Revenue'!$D$30), ('B. Expenditures'!$G763/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E763/'A. Revenue'!$C$30), ('B. Expenditures'!$F763/'A. Revenue'!$D$30), ('B. Expenditures'!$G763/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E763/'A. Revenue'!$C$30), ('B. Expenditures'!$F763/'A. Revenue'!$D$30), ('B. Expenditures'!$G763/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC763=Sheet1!$B$2,'B. Expenditures'!K763,IF('B. Expenditures'!$AC763=Sheet1!$B$4,'B. Expenditures'!W763,IF($AC763=Sheet1!$B$3,'B. Expenditures'!Q763,\"\")))","v":""},{"$f":"IF($AC763=Sheet1!$B$2,'B. Expenditures'!L763,IF('B. Expenditures'!$AC763=Sheet1!$B$4,'B. Expenditures'!X763,IF($AC763=Sheet1!$B$3,'B. Expenditures'!R763,\"\")))","v":""},{"$f":"IF($AC763=Sheet1!$B$2,'B. Expenditures'!M763,IF('B. Expenditures'!$AC763=Sheet1!$B$4,'B. Expenditures'!Y763,IF($AC763=Sheet1!$B$3,'B. Expenditures'!S763,\"\")))","v":""},{"$f":"IF($AC763=Sheet1!$B$2,'B. Expenditures'!N763,IF('B. Expenditures'!$AC763=Sheet1!$B$4,'B. Expenditures'!Z763,IF($AC763=Sheet1!$B$3,'B. Expenditures'!T763,\"\")))","v":""},{"$f":"IF($AC763=Sheet1!$B$2,'B. Expenditures'!O763,IF('B. Expenditures'!$AC763=Sheet1!$B$4,'B. Expenditures'!AA763,IF($AC763=Sheet1!$B$3,'B. Expenditures'!U763,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I764)*K764, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E764/'A. Revenue'!$C$30), ('B. Expenditures'!$F764/'A. Revenue'!$D$30), ('B. Expenditures'!$G764/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E764/'A. Revenue'!$C$30), ('B. Expenditures'!$F764/'A. Revenue'!$D$30), ('B. Expenditures'!$G764/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E764/'A. Revenue'!$C$30), ('B. Expenditures'!$F764/'A. Revenue'!$D$30), ('B. Expenditures'!$G764/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E764/'A. Revenue'!$C$30), ('B. Expenditures'!$F764/'A. Revenue'!$D$30), ('B. Expenditures'!$G764/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E764/'A. Revenue'!$C$30), ('B. Expenditures'!$F764/'A. Revenue'!$D$30), ('B. Expenditures'!$G764/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC764=Sheet1!$B$2,'B. Expenditures'!K764,IF('B. Expenditures'!$AC764=Sheet1!$B$4,'B. Expenditures'!W764,IF($AC764=Sheet1!$B$3,'B. Expenditures'!Q764,\"\")))","v":""},{"$f":"IF($AC764=Sheet1!$B$2,'B. Expenditures'!L764,IF('B. Expenditures'!$AC764=Sheet1!$B$4,'B. Expenditures'!X764,IF($AC764=Sheet1!$B$3,'B. Expenditures'!R764,\"\")))","v":""},{"$f":"IF($AC764=Sheet1!$B$2,'B. Expenditures'!M764,IF('B. Expenditures'!$AC764=Sheet1!$B$4,'B. Expenditures'!Y764,IF($AC764=Sheet1!$B$3,'B. Expenditures'!S764,\"\")))","v":""},{"$f":"IF($AC764=Sheet1!$B$2,'B. Expenditures'!N764,IF('B. Expenditures'!$AC764=Sheet1!$B$4,'B. Expenditures'!Z764,IF($AC764=Sheet1!$B$3,'B. Expenditures'!T764,\"\")))","v":""},{"$f":"IF($AC764=Sheet1!$B$2,'B. Expenditures'!O764,IF('B. Expenditures'!$AC764=Sheet1!$B$4,'B. Expenditures'!AA764,IF($AC764=Sheet1!$B$3,'B. Expenditures'!U764,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I765)*K765, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E765/'A. Revenue'!$C$30), ('B. Expenditures'!$F765/'A. Revenue'!$D$30), ('B. Expenditures'!$G765/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E765/'A. Revenue'!$C$30), ('B. Expenditures'!$F765/'A. Revenue'!$D$30), ('B. Expenditures'!$G765/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E765/'A. Revenue'!$C$30), ('B. Expenditures'!$F765/'A. Revenue'!$D$30), ('B. Expenditures'!$G765/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E765/'A. Revenue'!$C$30), ('B. Expenditures'!$F765/'A. Revenue'!$D$30), ('B. Expenditures'!$G765/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E765/'A. Revenue'!$C$30), ('B. Expenditures'!$F765/'A. Revenue'!$D$30), ('B. Expenditures'!$G765/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC765=Sheet1!$B$2,'B. Expenditures'!K765,IF('B. Expenditures'!$AC765=Sheet1!$B$4,'B. Expenditures'!W765,IF($AC765=Sheet1!$B$3,'B. Expenditures'!Q765,\"\")))","v":""},{"$f":"IF($AC765=Sheet1!$B$2,'B. Expenditures'!L765,IF('B. Expenditures'!$AC765=Sheet1!$B$4,'B. Expenditures'!X765,IF($AC765=Sheet1!$B$3,'B. Expenditures'!R765,\"\")))","v":""},{"$f":"IF($AC765=Sheet1!$B$2,'B. Expenditures'!M765,IF('B. Expenditures'!$AC765=Sheet1!$B$4,'B. Expenditures'!Y765,IF($AC765=Sheet1!$B$3,'B. Expenditures'!S765,\"\")))","v":""},{"$f":"IF($AC765=Sheet1!$B$2,'B. Expenditures'!N765,IF('B. Expenditures'!$AC765=Sheet1!$B$4,'B. Expenditures'!Z765,IF($AC765=Sheet1!$B$3,'B. Expenditures'!T765,\"\")))","v":""},{"$f":"IF($AC765=Sheet1!$B$2,'B. Expenditures'!O765,IF('B. Expenditures'!$AC765=Sheet1!$B$4,'B. Expenditures'!AA765,IF($AC765=Sheet1!$B$3,'B. Expenditures'!U765,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I766)*K766, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E766/'A. Revenue'!$C$30), ('B. Expenditures'!$F766/'A. Revenue'!$D$30), ('B. Expenditures'!$G766/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E766/'A. Revenue'!$C$30), ('B. Expenditures'!$F766/'A. Revenue'!$D$30), ('B. Expenditures'!$G766/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E766/'A. Revenue'!$C$30), ('B. Expenditures'!$F766/'A. Revenue'!$D$30), ('B. Expenditures'!$G766/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E766/'A. Revenue'!$C$30), ('B. Expenditures'!$F766/'A. Revenue'!$D$30), ('B. Expenditures'!$G766/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E766/'A. Revenue'!$C$30), ('B. Expenditures'!$F766/'A. Revenue'!$D$30), ('B. Expenditures'!$G766/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC766=Sheet1!$B$2,'B. Expenditures'!K766,IF('B. Expenditures'!$AC766=Sheet1!$B$4,'B. Expenditures'!W766,IF($AC766=Sheet1!$B$3,'B. Expenditures'!Q766,\"\")))","v":""},{"$f":"IF($AC766=Sheet1!$B$2,'B. Expenditures'!L766,IF('B. Expenditures'!$AC766=Sheet1!$B$4,'B. Expenditures'!X766,IF($AC766=Sheet1!$B$3,'B. Expenditures'!R766,\"\")))","v":""},{"$f":"IF($AC766=Sheet1!$B$2,'B. Expenditures'!M766,IF('B. Expenditures'!$AC766=Sheet1!$B$4,'B. Expenditures'!Y766,IF($AC766=Sheet1!$B$3,'B. Expenditures'!S766,\"\")))","v":""},{"$f":"IF($AC766=Sheet1!$B$2,'B. Expenditures'!N766,IF('B. Expenditures'!$AC766=Sheet1!$B$4,'B. Expenditures'!Z766,IF($AC766=Sheet1!$B$3,'B. Expenditures'!T766,\"\")))","v":""},{"$f":"IF($AC766=Sheet1!$B$2,'B. Expenditures'!O766,IF('B. Expenditures'!$AC766=Sheet1!$B$4,'B. Expenditures'!AA766,IF($AC766=Sheet1!$B$3,'B. Expenditures'!U766,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I767)*K767, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E767/'A. Revenue'!$C$30), ('B. Expenditures'!$F767/'A. Revenue'!$D$30), ('B. Expenditures'!$G767/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E767/'A. Revenue'!$C$30), ('B. Expenditures'!$F767/'A. Revenue'!$D$30), ('B. Expenditures'!$G767/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E767/'A. Revenue'!$C$30), ('B. Expenditures'!$F767/'A. Revenue'!$D$30), ('B. Expenditures'!$G767/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E767/'A. Revenue'!$C$30), ('B. Expenditures'!$F767/'A. Revenue'!$D$30), ('B. Expenditures'!$G767/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E767/'A. Revenue'!$C$30), ('B. Expenditures'!$F767/'A. Revenue'!$D$30), ('B. Expenditures'!$G767/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC767=Sheet1!$B$2,'B. Expenditures'!K767,IF('B. Expenditures'!$AC767=Sheet1!$B$4,'B. Expenditures'!W767,IF($AC767=Sheet1!$B$3,'B. Expenditures'!Q767,\"\")))","v":""},{"$f":"IF($AC767=Sheet1!$B$2,'B. Expenditures'!L767,IF('B. Expenditures'!$AC767=Sheet1!$B$4,'B. Expenditures'!X767,IF($AC767=Sheet1!$B$3,'B. Expenditures'!R767,\"\")))","v":""},{"$f":"IF($AC767=Sheet1!$B$2,'B. Expenditures'!M767,IF('B. Expenditures'!$AC767=Sheet1!$B$4,'B. Expenditures'!Y767,IF($AC767=Sheet1!$B$3,'B. Expenditures'!S767,\"\")))","v":""},{"$f":"IF($AC767=Sheet1!$B$2,'B. Expenditures'!N767,IF('B. Expenditures'!$AC767=Sheet1!$B$4,'B. Expenditures'!Z767,IF($AC767=Sheet1!$B$3,'B. Expenditures'!T767,\"\")))","v":""},{"$f":"IF($AC767=Sheet1!$B$2,'B. Expenditures'!O767,IF('B. Expenditures'!$AC767=Sheet1!$B$4,'B. Expenditures'!AA767,IF($AC767=Sheet1!$B$3,'B. Expenditures'!U767,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I768)*K768, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E768/'A. Revenue'!$C$30), ('B. Expenditures'!$F768/'A. Revenue'!$D$30), ('B. Expenditures'!$G768/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E768/'A. Revenue'!$C$30), ('B. Expenditures'!$F768/'A. Revenue'!$D$30), ('B. Expenditures'!$G768/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E768/'A. Revenue'!$C$30), ('B. Expenditures'!$F768/'A. Revenue'!$D$30), ('B. Expenditures'!$G768/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E768/'A. Revenue'!$C$30), ('B. Expenditures'!$F768/'A. Revenue'!$D$30), ('B. Expenditures'!$G768/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E768/'A. Revenue'!$C$30), ('B. Expenditures'!$F768/'A. Revenue'!$D$30), ('B. Expenditures'!$G768/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC768=Sheet1!$B$2,'B. Expenditures'!K768,IF('B. Expenditures'!$AC768=Sheet1!$B$4,'B. Expenditures'!W768,IF($AC768=Sheet1!$B$3,'B. Expenditures'!Q768,\"\")))","v":""},{"$f":"IF($AC768=Sheet1!$B$2,'B. Expenditures'!L768,IF('B. Expenditures'!$AC768=Sheet1!$B$4,'B. Expenditures'!X768,IF($AC768=Sheet1!$B$3,'B. Expenditures'!R768,\"\")))","v":""},{"$f":"IF($AC768=Sheet1!$B$2,'B. Expenditures'!M768,IF('B. Expenditures'!$AC768=Sheet1!$B$4,'B. Expenditures'!Y768,IF($AC768=Sheet1!$B$3,'B. Expenditures'!S768,\"\")))","v":""},{"$f":"IF($AC768=Sheet1!$B$2,'B. Expenditures'!N768,IF('B. Expenditures'!$AC768=Sheet1!$B$4,'B. Expenditures'!Z768,IF($AC768=Sheet1!$B$3,'B. Expenditures'!T768,\"\")))","v":""},{"$f":"IF($AC768=Sheet1!$B$2,'B. Expenditures'!O768,IF('B. Expenditures'!$AC768=Sheet1!$B$4,'B. Expenditures'!AA768,IF($AC768=Sheet1!$B$3,'B. Expenditures'!U768,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I769)*K769, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E769/'A. Revenue'!$C$30), ('B. Expenditures'!$F769/'A. Revenue'!$D$30), ('B. Expenditures'!$G769/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E769/'A. Revenue'!$C$30), ('B. Expenditures'!$F769/'A. Revenue'!$D$30), ('B. Expenditures'!$G769/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E769/'A. Revenue'!$C$30), ('B. Expenditures'!$F769/'A. Revenue'!$D$30), ('B. Expenditures'!$G769/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E769/'A. Revenue'!$C$30), ('B. Expenditures'!$F769/'A. Revenue'!$D$30), ('B. Expenditures'!$G769/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E769/'A. Revenue'!$C$30), ('B. Expenditures'!$F769/'A. Revenue'!$D$30), ('B. Expenditures'!$G769/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC769=Sheet1!$B$2,'B. Expenditures'!K769,IF('B. Expenditures'!$AC769=Sheet1!$B$4,'B. Expenditures'!W769,IF($AC769=Sheet1!$B$3,'B. Expenditures'!Q769,\"\")))","v":""},{"$f":"IF($AC769=Sheet1!$B$2,'B. Expenditures'!L769,IF('B. Expenditures'!$AC769=Sheet1!$B$4,'B. Expenditures'!X769,IF($AC769=Sheet1!$B$3,'B. Expenditures'!R769,\"\")))","v":""},{"$f":"IF($AC769=Sheet1!$B$2,'B. Expenditures'!M769,IF('B. Expenditures'!$AC769=Sheet1!$B$4,'B. Expenditures'!Y769,IF($AC769=Sheet1!$B$3,'B. Expenditures'!S769,\"\")))","v":""},{"$f":"IF($AC769=Sheet1!$B$2,'B. Expenditures'!N769,IF('B. Expenditures'!$AC769=Sheet1!$B$4,'B. Expenditures'!Z769,IF($AC769=Sheet1!$B$3,'B. Expenditures'!T769,\"\")))","v":""},{"$f":"IF($AC769=Sheet1!$B$2,'B. Expenditures'!O769,IF('B. Expenditures'!$AC769=Sheet1!$B$4,'B. Expenditures'!AA769,IF($AC769=Sheet1!$B$3,'B. Expenditures'!U769,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I770)*K770, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E770/'A. Revenue'!$C$30), ('B. Expenditures'!$F770/'A. Revenue'!$D$30), ('B. Expenditures'!$G770/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E770/'A. Revenue'!$C$30), ('B. Expenditures'!$F770/'A. Revenue'!$D$30), ('B. Expenditures'!$G770/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E770/'A. Revenue'!$C$30), ('B. Expenditures'!$F770/'A. Revenue'!$D$30), ('B. Expenditures'!$G770/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E770/'A. Revenue'!$C$30), ('B. Expenditures'!$F770/'A. Revenue'!$D$30), ('B. Expenditures'!$G770/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E770/'A. Revenue'!$C$30), ('B. Expenditures'!$F770/'A. Revenue'!$D$30), ('B. Expenditures'!$G770/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC770=Sheet1!$B$2,'B. Expenditures'!K770,IF('B. Expenditures'!$AC770=Sheet1!$B$4,'B. Expenditures'!W770,IF($AC770=Sheet1!$B$3,'B. Expenditures'!Q770,\"\")))","v":""},{"$f":"IF($AC770=Sheet1!$B$2,'B. Expenditures'!L770,IF('B. Expenditures'!$AC770=Sheet1!$B$4,'B. Expenditures'!X770,IF($AC770=Sheet1!$B$3,'B. Expenditures'!R770,\"\")))","v":""},{"$f":"IF($AC770=Sheet1!$B$2,'B. Expenditures'!M770,IF('B. Expenditures'!$AC770=Sheet1!$B$4,'B. Expenditures'!Y770,IF($AC770=Sheet1!$B$3,'B. Expenditures'!S770,\"\")))","v":""},{"$f":"IF($AC770=Sheet1!$B$2,'B. Expenditures'!N770,IF('B. Expenditures'!$AC770=Sheet1!$B$4,'B. Expenditures'!Z770,IF($AC770=Sheet1!$B$3,'B. Expenditures'!T770,\"\")))","v":""},{"$f":"IF($AC770=Sheet1!$B$2,'B. Expenditures'!O770,IF('B. Expenditures'!$AC770=Sheet1!$B$4,'B. Expenditures'!AA770,IF($AC770=Sheet1!$B$3,'B. Expenditures'!U770,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I771)*K771, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E771/'A. Revenue'!$C$30), ('B. Expenditures'!$F771/'A. Revenue'!$D$30), ('B. Expenditures'!$G771/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E771/'A. Revenue'!$C$30), ('B. Expenditures'!$F771/'A. Revenue'!$D$30), ('B. Expenditures'!$G771/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E771/'A. Revenue'!$C$30), ('B. Expenditures'!$F771/'A. Revenue'!$D$30), ('B. Expenditures'!$G771/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E771/'A. Revenue'!$C$30), ('B. Expenditures'!$F771/'A. Revenue'!$D$30), ('B. Expenditures'!$G771/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E771/'A. Revenue'!$C$30), ('B. Expenditures'!$F771/'A. Revenue'!$D$30), ('B. Expenditures'!$G771/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC771=Sheet1!$B$2,'B. Expenditures'!K771,IF('B. Expenditures'!$AC771=Sheet1!$B$4,'B. Expenditures'!W771,IF($AC771=Sheet1!$B$3,'B. Expenditures'!Q771,\"\")))","v":""},{"$f":"IF($AC771=Sheet1!$B$2,'B. Expenditures'!L771,IF('B. Expenditures'!$AC771=Sheet1!$B$4,'B. Expenditures'!X771,IF($AC771=Sheet1!$B$3,'B. Expenditures'!R771,\"\")))","v":""},{"$f":"IF($AC771=Sheet1!$B$2,'B. Expenditures'!M771,IF('B. Expenditures'!$AC771=Sheet1!$B$4,'B. Expenditures'!Y771,IF($AC771=Sheet1!$B$3,'B. Expenditures'!S771,\"\")))","v":""},{"$f":"IF($AC771=Sheet1!$B$2,'B. Expenditures'!N771,IF('B. Expenditures'!$AC771=Sheet1!$B$4,'B. Expenditures'!Z771,IF($AC771=Sheet1!$B$3,'B. Expenditures'!T771,\"\")))","v":""},{"$f":"IF($AC771=Sheet1!$B$2,'B. Expenditures'!O771,IF('B. Expenditures'!$AC771=Sheet1!$B$4,'B. Expenditures'!AA771,IF($AC771=Sheet1!$B$3,'B. Expenditures'!U771,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I772)*K772, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E772/'A. Revenue'!$C$30), ('B. Expenditures'!$F772/'A. Revenue'!$D$30), ('B. Expenditures'!$G772/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E772/'A. Revenue'!$C$30), ('B. Expenditures'!$F772/'A. Revenue'!$D$30), ('B. Expenditures'!$G772/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E772/'A. Revenue'!$C$30), ('B. Expenditures'!$F772/'A. Revenue'!$D$30), ('B. Expenditures'!$G772/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E772/'A. Revenue'!$C$30), ('B. Expenditures'!$F772/'A. Revenue'!$D$30), ('B. Expenditures'!$G772/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E772/'A. Revenue'!$C$30), ('B. Expenditures'!$F772/'A. Revenue'!$D$30), ('B. Expenditures'!$G772/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC772=Sheet1!$B$2,'B. Expenditures'!K772,IF('B. Expenditures'!$AC772=Sheet1!$B$4,'B. Expenditures'!W772,IF($AC772=Sheet1!$B$3,'B. Expenditures'!Q772,\"\")))","v":""},{"$f":"IF($AC772=Sheet1!$B$2,'B. Expenditures'!L772,IF('B. Expenditures'!$AC772=Sheet1!$B$4,'B. Expenditures'!X772,IF($AC772=Sheet1!$B$3,'B. Expenditures'!R772,\"\")))","v":""},{"$f":"IF($AC772=Sheet1!$B$2,'B. Expenditures'!M772,IF('B. Expenditures'!$AC772=Sheet1!$B$4,'B. Expenditures'!Y772,IF($AC772=Sheet1!$B$3,'B. Expenditures'!S772,\"\")))","v":""},{"$f":"IF($AC772=Sheet1!$B$2,'B. Expenditures'!N772,IF('B. Expenditures'!$AC772=Sheet1!$B$4,'B. Expenditures'!Z772,IF($AC772=Sheet1!$B$3,'B. Expenditures'!T772,\"\")))","v":""},{"$f":"IF($AC772=Sheet1!$B$2,'B. Expenditures'!O772,IF('B. Expenditures'!$AC772=Sheet1!$B$4,'B. Expenditures'!AA772,IF($AC772=Sheet1!$B$3,'B. Expenditures'!U772,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I773)*K773, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E773/'A. Revenue'!$C$30), ('B. Expenditures'!$F773/'A. Revenue'!$D$30), ('B. Expenditures'!$G773/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E773/'A. Revenue'!$C$30), ('B. Expenditures'!$F773/'A. Revenue'!$D$30), ('B. Expenditures'!$G773/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E773/'A. Revenue'!$C$30), ('B. Expenditures'!$F773/'A. Revenue'!$D$30), ('B. Expenditures'!$G773/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E773/'A. Revenue'!$C$30), ('B. Expenditures'!$F773/'A. Revenue'!$D$30), ('B. Expenditures'!$G773/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E773/'A. Revenue'!$C$30), ('B. Expenditures'!$F773/'A. Revenue'!$D$30), ('B. Expenditures'!$G773/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC773=Sheet1!$B$2,'B. Expenditures'!K773,IF('B. Expenditures'!$AC773=Sheet1!$B$4,'B. Expenditures'!W773,IF($AC773=Sheet1!$B$3,'B. Expenditures'!Q773,\"\")))","v":""},{"$f":"IF($AC773=Sheet1!$B$2,'B. Expenditures'!L773,IF('B. Expenditures'!$AC773=Sheet1!$B$4,'B. Expenditures'!X773,IF($AC773=Sheet1!$B$3,'B. Expenditures'!R773,\"\")))","v":""},{"$f":"IF($AC773=Sheet1!$B$2,'B. Expenditures'!M773,IF('B. Expenditures'!$AC773=Sheet1!$B$4,'B. Expenditures'!Y773,IF($AC773=Sheet1!$B$3,'B. Expenditures'!S773,\"\")))","v":""},{"$f":"IF($AC773=Sheet1!$B$2,'B. Expenditures'!N773,IF('B. Expenditures'!$AC773=Sheet1!$B$4,'B. Expenditures'!Z773,IF($AC773=Sheet1!$B$3,'B. Expenditures'!T773,\"\")))","v":""},{"$f":"IF($AC773=Sheet1!$B$2,'B. Expenditures'!O773,IF('B. Expenditures'!$AC773=Sheet1!$B$4,'B. Expenditures'!AA773,IF($AC773=Sheet1!$B$3,'B. Expenditures'!U773,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I774)*K774, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E774/'A. Revenue'!$C$30), ('B. Expenditures'!$F774/'A. Revenue'!$D$30), ('B. Expenditures'!$G774/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E774/'A. Revenue'!$C$30), ('B. Expenditures'!$F774/'A. Revenue'!$D$30), ('B. Expenditures'!$G774/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E774/'A. Revenue'!$C$30), ('B. Expenditures'!$F774/'A. Revenue'!$D$30), ('B. Expenditures'!$G774/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E774/'A. Revenue'!$C$30), ('B. Expenditures'!$F774/'A. Revenue'!$D$30), ('B. Expenditures'!$G774/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E774/'A. Revenue'!$C$30), ('B. Expenditures'!$F774/'A. Revenue'!$D$30), ('B. Expenditures'!$G774/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC774=Sheet1!$B$2,'B. Expenditures'!K774,IF('B. Expenditures'!$AC774=Sheet1!$B$4,'B. Expenditures'!W774,IF($AC774=Sheet1!$B$3,'B. Expenditures'!Q774,\"\")))","v":""},{"$f":"IF($AC774=Sheet1!$B$2,'B. Expenditures'!L774,IF('B. Expenditures'!$AC774=Sheet1!$B$4,'B. Expenditures'!X774,IF($AC774=Sheet1!$B$3,'B. Expenditures'!R774,\"\")))","v":""},{"$f":"IF($AC774=Sheet1!$B$2,'B. Expenditures'!M774,IF('B. Expenditures'!$AC774=Sheet1!$B$4,'B. Expenditures'!Y774,IF($AC774=Sheet1!$B$3,'B. Expenditures'!S774,\"\")))","v":""},{"$f":"IF($AC774=Sheet1!$B$2,'B. Expenditures'!N774,IF('B. Expenditures'!$AC774=Sheet1!$B$4,'B. Expenditures'!Z774,IF($AC774=Sheet1!$B$3,'B. Expenditures'!T774,\"\")))","v":""},{"$f":"IF($AC774=Sheet1!$B$2,'B. Expenditures'!O774,IF('B. Expenditures'!$AC774=Sheet1!$B$4,'B. Expenditures'!AA774,IF($AC774=Sheet1!$B$3,'B. Expenditures'!U774,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I775)*K775, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E775/'A. Revenue'!$C$30), ('B. Expenditures'!$F775/'A. Revenue'!$D$30), ('B. Expenditures'!$G775/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E775/'A. Revenue'!$C$30), ('B. Expenditures'!$F775/'A. Revenue'!$D$30), ('B. Expenditures'!$G775/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E775/'A. Revenue'!$C$30), ('B. Expenditures'!$F775/'A. Revenue'!$D$30), ('B. Expenditures'!$G775/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E775/'A. Revenue'!$C$30), ('B. Expenditures'!$F775/'A. Revenue'!$D$30), ('B. Expenditures'!$G775/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E775/'A. Revenue'!$C$30), ('B. Expenditures'!$F775/'A. Revenue'!$D$30), ('B. Expenditures'!$G775/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC775=Sheet1!$B$2,'B. Expenditures'!K775,IF('B. Expenditures'!$AC775=Sheet1!$B$4,'B. Expenditures'!W775,IF($AC775=Sheet1!$B$3,'B. Expenditures'!Q775,\"\")))","v":""},{"$f":"IF($AC775=Sheet1!$B$2,'B. Expenditures'!L775,IF('B. Expenditures'!$AC775=Sheet1!$B$4,'B. Expenditures'!X775,IF($AC775=Sheet1!$B$3,'B. Expenditures'!R775,\"\")))","v":""},{"$f":"IF($AC775=Sheet1!$B$2,'B. Expenditures'!M775,IF('B. Expenditures'!$AC775=Sheet1!$B$4,'B. Expenditures'!Y775,IF($AC775=Sheet1!$B$3,'B. Expenditures'!S775,\"\")))","v":""},{"$f":"IF($AC775=Sheet1!$B$2,'B. Expenditures'!N775,IF('B. Expenditures'!$AC775=Sheet1!$B$4,'B. Expenditures'!Z775,IF($AC775=Sheet1!$B$3,'B. Expenditures'!T775,\"\")))","v":""},{"$f":"IF($AC775=Sheet1!$B$2,'B. Expenditures'!O775,IF('B. Expenditures'!$AC775=Sheet1!$B$4,'B. Expenditures'!AA775,IF($AC775=Sheet1!$B$3,'B. Expenditures'!U775,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I776)*K776, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E776/'A. Revenue'!$C$30), ('B. Expenditures'!$F776/'A. Revenue'!$D$30), ('B. Expenditures'!$G776/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E776/'A. Revenue'!$C$30), ('B. Expenditures'!$F776/'A. Revenue'!$D$30), ('B. Expenditures'!$G776/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E776/'A. Revenue'!$C$30), ('B. Expenditures'!$F776/'A. Revenue'!$D$30), ('B. Expenditures'!$G776/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E776/'A. Revenue'!$C$30), ('B. Expenditures'!$F776/'A. Revenue'!$D$30), ('B. Expenditures'!$G776/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E776/'A. Revenue'!$C$30), ('B. Expenditures'!$F776/'A. Revenue'!$D$30), ('B. Expenditures'!$G776/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC776=Sheet1!$B$2,'B. Expenditures'!K776,IF('B. Expenditures'!$AC776=Sheet1!$B$4,'B. Expenditures'!W776,IF($AC776=Sheet1!$B$3,'B. Expenditures'!Q776,\"\")))","v":""},{"$f":"IF($AC776=Sheet1!$B$2,'B. Expenditures'!L776,IF('B. Expenditures'!$AC776=Sheet1!$B$4,'B. Expenditures'!X776,IF($AC776=Sheet1!$B$3,'B. Expenditures'!R776,\"\")))","v":""},{"$f":"IF($AC776=Sheet1!$B$2,'B. Expenditures'!M776,IF('B. Expenditures'!$AC776=Sheet1!$B$4,'B. Expenditures'!Y776,IF($AC776=Sheet1!$B$3,'B. Expenditures'!S776,\"\")))","v":""},{"$f":"IF($AC776=Sheet1!$B$2,'B. Expenditures'!N776,IF('B. Expenditures'!$AC776=Sheet1!$B$4,'B. Expenditures'!Z776,IF($AC776=Sheet1!$B$3,'B. Expenditures'!T776,\"\")))","v":""},{"$f":"IF($AC776=Sheet1!$B$2,'B. Expenditures'!O776,IF('B. Expenditures'!$AC776=Sheet1!$B$4,'B. Expenditures'!AA776,IF($AC776=Sheet1!$B$3,'B. Expenditures'!U776,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I777)*K777, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E777/'A. Revenue'!$C$30), ('B. Expenditures'!$F777/'A. Revenue'!$D$30), ('B. Expenditures'!$G777/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E777/'A. Revenue'!$C$30), ('B. Expenditures'!$F777/'A. Revenue'!$D$30), ('B. Expenditures'!$G777/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E777/'A. Revenue'!$C$30), ('B. Expenditures'!$F777/'A. Revenue'!$D$30), ('B. Expenditures'!$G777/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E777/'A. Revenue'!$C$30), ('B. Expenditures'!$F777/'A. Revenue'!$D$30), ('B. Expenditures'!$G777/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E777/'A. Revenue'!$C$30), ('B. Expenditures'!$F777/'A. Revenue'!$D$30), ('B. Expenditures'!$G777/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC777=Sheet1!$B$2,'B. Expenditures'!K777,IF('B. Expenditures'!$AC777=Sheet1!$B$4,'B. Expenditures'!W777,IF($AC777=Sheet1!$B$3,'B. Expenditures'!Q777,\"\")))","v":""},{"$f":"IF($AC777=Sheet1!$B$2,'B. Expenditures'!L777,IF('B. Expenditures'!$AC777=Sheet1!$B$4,'B. Expenditures'!X777,IF($AC777=Sheet1!$B$3,'B. Expenditures'!R777,\"\")))","v":""},{"$f":"IF($AC777=Sheet1!$B$2,'B. Expenditures'!M777,IF('B. Expenditures'!$AC777=Sheet1!$B$4,'B. Expenditures'!Y777,IF($AC777=Sheet1!$B$3,'B. Expenditures'!S777,\"\")))","v":""},{"$f":"IF($AC777=Sheet1!$B$2,'B. Expenditures'!N777,IF('B. Expenditures'!$AC777=Sheet1!$B$4,'B. Expenditures'!Z777,IF($AC777=Sheet1!$B$3,'B. Expenditures'!T777,\"\")))","v":""},{"$f":"IF($AC777=Sheet1!$B$2,'B. Expenditures'!O777,IF('B. Expenditures'!$AC777=Sheet1!$B$4,'B. Expenditures'!AA777,IF($AC777=Sheet1!$B$3,'B. Expenditures'!U777,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I778)*K778, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E778/'A. Revenue'!$C$30), ('B. Expenditures'!$F778/'A. Revenue'!$D$30), ('B. Expenditures'!$G778/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E778/'A. Revenue'!$C$30), ('B. Expenditures'!$F778/'A. Revenue'!$D$30), ('B. Expenditures'!$G778/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E778/'A. Revenue'!$C$30), ('B. Expenditures'!$F778/'A. Revenue'!$D$30), ('B. Expenditures'!$G778/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E778/'A. Revenue'!$C$30), ('B. Expenditures'!$F778/'A. Revenue'!$D$30), ('B. Expenditures'!$G778/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E778/'A. Revenue'!$C$30), ('B. Expenditures'!$F778/'A. Revenue'!$D$30), ('B. Expenditures'!$G778/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC778=Sheet1!$B$2,'B. Expenditures'!K778,IF('B. Expenditures'!$AC778=Sheet1!$B$4,'B. Expenditures'!W778,IF($AC778=Sheet1!$B$3,'B. Expenditures'!Q778,\"\")))","v":""},{"$f":"IF($AC778=Sheet1!$B$2,'B. Expenditures'!L778,IF('B. Expenditures'!$AC778=Sheet1!$B$4,'B. Expenditures'!X778,IF($AC778=Sheet1!$B$3,'B. Expenditures'!R778,\"\")))","v":""},{"$f":"IF($AC778=Sheet1!$B$2,'B. Expenditures'!M778,IF('B. Expenditures'!$AC778=Sheet1!$B$4,'B. Expenditures'!Y778,IF($AC778=Sheet1!$B$3,'B. Expenditures'!S778,\"\")))","v":""},{"$f":"IF($AC778=Sheet1!$B$2,'B. Expenditures'!N778,IF('B. Expenditures'!$AC778=Sheet1!$B$4,'B. Expenditures'!Z778,IF($AC778=Sheet1!$B$3,'B. Expenditures'!T778,\"\")))","v":""},{"$f":"IF($AC778=Sheet1!$B$2,'B. Expenditures'!O778,IF('B. Expenditures'!$AC778=Sheet1!$B$4,'B. Expenditures'!AA778,IF($AC778=Sheet1!$B$3,'B. Expenditures'!U778,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I779)*K779, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E779/'A. Revenue'!$C$30), ('B. Expenditures'!$F779/'A. Revenue'!$D$30), ('B. Expenditures'!$G779/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E779/'A. Revenue'!$C$30), ('B. Expenditures'!$F779/'A. Revenue'!$D$30), ('B. Expenditures'!$G779/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E779/'A. Revenue'!$C$30), ('B. Expenditures'!$F779/'A. Revenue'!$D$30), ('B. Expenditures'!$G779/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E779/'A. Revenue'!$C$30), ('B. Expenditures'!$F779/'A. Revenue'!$D$30), ('B. Expenditures'!$G779/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E779/'A. Revenue'!$C$30), ('B. Expenditures'!$F779/'A. Revenue'!$D$30), ('B. Expenditures'!$G779/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC779=Sheet1!$B$2,'B. Expenditures'!K779,IF('B. Expenditures'!$AC779=Sheet1!$B$4,'B. Expenditures'!W779,IF($AC779=Sheet1!$B$3,'B. Expenditures'!Q779,\"\")))","v":""},{"$f":"IF($AC779=Sheet1!$B$2,'B. Expenditures'!L779,IF('B. Expenditures'!$AC779=Sheet1!$B$4,'B. Expenditures'!X779,IF($AC779=Sheet1!$B$3,'B. Expenditures'!R779,\"\")))","v":""},{"$f":"IF($AC779=Sheet1!$B$2,'B. Expenditures'!M779,IF('B. Expenditures'!$AC779=Sheet1!$B$4,'B. Expenditures'!Y779,IF($AC779=Sheet1!$B$3,'B. Expenditures'!S779,\"\")))","v":""},{"$f":"IF($AC779=Sheet1!$B$2,'B. Expenditures'!N779,IF('B. Expenditures'!$AC779=Sheet1!$B$4,'B. Expenditures'!Z779,IF($AC779=Sheet1!$B$3,'B. Expenditures'!T779,\"\")))","v":""},{"$f":"IF($AC779=Sheet1!$B$2,'B. Expenditures'!O779,IF('B. Expenditures'!$AC779=Sheet1!$B$4,'B. Expenditures'!AA779,IF($AC779=Sheet1!$B$3,'B. Expenditures'!U779,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I780)*K780, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E780/'A. Revenue'!$C$30), ('B. Expenditures'!$F780/'A. Revenue'!$D$30), ('B. Expenditures'!$G780/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E780/'A. Revenue'!$C$30), ('B. Expenditures'!$F780/'A. Revenue'!$D$30), ('B. Expenditures'!$G780/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E780/'A. Revenue'!$C$30), ('B. Expenditures'!$F780/'A. Revenue'!$D$30), ('B. Expenditures'!$G780/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E780/'A. Revenue'!$C$30), ('B. Expenditures'!$F780/'A. Revenue'!$D$30), ('B. Expenditures'!$G780/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E780/'A. Revenue'!$C$30), ('B. Expenditures'!$F780/'A. Revenue'!$D$30), ('B. Expenditures'!$G780/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC780=Sheet1!$B$2,'B. Expenditures'!K780,IF('B. Expenditures'!$AC780=Sheet1!$B$4,'B. Expenditures'!W780,IF($AC780=Sheet1!$B$3,'B. Expenditures'!Q780,\"\")))","v":""},{"$f":"IF($AC780=Sheet1!$B$2,'B. Expenditures'!L780,IF('B. Expenditures'!$AC780=Sheet1!$B$4,'B. Expenditures'!X780,IF($AC780=Sheet1!$B$3,'B. Expenditures'!R780,\"\")))","v":""},{"$f":"IF($AC780=Sheet1!$B$2,'B. Expenditures'!M780,IF('B. Expenditures'!$AC780=Sheet1!$B$4,'B. Expenditures'!Y780,IF($AC780=Sheet1!$B$3,'B. Expenditures'!S780,\"\")))","v":""},{"$f":"IF($AC780=Sheet1!$B$2,'B. Expenditures'!N780,IF('B. Expenditures'!$AC780=Sheet1!$B$4,'B. Expenditures'!Z780,IF($AC780=Sheet1!$B$3,'B. Expenditures'!T780,\"\")))","v":""},{"$f":"IF($AC780=Sheet1!$B$2,'B. Expenditures'!O780,IF('B. Expenditures'!$AC780=Sheet1!$B$4,'B. Expenditures'!AA780,IF($AC780=Sheet1!$B$3,'B. Expenditures'!U780,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I781)*K781, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E781/'A. Revenue'!$C$30), ('B. Expenditures'!$F781/'A. Revenue'!$D$30), ('B. Expenditures'!$G781/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E781/'A. Revenue'!$C$30), ('B. Expenditures'!$F781/'A. Revenue'!$D$30), ('B. Expenditures'!$G781/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E781/'A. Revenue'!$C$30), ('B. Expenditures'!$F781/'A. Revenue'!$D$30), ('B. Expenditures'!$G781/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E781/'A. Revenue'!$C$30), ('B. Expenditures'!$F781/'A. Revenue'!$D$30), ('B. Expenditures'!$G781/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E781/'A. Revenue'!$C$30), ('B. Expenditures'!$F781/'A. Revenue'!$D$30), ('B. Expenditures'!$G781/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC781=Sheet1!$B$2,'B. Expenditures'!K781,IF('B. Expenditures'!$AC781=Sheet1!$B$4,'B. Expenditures'!W781,IF($AC781=Sheet1!$B$3,'B. Expenditures'!Q781,\"\")))","v":""},{"$f":"IF($AC781=Sheet1!$B$2,'B. Expenditures'!L781,IF('B. Expenditures'!$AC781=Sheet1!$B$4,'B. Expenditures'!X781,IF($AC781=Sheet1!$B$3,'B. Expenditures'!R781,\"\")))","v":""},{"$f":"IF($AC781=Sheet1!$B$2,'B. Expenditures'!M781,IF('B. Expenditures'!$AC781=Sheet1!$B$4,'B. Expenditures'!Y781,IF($AC781=Sheet1!$B$3,'B. Expenditures'!S781,\"\")))","v":""},{"$f":"IF($AC781=Sheet1!$B$2,'B. Expenditures'!N781,IF('B. Expenditures'!$AC781=Sheet1!$B$4,'B. Expenditures'!Z781,IF($AC781=Sheet1!$B$3,'B. Expenditures'!T781,\"\")))","v":""},{"$f":"IF($AC781=Sheet1!$B$2,'B. Expenditures'!O781,IF('B. Expenditures'!$AC781=Sheet1!$B$4,'B. Expenditures'!AA781,IF($AC781=Sheet1!$B$3,'B. Expenditures'!U781,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I782)*K782, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E782/'A. Revenue'!$C$30), ('B. Expenditures'!$F782/'A. Revenue'!$D$30), ('B. Expenditures'!$G782/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E782/'A. Revenue'!$C$30), ('B. Expenditures'!$F782/'A. Revenue'!$D$30), ('B. Expenditures'!$G782/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E782/'A. Revenue'!$C$30), ('B. Expenditures'!$F782/'A. Revenue'!$D$30), ('B. Expenditures'!$G782/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E782/'A. Revenue'!$C$30), ('B. Expenditures'!$F782/'A. Revenue'!$D$30), ('B. Expenditures'!$G782/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E782/'A. Revenue'!$C$30), ('B. Expenditures'!$F782/'A. Revenue'!$D$30), ('B. Expenditures'!$G782/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC782=Sheet1!$B$2,'B. Expenditures'!K782,IF('B. Expenditures'!$AC782=Sheet1!$B$4,'B. Expenditures'!W782,IF($AC782=Sheet1!$B$3,'B. Expenditures'!Q782,\"\")))","v":""},{"$f":"IF($AC782=Sheet1!$B$2,'B. Expenditures'!L782,IF('B. Expenditures'!$AC782=Sheet1!$B$4,'B. Expenditures'!X782,IF($AC782=Sheet1!$B$3,'B. Expenditures'!R782,\"\")))","v":""},{"$f":"IF($AC782=Sheet1!$B$2,'B. Expenditures'!M782,IF('B. Expenditures'!$AC782=Sheet1!$B$4,'B. Expenditures'!Y782,IF($AC782=Sheet1!$B$3,'B. Expenditures'!S782,\"\")))","v":""},{"$f":"IF($AC782=Sheet1!$B$2,'B. Expenditures'!N782,IF('B. Expenditures'!$AC782=Sheet1!$B$4,'B. Expenditures'!Z782,IF($AC782=Sheet1!$B$3,'B. Expenditures'!T782,\"\")))","v":""},{"$f":"IF($AC782=Sheet1!$B$2,'B. Expenditures'!O782,IF('B. Expenditures'!$AC782=Sheet1!$B$4,'B. Expenditures'!AA782,IF($AC782=Sheet1!$B$3,'B. Expenditures'!U782,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I783)*K783, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E783/'A. Revenue'!$C$30), ('B. Expenditures'!$F783/'A. Revenue'!$D$30), ('B. Expenditures'!$G783/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E783/'A. Revenue'!$C$30), ('B. Expenditures'!$F783/'A. Revenue'!$D$30), ('B. Expenditures'!$G783/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E783/'A. Revenue'!$C$30), ('B. Expenditures'!$F783/'A. Revenue'!$D$30), ('B. Expenditures'!$G783/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E783/'A. Revenue'!$C$30), ('B. Expenditures'!$F783/'A. Revenue'!$D$30), ('B. Expenditures'!$G783/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E783/'A. Revenue'!$C$30), ('B. Expenditures'!$F783/'A. Revenue'!$D$30), ('B. Expenditures'!$G783/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC783=Sheet1!$B$2,'B. Expenditures'!K783,IF('B. Expenditures'!$AC783=Sheet1!$B$4,'B. Expenditures'!W783,IF($AC783=Sheet1!$B$3,'B. Expenditures'!Q783,\"\")))","v":""},{"$f":"IF($AC783=Sheet1!$B$2,'B. Expenditures'!L783,IF('B. Expenditures'!$AC783=Sheet1!$B$4,'B. Expenditures'!X783,IF($AC783=Sheet1!$B$3,'B. Expenditures'!R783,\"\")))","v":""},{"$f":"IF($AC783=Sheet1!$B$2,'B. Expenditures'!M783,IF('B. Expenditures'!$AC783=Sheet1!$B$4,'B. Expenditures'!Y783,IF($AC783=Sheet1!$B$3,'B. Expenditures'!S783,\"\")))","v":""},{"$f":"IF($AC783=Sheet1!$B$2,'B. Expenditures'!N783,IF('B. Expenditures'!$AC783=Sheet1!$B$4,'B. Expenditures'!Z783,IF($AC783=Sheet1!$B$3,'B. Expenditures'!T783,\"\")))","v":""},{"$f":"IF($AC783=Sheet1!$B$2,'B. Expenditures'!O783,IF('B. Expenditures'!$AC783=Sheet1!$B$4,'B. Expenditures'!AA783,IF($AC783=Sheet1!$B$3,'B. Expenditures'!U783,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I784)*K784, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E784/'A. Revenue'!$C$30), ('B. Expenditures'!$F784/'A. Revenue'!$D$30), ('B. Expenditures'!$G784/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E784/'A. Revenue'!$C$30), ('B. Expenditures'!$F784/'A. Revenue'!$D$30), ('B. Expenditures'!$G784/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E784/'A. Revenue'!$C$30), ('B. Expenditures'!$F784/'A. Revenue'!$D$30), ('B. Expenditures'!$G784/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E784/'A. Revenue'!$C$30), ('B. Expenditures'!$F784/'A. Revenue'!$D$30), ('B. Expenditures'!$G784/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E784/'A. Revenue'!$C$30), ('B. Expenditures'!$F784/'A. Revenue'!$D$30), ('B. Expenditures'!$G784/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC784=Sheet1!$B$2,'B. Expenditures'!K784,IF('B. Expenditures'!$AC784=Sheet1!$B$4,'B. Expenditures'!W784,IF($AC784=Sheet1!$B$3,'B. Expenditures'!Q784,\"\")))","v":""},{"$f":"IF($AC784=Sheet1!$B$2,'B. Expenditures'!L784,IF('B. Expenditures'!$AC784=Sheet1!$B$4,'B. Expenditures'!X784,IF($AC784=Sheet1!$B$3,'B. Expenditures'!R784,\"\")))","v":""},{"$f":"IF($AC784=Sheet1!$B$2,'B. Expenditures'!M784,IF('B. Expenditures'!$AC784=Sheet1!$B$4,'B. Expenditures'!Y784,IF($AC784=Sheet1!$B$3,'B. Expenditures'!S784,\"\")))","v":""},{"$f":"IF($AC784=Sheet1!$B$2,'B. Expenditures'!N784,IF('B. Expenditures'!$AC784=Sheet1!$B$4,'B. Expenditures'!Z784,IF($AC784=Sheet1!$B$3,'B. Expenditures'!T784,\"\")))","v":""},{"$f":"IF($AC784=Sheet1!$B$2,'B. Expenditures'!O784,IF('B. Expenditures'!$AC784=Sheet1!$B$4,'B. Expenditures'!AA784,IF($AC784=Sheet1!$B$3,'B. Expenditures'!U784,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I785)*K785, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E785/'A. Revenue'!$C$30), ('B. Expenditures'!$F785/'A. Revenue'!$D$30), ('B. Expenditures'!$G785/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E785/'A. Revenue'!$C$30), ('B. Expenditures'!$F785/'A. Revenue'!$D$30), ('B. Expenditures'!$G785/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E785/'A. Revenue'!$C$30), ('B. Expenditures'!$F785/'A. Revenue'!$D$30), ('B. Expenditures'!$G785/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E785/'A. Revenue'!$C$30), ('B. Expenditures'!$F785/'A. Revenue'!$D$30), ('B. Expenditures'!$G785/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E785/'A. Revenue'!$C$30), ('B. Expenditures'!$F785/'A. Revenue'!$D$30), ('B. Expenditures'!$G785/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC785=Sheet1!$B$2,'B. Expenditures'!K785,IF('B. Expenditures'!$AC785=Sheet1!$B$4,'B. Expenditures'!W785,IF($AC785=Sheet1!$B$3,'B. Expenditures'!Q785,\"\")))","v":""},{"$f":"IF($AC785=Sheet1!$B$2,'B. Expenditures'!L785,IF('B. Expenditures'!$AC785=Sheet1!$B$4,'B. Expenditures'!X785,IF($AC785=Sheet1!$B$3,'B. Expenditures'!R785,\"\")))","v":""},{"$f":"IF($AC785=Sheet1!$B$2,'B. Expenditures'!M785,IF('B. Expenditures'!$AC785=Sheet1!$B$4,'B. Expenditures'!Y785,IF($AC785=Sheet1!$B$3,'B. Expenditures'!S785,\"\")))","v":""},{"$f":"IF($AC785=Sheet1!$B$2,'B. Expenditures'!N785,IF('B. Expenditures'!$AC785=Sheet1!$B$4,'B. Expenditures'!Z785,IF($AC785=Sheet1!$B$3,'B. Expenditures'!T785,\"\")))","v":""},{"$f":"IF($AC785=Sheet1!$B$2,'B. Expenditures'!O785,IF('B. Expenditures'!$AC785=Sheet1!$B$4,'B. Expenditures'!AA785,IF($AC785=Sheet1!$B$3,'B. Expenditures'!U785,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I786)*K786, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E786/'A. Revenue'!$C$30), ('B. Expenditures'!$F786/'A. Revenue'!$D$30), ('B. Expenditures'!$G786/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E786/'A. Revenue'!$C$30), ('B. Expenditures'!$F786/'A. Revenue'!$D$30), ('B. Expenditures'!$G786/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E786/'A. Revenue'!$C$30), ('B. Expenditures'!$F786/'A. Revenue'!$D$30), ('B. Expenditures'!$G786/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E786/'A. Revenue'!$C$30), ('B. Expenditures'!$F786/'A. Revenue'!$D$30), ('B. Expenditures'!$G786/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E786/'A. Revenue'!$C$30), ('B. Expenditures'!$F786/'A. Revenue'!$D$30), ('B. Expenditures'!$G786/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC786=Sheet1!$B$2,'B. Expenditures'!K786,IF('B. Expenditures'!$AC786=Sheet1!$B$4,'B. Expenditures'!W786,IF($AC786=Sheet1!$B$3,'B. Expenditures'!Q786,\"\")))","v":""},{"$f":"IF($AC786=Sheet1!$B$2,'B. Expenditures'!L786,IF('B. Expenditures'!$AC786=Sheet1!$B$4,'B. Expenditures'!X786,IF($AC786=Sheet1!$B$3,'B. Expenditures'!R786,\"\")))","v":""},{"$f":"IF($AC786=Sheet1!$B$2,'B. Expenditures'!M786,IF('B. Expenditures'!$AC786=Sheet1!$B$4,'B. Expenditures'!Y786,IF($AC786=Sheet1!$B$3,'B. Expenditures'!S786,\"\")))","v":""},{"$f":"IF($AC786=Sheet1!$B$2,'B. Expenditures'!N786,IF('B. Expenditures'!$AC786=Sheet1!$B$4,'B. Expenditures'!Z786,IF($AC786=Sheet1!$B$3,'B. Expenditures'!T786,\"\")))","v":""},{"$f":"IF($AC786=Sheet1!$B$2,'B. Expenditures'!O786,IF('B. Expenditures'!$AC786=Sheet1!$B$4,'B. Expenditures'!AA786,IF($AC786=Sheet1!$B$3,'B. Expenditures'!U786,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I787)*K787, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E787/'A. Revenue'!$C$30), ('B. Expenditures'!$F787/'A. Revenue'!$D$30), ('B. Expenditures'!$G787/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E787/'A. Revenue'!$C$30), ('B. Expenditures'!$F787/'A. Revenue'!$D$30), ('B. Expenditures'!$G787/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E787/'A. Revenue'!$C$30), ('B. Expenditures'!$F787/'A. Revenue'!$D$30), ('B. Expenditures'!$G787/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E787/'A. Revenue'!$C$30), ('B. Expenditures'!$F787/'A. Revenue'!$D$30), ('B. Expenditures'!$G787/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E787/'A. Revenue'!$C$30), ('B. Expenditures'!$F787/'A. Revenue'!$D$30), ('B. Expenditures'!$G787/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC787=Sheet1!$B$2,'B. Expenditures'!K787,IF('B. Expenditures'!$AC787=Sheet1!$B$4,'B. Expenditures'!W787,IF($AC787=Sheet1!$B$3,'B. Expenditures'!Q787,\"\")))","v":""},{"$f":"IF($AC787=Sheet1!$B$2,'B. Expenditures'!L787,IF('B. Expenditures'!$AC787=Sheet1!$B$4,'B. Expenditures'!X787,IF($AC787=Sheet1!$B$3,'B. Expenditures'!R787,\"\")))","v":""},{"$f":"IF($AC787=Sheet1!$B$2,'B. Expenditures'!M787,IF('B. Expenditures'!$AC787=Sheet1!$B$4,'B. Expenditures'!Y787,IF($AC787=Sheet1!$B$3,'B. Expenditures'!S787,\"\")))","v":""},{"$f":"IF($AC787=Sheet1!$B$2,'B. Expenditures'!N787,IF('B. Expenditures'!$AC787=Sheet1!$B$4,'B. Expenditures'!Z787,IF($AC787=Sheet1!$B$3,'B. Expenditures'!T787,\"\")))","v":""},{"$f":"IF($AC787=Sheet1!$B$2,'B. Expenditures'!O787,IF('B. Expenditures'!$AC787=Sheet1!$B$4,'B. Expenditures'!AA787,IF($AC787=Sheet1!$B$3,'B. Expenditures'!U787,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I788)*K788, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E788/'A. Revenue'!$C$30), ('B. Expenditures'!$F788/'A. Revenue'!$D$30), ('B. Expenditures'!$G788/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E788/'A. Revenue'!$C$30), ('B. Expenditures'!$F788/'A. Revenue'!$D$30), ('B. Expenditures'!$G788/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E788/'A. Revenue'!$C$30), ('B. Expenditures'!$F788/'A. Revenue'!$D$30), ('B. Expenditures'!$G788/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E788/'A. Revenue'!$C$30), ('B. Expenditures'!$F788/'A. Revenue'!$D$30), ('B. Expenditures'!$G788/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E788/'A. Revenue'!$C$30), ('B. Expenditures'!$F788/'A. Revenue'!$D$30), ('B. Expenditures'!$G788/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC788=Sheet1!$B$2,'B. Expenditures'!K788,IF('B. Expenditures'!$AC788=Sheet1!$B$4,'B. Expenditures'!W788,IF($AC788=Sheet1!$B$3,'B. Expenditures'!Q788,\"\")))","v":""},{"$f":"IF($AC788=Sheet1!$B$2,'B. Expenditures'!L788,IF('B. Expenditures'!$AC788=Sheet1!$B$4,'B. Expenditures'!X788,IF($AC788=Sheet1!$B$3,'B. Expenditures'!R788,\"\")))","v":""},{"$f":"IF($AC788=Sheet1!$B$2,'B. Expenditures'!M788,IF('B. Expenditures'!$AC788=Sheet1!$B$4,'B. Expenditures'!Y788,IF($AC788=Sheet1!$B$3,'B. Expenditures'!S788,\"\")))","v":""},{"$f":"IF($AC788=Sheet1!$B$2,'B. Expenditures'!N788,IF('B. Expenditures'!$AC788=Sheet1!$B$4,'B. Expenditures'!Z788,IF($AC788=Sheet1!$B$3,'B. Expenditures'!T788,\"\")))","v":""},{"$f":"IF($AC788=Sheet1!$B$2,'B. Expenditures'!O788,IF('B. Expenditures'!$AC788=Sheet1!$B$4,'B. Expenditures'!AA788,IF($AC788=Sheet1!$B$3,'B. Expenditures'!U788,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,,-E789,G789), \"\")","v":""},null,"",{"$f":"IFERROR((1+$I789)*K789, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E789/'A. Revenue'!$C$30), ('B. Expenditures'!$F789/'A. Revenue'!$D$30), ('B. Expenditures'!$G789/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E789/'A. Revenue'!$C$30), ('B. Expenditures'!$F789/'A. Revenue'!$D$30), ('B. Expenditures'!$G789/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E789/'A. Revenue'!$C$30), ('B. Expenditures'!$F789/'A. Revenue'!$D$30), ('B. Expenditures'!$G789/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E789/'A. Revenue'!$C$30), ('B. Expenditures'!$F789/'A. Revenue'!$D$30), ('B. Expenditures'!$G789/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E789/'A. Revenue'!$C$30), ('B. Expenditures'!$F789/'A. Revenue'!$D$30), ('B. Expenditures'!$G789/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC789=Sheet1!$B$2,'B. Expenditures'!K789,IF('B. Expenditures'!$AC789=Sheet1!$B$4,'B. Expenditures'!W789,IF($AC789=Sheet1!$B$3,'B. Expenditures'!Q789,\"\")))","v":""},{"$f":"IF($AC789=Sheet1!$B$2,'B. Expenditures'!L789,IF('B. Expenditures'!$AC789=Sheet1!$B$4,'B. Expenditures'!X789,IF($AC789=Sheet1!$B$3,'B. Expenditures'!R789,\"\")))","v":""},{"$f":"IF($AC789=Sheet1!$B$2,'B. Expenditures'!M789,IF('B. Expenditures'!$AC789=Sheet1!$B$4,'B. Expenditures'!Y789,IF($AC789=Sheet1!$B$3,'B. Expenditures'!S789,\"\")))","v":""},{"$f":"IF($AC789=Sheet1!$B$2,'B. Expenditures'!N789,IF('B. Expenditures'!$AC789=Sheet1!$B$4,'B. Expenditures'!Z789,IF($AC789=Sheet1!$B$3,'B. Expenditures'!T789,\"\")))","v":""},{"$f":"IF($AC789=Sheet1!$B$2,'B. Expenditures'!O789,IF('B. Expenditures'!$AC789=Sheet1!$B$4,'B. Expenditures'!AA789,IF($AC789=Sheet1!$B$3,'B. Expenditures'!U789,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I790)*K790, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E790/'A. Revenue'!$C$30), ('B. Expenditures'!$F790/'A. Revenue'!$D$30), ('B. Expenditures'!$G790/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E790/'A. Revenue'!$C$30), ('B. Expenditures'!$F790/'A. Revenue'!$D$30), ('B. Expenditures'!$G790/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E790/'A. Revenue'!$C$30), ('B. Expenditures'!$F790/'A. Revenue'!$D$30), ('B. Expenditures'!$G790/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E790/'A. Revenue'!$C$30), ('B. Expenditures'!$F790/'A. Revenue'!$D$30), ('B. Expenditures'!$G790/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E790/'A. Revenue'!$C$30), ('B. Expenditures'!$F790/'A. Revenue'!$D$30), ('B. Expenditures'!$G790/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC790=Sheet1!$B$2,'B. Expenditures'!K790,IF('B. Expenditures'!$AC790=Sheet1!$B$4,'B. Expenditures'!W790,IF($AC790=Sheet1!$B$3,'B. Expenditures'!Q790,\"\")))","v":""},{"$f":"IF($AC790=Sheet1!$B$2,'B. Expenditures'!L790,IF('B. Expenditures'!$AC790=Sheet1!$B$4,'B. Expenditures'!X790,IF($AC790=Sheet1!$B$3,'B. Expenditures'!R790,\"\")))","v":""},{"$f":"IF($AC790=Sheet1!$B$2,'B. Expenditures'!M790,IF('B. Expenditures'!$AC790=Sheet1!$B$4,'B. Expenditures'!Y790,IF($AC790=Sheet1!$B$3,'B. Expenditures'!S790,\"\")))","v":""},{"$f":"IF($AC790=Sheet1!$B$2,'B. Expenditures'!N790,IF('B. Expenditures'!$AC790=Sheet1!$B$4,'B. Expenditures'!Z790,IF($AC790=Sheet1!$B$3,'B. Expenditures'!T790,\"\")))","v":""},{"$f":"IF($AC790=Sheet1!$B$2,'B. Expenditures'!O790,IF('B. Expenditures'!$AC790=Sheet1!$B$4,'B. Expenditures'!AA790,IF($AC790=Sheet1!$B$3,'B. Expenditures'!U790,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I791)*K791, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E791/'A. Revenue'!$C$30), ('B. Expenditures'!$F791/'A. Revenue'!$D$30), ('B. Expenditures'!$G791/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E791/'A. Revenue'!$C$30), ('B. Expenditures'!$F791/'A. Revenue'!$D$30), ('B. Expenditures'!$G791/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E791/'A. Revenue'!$C$30), ('B. Expenditures'!$F791/'A. Revenue'!$D$30), ('B. Expenditures'!$G791/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E791/'A. Revenue'!$C$30), ('B. Expenditures'!$F791/'A. Revenue'!$D$30), ('B. Expenditures'!$G791/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E791/'A. Revenue'!$C$30), ('B. Expenditures'!$F791/'A. Revenue'!$D$30), ('B. Expenditures'!$G791/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC791=Sheet1!$B$2,'B. Expenditures'!K791,IF('B. Expenditures'!$AC791=Sheet1!$B$4,'B. Expenditures'!W791,IF($AC791=Sheet1!$B$3,'B. Expenditures'!Q791,\"\")))","v":""},{"$f":"IF($AC791=Sheet1!$B$2,'B. Expenditures'!L791,IF('B. Expenditures'!$AC791=Sheet1!$B$4,'B. Expenditures'!X791,IF($AC791=Sheet1!$B$3,'B. Expenditures'!R791,\"\")))","v":""},{"$f":"IF($AC791=Sheet1!$B$2,'B. Expenditures'!M791,IF('B. Expenditures'!$AC791=Sheet1!$B$4,'B. Expenditures'!Y791,IF($AC791=Sheet1!$B$3,'B. Expenditures'!S791,\"\")))","v":""},{"$f":"IF($AC791=Sheet1!$B$2,'B. Expenditures'!N791,IF('B. Expenditures'!$AC791=Sheet1!$B$4,'B. Expenditures'!Z791,IF($AC791=Sheet1!$B$3,'B. Expenditures'!T791,\"\")))","v":""},{"$f":"IF($AC791=Sheet1!$B$2,'B. Expenditures'!O791,IF('B. Expenditures'!$AC791=Sheet1!$B$4,'B. Expenditures'!AA791,IF($AC791=Sheet1!$B$3,'B. Expenditures'!U791,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I792)*K792, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E792/'A. Revenue'!$C$30), ('B. Expenditures'!$F792/'A. Revenue'!$D$30), ('B. Expenditures'!$G792/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E792/'A. Revenue'!$C$30), ('B. Expenditures'!$F792/'A. Revenue'!$D$30), ('B. Expenditures'!$G792/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E792/'A. Revenue'!$C$30), ('B. Expenditures'!$F792/'A. Revenue'!$D$30), ('B. Expenditures'!$G792/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E792/'A. Revenue'!$C$30), ('B. Expenditures'!$F792/'A. Revenue'!$D$30), ('B. Expenditures'!$G792/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E792/'A. Revenue'!$C$30), ('B. Expenditures'!$F792/'A. Revenue'!$D$30), ('B. Expenditures'!$G792/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC792=Sheet1!$B$2,'B. Expenditures'!K792,IF('B. Expenditures'!$AC792=Sheet1!$B$4,'B. Expenditures'!W792,IF($AC792=Sheet1!$B$3,'B. Expenditures'!Q792,\"\")))","v":""},{"$f":"IF($AC792=Sheet1!$B$2,'B. Expenditures'!L792,IF('B. Expenditures'!$AC792=Sheet1!$B$4,'B. Expenditures'!X792,IF($AC792=Sheet1!$B$3,'B. Expenditures'!R792,\"\")))","v":""},{"$f":"IF($AC792=Sheet1!$B$2,'B. Expenditures'!M792,IF('B. Expenditures'!$AC792=Sheet1!$B$4,'B. Expenditures'!Y792,IF($AC792=Sheet1!$B$3,'B. Expenditures'!S792,\"\")))","v":""},{"$f":"IF($AC792=Sheet1!$B$2,'B. Expenditures'!N792,IF('B. Expenditures'!$AC792=Sheet1!$B$4,'B. Expenditures'!Z792,IF($AC792=Sheet1!$B$3,'B. Expenditures'!T792,\"\")))","v":""},{"$f":"IF($AC792=Sheet1!$B$2,'B. Expenditures'!O792,IF('B. Expenditures'!$AC792=Sheet1!$B$4,'B. Expenditures'!AA792,IF($AC792=Sheet1!$B$3,'B. Expenditures'!U792,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I793)*K793, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E793/'A. Revenue'!$C$30), ('B. Expenditures'!$F793/'A. Revenue'!$D$30), ('B. Expenditures'!$G793/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E793/'A. Revenue'!$C$30), ('B. Expenditures'!$F793/'A. Revenue'!$D$30), ('B. Expenditures'!$G793/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E793/'A. Revenue'!$C$30), ('B. Expenditures'!$F793/'A. Revenue'!$D$30), ('B. Expenditures'!$G793/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E793/'A. Revenue'!$C$30), ('B. Expenditures'!$F793/'A. Revenue'!$D$30), ('B. Expenditures'!$G793/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E793/'A. Revenue'!$C$30), ('B. Expenditures'!$F793/'A. Revenue'!$D$30), ('B. Expenditures'!$G793/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC793=Sheet1!$B$2,'B. Expenditures'!K793,IF('B. Expenditures'!$AC793=Sheet1!$B$4,'B. Expenditures'!W793,IF($AC793=Sheet1!$B$3,'B. Expenditures'!Q793,\"\")))","v":""},{"$f":"IF($AC793=Sheet1!$B$2,'B. Expenditures'!L793,IF('B. Expenditures'!$AC793=Sheet1!$B$4,'B. Expenditures'!X793,IF($AC793=Sheet1!$B$3,'B. Expenditures'!R793,\"\")))","v":""},{"$f":"IF($AC793=Sheet1!$B$2,'B. Expenditures'!M793,IF('B. Expenditures'!$AC793=Sheet1!$B$4,'B. Expenditures'!Y793,IF($AC793=Sheet1!$B$3,'B. Expenditures'!S793,\"\")))","v":""},{"$f":"IF($AC793=Sheet1!$B$2,'B. Expenditures'!N793,IF('B. Expenditures'!$AC793=Sheet1!$B$4,'B. Expenditures'!Z793,IF($AC793=Sheet1!$B$3,'B. Expenditures'!T793,\"\")))","v":""},{"$f":"IF($AC793=Sheet1!$B$2,'B. Expenditures'!O793,IF('B. Expenditures'!$AC793=Sheet1!$B$4,'B. Expenditures'!AA793,IF($AC793=Sheet1!$B$3,'B. Expenditures'!U793,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I794)*K794, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E794/'A. Revenue'!$C$30), ('B. Expenditures'!$F794/'A. Revenue'!$D$30), ('B. Expenditures'!$G794/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E794/'A. Revenue'!$C$30), ('B. Expenditures'!$F794/'A. Revenue'!$D$30), ('B. Expenditures'!$G794/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E794/'A. Revenue'!$C$30), ('B. Expenditures'!$F794/'A. Revenue'!$D$30), ('B. Expenditures'!$G794/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E794/'A. Revenue'!$C$30), ('B. Expenditures'!$F794/'A. Revenue'!$D$30), ('B. Expenditures'!$G794/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E794/'A. Revenue'!$C$30), ('B. Expenditures'!$F794/'A. Revenue'!$D$30), ('B. Expenditures'!$G794/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC794=Sheet1!$B$2,'B. Expenditures'!K794,IF('B. Expenditures'!$AC794=Sheet1!$B$4,'B. Expenditures'!W794,IF($AC794=Sheet1!$B$3,'B. Expenditures'!Q794,\"\")))","v":""},{"$f":"IF($AC794=Sheet1!$B$2,'B. Expenditures'!L794,IF('B. Expenditures'!$AC794=Sheet1!$B$4,'B. Expenditures'!X794,IF($AC794=Sheet1!$B$3,'B. Expenditures'!R794,\"\")))","v":""},{"$f":"IF($AC794=Sheet1!$B$2,'B. Expenditures'!M794,IF('B. Expenditures'!$AC794=Sheet1!$B$4,'B. Expenditures'!Y794,IF($AC794=Sheet1!$B$3,'B. Expenditures'!S794,\"\")))","v":""},{"$f":"IF($AC794=Sheet1!$B$2,'B. Expenditures'!N794,IF('B. Expenditures'!$AC794=Sheet1!$B$4,'B. Expenditures'!Z794,IF($AC794=Sheet1!$B$3,'B. Expenditures'!T794,\"\")))","v":""},{"$f":"IF($AC794=Sheet1!$B$2,'B. Expenditures'!O794,IF('B. Expenditures'!$AC794=Sheet1!$B$4,'B. Expenditures'!AA794,IF($AC794=Sheet1!$B$3,'B. Expenditures'!U794,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I795)*K795, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E795/'A. Revenue'!$C$30), ('B. Expenditures'!$F795/'A. Revenue'!$D$30), ('B. Expenditures'!$G795/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E795/'A. Revenue'!$C$30), ('B. Expenditures'!$F795/'A. Revenue'!$D$30), ('B. Expenditures'!$G795/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E795/'A. Revenue'!$C$30), ('B. Expenditures'!$F795/'A. Revenue'!$D$30), ('B. Expenditures'!$G795/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E795/'A. Revenue'!$C$30), ('B. Expenditures'!$F795/'A. Revenue'!$D$30), ('B. Expenditures'!$G795/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E795/'A. Revenue'!$C$30), ('B. Expenditures'!$F795/'A. Revenue'!$D$30), ('B. Expenditures'!$G795/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC795=Sheet1!$B$2,'B. Expenditures'!K795,IF('B. Expenditures'!$AC795=Sheet1!$B$4,'B. Expenditures'!W795,IF($AC795=Sheet1!$B$3,'B. Expenditures'!Q795,\"\")))","v":""},{"$f":"IF($AC795=Sheet1!$B$2,'B. Expenditures'!L795,IF('B. Expenditures'!$AC795=Sheet1!$B$4,'B. Expenditures'!X795,IF($AC795=Sheet1!$B$3,'B. Expenditures'!R795,\"\")))","v":""},{"$f":"IF($AC795=Sheet1!$B$2,'B. Expenditures'!M795,IF('B. Expenditures'!$AC795=Sheet1!$B$4,'B. Expenditures'!Y795,IF($AC795=Sheet1!$B$3,'B. Expenditures'!S795,\"\")))","v":""},{"$f":"IF($AC795=Sheet1!$B$2,'B. Expenditures'!N795,IF('B. Expenditures'!$AC795=Sheet1!$B$4,'B. Expenditures'!Z795,IF($AC795=Sheet1!$B$3,'B. Expenditures'!T795,\"\")))","v":""},{"$f":"IF($AC795=Sheet1!$B$2,'B. Expenditures'!O795,IF('B. Expenditures'!$AC795=Sheet1!$B$4,'B. Expenditures'!AA795,IF($AC795=Sheet1!$B$3,'B. Expenditures'!U795,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I796)*K796, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E796/'A. Revenue'!$C$30), ('B. Expenditures'!$F796/'A. Revenue'!$D$30), ('B. Expenditures'!$G796/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E796/'A. Revenue'!$C$30), ('B. Expenditures'!$F796/'A. Revenue'!$D$30), ('B. Expenditures'!$G796/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E796/'A. Revenue'!$C$30), ('B. Expenditures'!$F796/'A. Revenue'!$D$30), ('B. Expenditures'!$G796/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E796/'A. Revenue'!$C$30), ('B. Expenditures'!$F796/'A. Revenue'!$D$30), ('B. Expenditures'!$G796/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E796/'A. Revenue'!$C$30), ('B. Expenditures'!$F796/'A. Revenue'!$D$30), ('B. Expenditures'!$G796/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC796=Sheet1!$B$2,'B. Expenditures'!K796,IF('B. Expenditures'!$AC796=Sheet1!$B$4,'B. Expenditures'!W796,IF($AC796=Sheet1!$B$3,'B. Expenditures'!Q796,\"\")))","v":""},{"$f":"IF($AC796=Sheet1!$B$2,'B. Expenditures'!L796,IF('B. Expenditures'!$AC796=Sheet1!$B$4,'B. Expenditures'!X796,IF($AC796=Sheet1!$B$3,'B. Expenditures'!R796,\"\")))","v":""},{"$f":"IF($AC796=Sheet1!$B$2,'B. Expenditures'!M796,IF('B. Expenditures'!$AC796=Sheet1!$B$4,'B. Expenditures'!Y796,IF($AC796=Sheet1!$B$3,'B. Expenditures'!S796,\"\")))","v":""},{"$f":"IF($AC796=Sheet1!$B$2,'B. Expenditures'!N796,IF('B. Expenditures'!$AC796=Sheet1!$B$4,'B. Expenditures'!Z796,IF($AC796=Sheet1!$B$3,'B. Expenditures'!T796,\"\")))","v":""},{"$f":"IF($AC796=Sheet1!$B$2,'B. Expenditures'!O796,IF('B. Expenditures'!$AC796=Sheet1!$B$4,'B. Expenditures'!AA796,IF($AC796=Sheet1!$B$3,'B. Expenditures'!U796,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR((1+$I797)*G797, \"\")","v":""},{"$f":"IFERROR((1+$I797)*K797, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E797/'A. Revenue'!$C$30), ('B. Expenditures'!$F797/'A. Revenue'!$D$30), ('B. Expenditures'!$G797/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E797/'A. Revenue'!$C$30), ('B. Expenditures'!$F797/'A. Revenue'!$D$30), ('B. Expenditures'!$G797/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E797/'A. Revenue'!$C$30), ('B. Expenditures'!$F797/'A. Revenue'!$D$30), ('B. Expenditures'!$G797/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E797/'A. Revenue'!$C$30), ('B. Expenditures'!$F797/'A. Revenue'!$D$30), ('B. Expenditures'!$G797/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E797/'A. Revenue'!$C$30), ('B. Expenditures'!$F797/'A. Revenue'!$D$30), ('B. Expenditures'!$G797/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC797=Sheet1!$B$2,'B. Expenditures'!K797,IF('B. Expenditures'!$AC797=Sheet1!$B$4,'B. Expenditures'!W797,IF($AC797=Sheet1!$B$3,'B. Expenditures'!Q797,\"\")))","v":""},{"$f":"IF($AC797=Sheet1!$B$2,'B. Expenditures'!L797,IF('B. Expenditures'!$AC797=Sheet1!$B$4,'B. Expenditures'!X797,IF($AC797=Sheet1!$B$3,'B. Expenditures'!R797,\"\")))","v":""},{"$f":"IF($AC797=Sheet1!$B$2,'B. Expenditures'!M797,IF('B. Expenditures'!$AC797=Sheet1!$B$4,'B. Expenditures'!Y797,IF($AC797=Sheet1!$B$3,'B. Expenditures'!S797,\"\")))","v":""},{"$f":"IF($AC797=Sheet1!$B$2,'B. Expenditures'!N797,IF('B. Expenditures'!$AC797=Sheet1!$B$4,'B. Expenditures'!Z797,IF($AC797=Sheet1!$B$3,'B. Expenditures'!T797,\"\")))","v":""},{"$f":"IF($AC797=Sheet1!$B$2,'B. Expenditures'!O797,IF('B. Expenditures'!$AC797=Sheet1!$B$4,'B. Expenditures'!AA797,IF($AC797=Sheet1!$B$3,'B. Expenditures'!U797,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I798)*K798, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E798/'A. Revenue'!$C$30), ('B. Expenditures'!$F798/'A. Revenue'!$D$30), ('B. Expenditures'!$G798/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E798/'A. Revenue'!$C$30), ('B. Expenditures'!$F798/'A. Revenue'!$D$30), ('B. Expenditures'!$G798/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E798/'A. Revenue'!$C$30), ('B. Expenditures'!$F798/'A. Revenue'!$D$30), ('B. Expenditures'!$G798/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E798/'A. Revenue'!$C$30), ('B. Expenditures'!$F798/'A. Revenue'!$D$30), ('B. Expenditures'!$G798/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E798/'A. Revenue'!$C$30), ('B. Expenditures'!$F798/'A. Revenue'!$D$30), ('B. Expenditures'!$G798/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC798=Sheet1!$B$2,'B. Expenditures'!K798,IF('B. Expenditures'!$AC798=Sheet1!$B$4,'B. Expenditures'!W798,IF($AC798=Sheet1!$B$3,'B. Expenditures'!Q798,\"\")))","v":""},{"$f":"IF($AC798=Sheet1!$B$2,'B. Expenditures'!L798,IF('B. Expenditures'!$AC798=Sheet1!$B$4,'B. Expenditures'!X798,IF($AC798=Sheet1!$B$3,'B. Expenditures'!R798,\"\")))","v":""},{"$f":"IF($AC798=Sheet1!$B$2,'B. Expenditures'!M798,IF('B. Expenditures'!$AC798=Sheet1!$B$4,'B. Expenditures'!Y798,IF($AC798=Sheet1!$B$3,'B. Expenditures'!S798,\"\")))","v":""},{"$f":"IF($AC798=Sheet1!$B$2,'B. Expenditures'!N798,IF('B. Expenditures'!$AC798=Sheet1!$B$4,'B. Expenditures'!Z798,IF($AC798=Sheet1!$B$3,'B. Expenditures'!T798,\"\")))","v":""},{"$f":"IF($AC798=Sheet1!$B$2,'B. Expenditures'!O798,IF('B. Expenditures'!$AC798=Sheet1!$B$4,'B. Expenditures'!AA798,IF($AC798=Sheet1!$B$3,'B. Expenditures'!U798,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I799)*K799, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E799/'A. Revenue'!$C$30), ('B. Expenditures'!$F799/'A. Revenue'!$D$30), ('B. Expenditures'!$G799/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E799/'A. Revenue'!$C$30), ('B. Expenditures'!$F799/'A. Revenue'!$D$30), ('B. Expenditures'!$G799/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E799/'A. Revenue'!$C$30), ('B. Expenditures'!$F799/'A. Revenue'!$D$30), ('B. Expenditures'!$G799/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E799/'A. Revenue'!$C$30), ('B. Expenditures'!$F799/'A. Revenue'!$D$30), ('B. Expenditures'!$G799/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E799/'A. Revenue'!$C$30), ('B. Expenditures'!$F799/'A. Revenue'!$D$30), ('B. Expenditures'!$G799/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC799=Sheet1!$B$2,'B. Expenditures'!K799,IF('B. Expenditures'!$AC799=Sheet1!$B$4,'B. Expenditures'!W799,IF($AC799=Sheet1!$B$3,'B. Expenditures'!Q799,\"\")))","v":""},{"$f":"IF($AC799=Sheet1!$B$2,'B. Expenditures'!L799,IF('B. Expenditures'!$AC799=Sheet1!$B$4,'B. Expenditures'!X799,IF($AC799=Sheet1!$B$3,'B. Expenditures'!R799,\"\")))","v":""},{"$f":"IF($AC799=Sheet1!$B$2,'B. Expenditures'!M799,IF('B. Expenditures'!$AC799=Sheet1!$B$4,'B. Expenditures'!Y799,IF($AC799=Sheet1!$B$3,'B. Expenditures'!S799,\"\")))","v":""},{"$f":"IF($AC799=Sheet1!$B$2,'B. Expenditures'!N799,IF('B. Expenditures'!$AC799=Sheet1!$B$4,'B. Expenditures'!Z799,IF($AC799=Sheet1!$B$3,'B. Expenditures'!T799,\"\")))","v":""},{"$f":"IF($AC799=Sheet1!$B$2,'B. Expenditures'!O799,IF('B. Expenditures'!$AC799=Sheet1!$B$4,'B. Expenditures'!AA799,IF($AC799=Sheet1!$B$3,'B. Expenditures'!U799,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I800)*K800, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E800/'A. Revenue'!$C$30), ('B. Expenditures'!$F800/'A. Revenue'!$D$30), ('B. Expenditures'!$G800/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E800/'A. Revenue'!$C$30), ('B. Expenditures'!$F800/'A. Revenue'!$D$30), ('B. Expenditures'!$G800/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E800/'A. Revenue'!$C$30), ('B. Expenditures'!$F800/'A. Revenue'!$D$30), ('B. Expenditures'!$G800/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E800/'A. Revenue'!$C$30), ('B. Expenditures'!$F800/'A. Revenue'!$D$30), ('B. Expenditures'!$G800/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E800/'A. Revenue'!$C$30), ('B. Expenditures'!$F800/'A. Revenue'!$D$30), ('B. Expenditures'!$G800/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC800=Sheet1!$B$2,'B. Expenditures'!K800,IF('B. Expenditures'!$AC800=Sheet1!$B$4,'B. Expenditures'!W800,IF($AC800=Sheet1!$B$3,'B. Expenditures'!Q800,\"\")))","v":""},{"$f":"IF($AC800=Sheet1!$B$2,'B. Expenditures'!L800,IF('B. Expenditures'!$AC800=Sheet1!$B$4,'B. Expenditures'!X800,IF($AC800=Sheet1!$B$3,'B. Expenditures'!R800,\"\")))","v":""},{"$f":"IF($AC800=Sheet1!$B$2,'B. Expenditures'!M800,IF('B. Expenditures'!$AC800=Sheet1!$B$4,'B. Expenditures'!Y800,IF($AC800=Sheet1!$B$3,'B. Expenditures'!S800,\"\")))","v":""},{"$f":"IF($AC800=Sheet1!$B$2,'B. Expenditures'!N800,IF('B. Expenditures'!$AC800=Sheet1!$B$4,'B. Expenditures'!Z800,IF($AC800=Sheet1!$B$3,'B. Expenditures'!T800,\"\")))","v":""},{"$f":"IF($AC800=Sheet1!$B$2,'B. Expenditures'!O800,IF('B. Expenditures'!$AC800=Sheet1!$B$4,'B. Expenditures'!AA800,IF($AC800=Sheet1!$B$3,'B. Expenditures'!U800,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I801)*K801, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E801/'A. Revenue'!$C$30), ('B. Expenditures'!$F801/'A. Revenue'!$D$30), ('B. Expenditures'!$G801/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E801/'A. Revenue'!$C$30), ('B. Expenditures'!$F801/'A. Revenue'!$D$30), ('B. Expenditures'!$G801/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E801/'A. Revenue'!$C$30), ('B. Expenditures'!$F801/'A. Revenue'!$D$30), ('B. Expenditures'!$G801/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E801/'A. Revenue'!$C$30), ('B. Expenditures'!$F801/'A. Revenue'!$D$30), ('B. Expenditures'!$G801/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E801/'A. Revenue'!$C$30), ('B. Expenditures'!$F801/'A. Revenue'!$D$30), ('B. Expenditures'!$G801/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC801=Sheet1!$B$2,'B. Expenditures'!K801,IF('B. Expenditures'!$AC801=Sheet1!$B$4,'B. Expenditures'!W801,IF($AC801=Sheet1!$B$3,'B. Expenditures'!Q801,\"\")))","v":""},{"$f":"IF($AC801=Sheet1!$B$2,'B. Expenditures'!L801,IF('B. Expenditures'!$AC801=Sheet1!$B$4,'B. Expenditures'!X801,IF($AC801=Sheet1!$B$3,'B. Expenditures'!R801,\"\")))","v":""},{"$f":"IF($AC801=Sheet1!$B$2,'B. Expenditures'!M801,IF('B. Expenditures'!$AC801=Sheet1!$B$4,'B. Expenditures'!Y801,IF($AC801=Sheet1!$B$3,'B. Expenditures'!S801,\"\")))","v":""},{"$f":"IF($AC801=Sheet1!$B$2,'B. Expenditures'!N801,IF('B. Expenditures'!$AC801=Sheet1!$B$4,'B. Expenditures'!Z801,IF($AC801=Sheet1!$B$3,'B. Expenditures'!T801,\"\")))","v":""},{"$f":"IF($AC801=Sheet1!$B$2,'B. Expenditures'!O801,IF('B. Expenditures'!$AC801=Sheet1!$B$4,'B. Expenditures'!AA801,IF($AC801=Sheet1!$B$3,'B. Expenditures'!U801,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I802)*K802, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E802/'A. Revenue'!$C$30), ('B. Expenditures'!$F802/'A. Revenue'!$D$30), ('B. Expenditures'!$G802/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E802/'A. Revenue'!$C$30), ('B. Expenditures'!$F802/'A. Revenue'!$D$30), ('B. Expenditures'!$G802/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E802/'A. Revenue'!$C$30), ('B. Expenditures'!$F802/'A. Revenue'!$D$30), ('B. Expenditures'!$G802/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E802/'A. Revenue'!$C$30), ('B. Expenditures'!$F802/'A. Revenue'!$D$30), ('B. Expenditures'!$G802/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E802/'A. Revenue'!$C$30), ('B. Expenditures'!$F802/'A. Revenue'!$D$30), ('B. Expenditures'!$G802/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC802=Sheet1!$B$2,'B. Expenditures'!K802,IF('B. Expenditures'!$AC802=Sheet1!$B$4,'B. Expenditures'!W802,IF($AC802=Sheet1!$B$3,'B. Expenditures'!Q802,\"\")))","v":""},{"$f":"IF($AC802=Sheet1!$B$2,'B. Expenditures'!L802,IF('B. Expenditures'!$AC802=Sheet1!$B$4,'B. Expenditures'!X802,IF($AC802=Sheet1!$B$3,'B. Expenditures'!R802,\"\")))","v":""},{"$f":"IF($AC802=Sheet1!$B$2,'B. Expenditures'!M802,IF('B. Expenditures'!$AC802=Sheet1!$B$4,'B. Expenditures'!Y802,IF($AC802=Sheet1!$B$3,'B. Expenditures'!S802,\"\")))","v":""},{"$f":"IF($AC802=Sheet1!$B$2,'B. Expenditures'!N802,IF('B. Expenditures'!$AC802=Sheet1!$B$4,'B. Expenditures'!Z802,IF($AC802=Sheet1!$B$3,'B. Expenditures'!T802,\"\")))","v":""},{"$f":"IF($AC802=Sheet1!$B$2,'B. Expenditures'!O802,IF('B. Expenditures'!$AC802=Sheet1!$B$4,'B. Expenditures'!AA802,IF($AC802=Sheet1!$B$3,'B. Expenditures'!U802,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I803)*K803, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E803/'A. Revenue'!$C$30), ('B. Expenditures'!$F803/'A. Revenue'!$D$30), ('B. Expenditures'!$G803/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E803/'A. Revenue'!$C$30), ('B. Expenditures'!$F803/'A. Revenue'!$D$30), ('B. Expenditures'!$G803/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E803/'A. Revenue'!$C$30), ('B. Expenditures'!$F803/'A. Revenue'!$D$30), ('B. Expenditures'!$G803/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E803/'A. Revenue'!$C$30), ('B. Expenditures'!$F803/'A. Revenue'!$D$30), ('B. Expenditures'!$G803/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E803/'A. Revenue'!$C$30), ('B. Expenditures'!$F803/'A. Revenue'!$D$30), ('B. Expenditures'!$G803/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC803=Sheet1!$B$2,'B. Expenditures'!K803,IF('B. Expenditures'!$AC803=Sheet1!$B$4,'B. Expenditures'!W803,IF($AC803=Sheet1!$B$3,'B. Expenditures'!Q803,\"\")))","v":""},{"$f":"IF($AC803=Sheet1!$B$2,'B. Expenditures'!L803,IF('B. Expenditures'!$AC803=Sheet1!$B$4,'B. Expenditures'!X803,IF($AC803=Sheet1!$B$3,'B. Expenditures'!R803,\"\")))","v":""},{"$f":"IF($AC803=Sheet1!$B$2,'B. Expenditures'!M803,IF('B. Expenditures'!$AC803=Sheet1!$B$4,'B. Expenditures'!Y803,IF($AC803=Sheet1!$B$3,'B. Expenditures'!S803,\"\")))","v":""},{"$f":"IF($AC803=Sheet1!$B$2,'B. Expenditures'!N803,IF('B. Expenditures'!$AC803=Sheet1!$B$4,'B. Expenditures'!Z803,IF($AC803=Sheet1!$B$3,'B. Expenditures'!T803,\"\")))","v":""},{"$f":"IF($AC803=Sheet1!$B$2,'B. Expenditures'!O803,IF('B. Expenditures'!$AC803=Sheet1!$B$4,'B. Expenditures'!AA803,IF($AC803=Sheet1!$B$3,'B. Expenditures'!U803,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I804)*K804, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E804/'A. Revenue'!$C$30), ('B. Expenditures'!$F804/'A. Revenue'!$D$30), ('B. Expenditures'!$G804/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E804/'A. Revenue'!$C$30), ('B. Expenditures'!$F804/'A. Revenue'!$D$30), ('B. Expenditures'!$G804/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E804/'A. Revenue'!$C$30), ('B. Expenditures'!$F804/'A. Revenue'!$D$30), ('B. Expenditures'!$G804/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E804/'A. Revenue'!$C$30), ('B. Expenditures'!$F804/'A. Revenue'!$D$30), ('B. Expenditures'!$G804/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E804/'A. Revenue'!$C$30), ('B. Expenditures'!$F804/'A. Revenue'!$D$30), ('B. Expenditures'!$G804/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC804=Sheet1!$B$2,'B. Expenditures'!K804,IF('B. Expenditures'!$AC804=Sheet1!$B$4,'B. Expenditures'!W804,IF($AC804=Sheet1!$B$3,'B. Expenditures'!Q804,\"\")))","v":""},{"$f":"IF($AC804=Sheet1!$B$2,'B. Expenditures'!L804,IF('B. Expenditures'!$AC804=Sheet1!$B$4,'B. Expenditures'!X804,IF($AC804=Sheet1!$B$3,'B. Expenditures'!R804,\"\")))","v":""},{"$f":"IF($AC804=Sheet1!$B$2,'B. Expenditures'!M804,IF('B. Expenditures'!$AC804=Sheet1!$B$4,'B. Expenditures'!Y804,IF($AC804=Sheet1!$B$3,'B. Expenditures'!S804,\"\")))","v":""},{"$f":"IF($AC804=Sheet1!$B$2,'B. Expenditures'!N804,IF('B. Expenditures'!$AC804=Sheet1!$B$4,'B. Expenditures'!Z804,IF($AC804=Sheet1!$B$3,'B. Expenditures'!T804,\"\")))","v":""},{"$f":"IF($AC804=Sheet1!$B$2,'B. Expenditures'!O804,IF('B. Expenditures'!$AC804=Sheet1!$B$4,'B. Expenditures'!AA804,IF($AC804=Sheet1!$B$3,'B. Expenditures'!U804,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I805)*K805, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E805/'A. Revenue'!$C$30), ('B. Expenditures'!$F805/'A. Revenue'!$D$30), ('B. Expenditures'!$G805/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E805/'A. Revenue'!$C$30), ('B. Expenditures'!$F805/'A. Revenue'!$D$30), ('B. Expenditures'!$G805/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E805/'A. Revenue'!$C$30), ('B. Expenditures'!$F805/'A. Revenue'!$D$30), ('B. Expenditures'!$G805/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E805/'A. Revenue'!$C$30), ('B. Expenditures'!$F805/'A. Revenue'!$D$30), ('B. Expenditures'!$G805/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E805/'A. Revenue'!$C$30), ('B. Expenditures'!$F805/'A. Revenue'!$D$30), ('B. Expenditures'!$G805/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC805=Sheet1!$B$2,'B. Expenditures'!K805,IF('B. Expenditures'!$AC805=Sheet1!$B$4,'B. Expenditures'!W805,IF($AC805=Sheet1!$B$3,'B. Expenditures'!Q805,\"\")))","v":""},{"$f":"IF($AC805=Sheet1!$B$2,'B. Expenditures'!L805,IF('B. Expenditures'!$AC805=Sheet1!$B$4,'B. Expenditures'!X805,IF($AC805=Sheet1!$B$3,'B. Expenditures'!R805,\"\")))","v":""},{"$f":"IF($AC805=Sheet1!$B$2,'B. Expenditures'!M805,IF('B. Expenditures'!$AC805=Sheet1!$B$4,'B. Expenditures'!Y805,IF($AC805=Sheet1!$B$3,'B. Expenditures'!S805,\"\")))","v":""},{"$f":"IF($AC805=Sheet1!$B$2,'B. Expenditures'!N805,IF('B. Expenditures'!$AC805=Sheet1!$B$4,'B. Expenditures'!Z805,IF($AC805=Sheet1!$B$3,'B. Expenditures'!T805,\"\")))","v":""},{"$f":"IF($AC805=Sheet1!$B$2,'B. Expenditures'!O805,IF('B. Expenditures'!$AC805=Sheet1!$B$4,'B. Expenditures'!AA805,IF($AC805=Sheet1!$B$3,'B. Expenditures'!U805,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I806)*K806, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E806/'A. Revenue'!$C$30), ('B. Expenditures'!$F806/'A. Revenue'!$D$30), ('B. Expenditures'!$G806/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E806/'A. Revenue'!$C$30), ('B. Expenditures'!$F806/'A. Revenue'!$D$30), ('B. Expenditures'!$G806/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E806/'A. Revenue'!$C$30), ('B. Expenditures'!$F806/'A. Revenue'!$D$30), ('B. Expenditures'!$G806/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E806/'A. Revenue'!$C$30), ('B. Expenditures'!$F806/'A. Revenue'!$D$30), ('B. Expenditures'!$G806/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E806/'A. Revenue'!$C$30), ('B. Expenditures'!$F806/'A. Revenue'!$D$30), ('B. Expenditures'!$G806/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC806=Sheet1!$B$2,'B. Expenditures'!K806,IF('B. Expenditures'!$AC806=Sheet1!$B$4,'B. Expenditures'!W806,IF($AC806=Sheet1!$B$3,'B. Expenditures'!Q806,\"\")))","v":""},{"$f":"IF($AC806=Sheet1!$B$2,'B. Expenditures'!L806,IF('B. Expenditures'!$AC806=Sheet1!$B$4,'B. Expenditures'!X806,IF($AC806=Sheet1!$B$3,'B. Expenditures'!R806,\"\")))","v":""},{"$f":"IF($AC806=Sheet1!$B$2,'B. Expenditures'!M806,IF('B. Expenditures'!$AC806=Sheet1!$B$4,'B. Expenditures'!Y806,IF($AC806=Sheet1!$B$3,'B. Expenditures'!S806,\"\")))","v":""},{"$f":"IF($AC806=Sheet1!$B$2,'B. Expenditures'!N806,IF('B. Expenditures'!$AC806=Sheet1!$B$4,'B. Expenditures'!Z806,IF($AC806=Sheet1!$B$3,'B. Expenditures'!T806,\"\")))","v":""},{"$f":"IF($AC806=Sheet1!$B$2,'B. Expenditures'!O806,IF('B. Expenditures'!$AC806=Sheet1!$B$4,'B. Expenditures'!AA806,IF($AC806=Sheet1!$B$3,'B. Expenditures'!U806,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I807)*K807, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E807/'A. Revenue'!$C$30), ('B. Expenditures'!$F807/'A. Revenue'!$D$30), ('B. Expenditures'!$G807/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E807/'A. Revenue'!$C$30), ('B. Expenditures'!$F807/'A. Revenue'!$D$30), ('B. Expenditures'!$G807/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E807/'A. Revenue'!$C$30), ('B. Expenditures'!$F807/'A. Revenue'!$D$30), ('B. Expenditures'!$G807/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E807/'A. Revenue'!$C$30), ('B. Expenditures'!$F807/'A. Revenue'!$D$30), ('B. Expenditures'!$G807/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E807/'A. Revenue'!$C$30), ('B. Expenditures'!$F807/'A. Revenue'!$D$30), ('B. Expenditures'!$G807/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC807=Sheet1!$B$2,'B. Expenditures'!K807,IF('B. Expenditures'!$AC807=Sheet1!$B$4,'B. Expenditures'!W807,IF($AC807=Sheet1!$B$3,'B. Expenditures'!Q807,\"\")))","v":""},{"$f":"IF($AC807=Sheet1!$B$2,'B. Expenditures'!L807,IF('B. Expenditures'!$AC807=Sheet1!$B$4,'B. Expenditures'!X807,IF($AC807=Sheet1!$B$3,'B. Expenditures'!R807,\"\")))","v":""},{"$f":"IF($AC807=Sheet1!$B$2,'B. Expenditures'!M807,IF('B. Expenditures'!$AC807=Sheet1!$B$4,'B. Expenditures'!Y807,IF($AC807=Sheet1!$B$3,'B. Expenditures'!S807,\"\")))","v":""},{"$f":"IF($AC807=Sheet1!$B$2,'B. Expenditures'!N807,IF('B. Expenditures'!$AC807=Sheet1!$B$4,'B. Expenditures'!Z807,IF($AC807=Sheet1!$B$3,'B. Expenditures'!T807,\"\")))","v":""},{"$f":"IF($AC807=Sheet1!$B$2,'B. Expenditures'!O807,IF('B. Expenditures'!$AC807=Sheet1!$B$4,'B. Expenditures'!AA807,IF($AC807=Sheet1!$B$3,'B. Expenditures'!U807,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I808)*K808, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E808/'A. Revenue'!$C$30), ('B. Expenditures'!$F808/'A. Revenue'!$D$30), ('B. Expenditures'!$G808/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E808/'A. Revenue'!$C$30), ('B. Expenditures'!$F808/'A. Revenue'!$D$30), ('B. Expenditures'!$G808/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E808/'A. Revenue'!$C$30), ('B. Expenditures'!$F808/'A. Revenue'!$D$30), ('B. Expenditures'!$G808/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E808/'A. Revenue'!$C$30), ('B. Expenditures'!$F808/'A. Revenue'!$D$30), ('B. Expenditures'!$G808/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E808/'A. Revenue'!$C$30), ('B. Expenditures'!$F808/'A. Revenue'!$D$30), ('B. Expenditures'!$G808/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC808=Sheet1!$B$2,'B. Expenditures'!K808,IF('B. Expenditures'!$AC808=Sheet1!$B$4,'B. Expenditures'!W808,IF($AC808=Sheet1!$B$3,'B. Expenditures'!Q808,\"\")))","v":""},{"$f":"IF($AC808=Sheet1!$B$2,'B. Expenditures'!L808,IF('B. Expenditures'!$AC808=Sheet1!$B$4,'B. Expenditures'!X808,IF($AC808=Sheet1!$B$3,'B. Expenditures'!R808,\"\")))","v":""},{"$f":"IF($AC808=Sheet1!$B$2,'B. Expenditures'!M808,IF('B. Expenditures'!$AC808=Sheet1!$B$4,'B. Expenditures'!Y808,IF($AC808=Sheet1!$B$3,'B. Expenditures'!S808,\"\")))","v":""},{"$f":"IF($AC808=Sheet1!$B$2,'B. Expenditures'!N808,IF('B. Expenditures'!$AC808=Sheet1!$B$4,'B. Expenditures'!Z808,IF($AC808=Sheet1!$B$3,'B. Expenditures'!T808,\"\")))","v":""},{"$f":"IF($AC808=Sheet1!$B$2,'B. Expenditures'!O808,IF('B. Expenditures'!$AC808=Sheet1!$B$4,'B. Expenditures'!AA808,IF($AC808=Sheet1!$B$3,'B. Expenditures'!U808,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I809)*K809, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E809/'A. Revenue'!$C$30), ('B. Expenditures'!$F809/'A. Revenue'!$D$30), ('B. Expenditures'!$G809/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E809/'A. Revenue'!$C$30), ('B. Expenditures'!$F809/'A. Revenue'!$D$30), ('B. Expenditures'!$G809/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E809/'A. Revenue'!$C$30), ('B. Expenditures'!$F809/'A. Revenue'!$D$30), ('B. Expenditures'!$G809/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E809/'A. Revenue'!$C$30), ('B. Expenditures'!$F809/'A. Revenue'!$D$30), ('B. Expenditures'!$G809/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E809/'A. Revenue'!$C$30), ('B. Expenditures'!$F809/'A. Revenue'!$D$30), ('B. Expenditures'!$G809/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC809=Sheet1!$B$2,'B. Expenditures'!K809,IF('B. Expenditures'!$AC809=Sheet1!$B$4,'B. Expenditures'!W809,IF($AC809=Sheet1!$B$3,'B. Expenditures'!Q809,\"\")))","v":""},{"$f":"IF($AC809=Sheet1!$B$2,'B. Expenditures'!L809,IF('B. Expenditures'!$AC809=Sheet1!$B$4,'B. Expenditures'!X809,IF($AC809=Sheet1!$B$3,'B. Expenditures'!R809,\"\")))","v":""},{"$f":"IF($AC809=Sheet1!$B$2,'B. Expenditures'!M809,IF('B. Expenditures'!$AC809=Sheet1!$B$4,'B. Expenditures'!Y809,IF($AC809=Sheet1!$B$3,'B. Expenditures'!S809,\"\")))","v":""},{"$f":"IF($AC809=Sheet1!$B$2,'B. Expenditures'!N809,IF('B. Expenditures'!$AC809=Sheet1!$B$4,'B. Expenditures'!Z809,IF($AC809=Sheet1!$B$3,'B. Expenditures'!T809,\"\")))","v":""},{"$f":"IF($AC809=Sheet1!$B$2,'B. Expenditures'!O809,IF('B. Expenditures'!$AC809=Sheet1!$B$4,'B. Expenditures'!AA809,IF($AC809=Sheet1!$B$3,'B. Expenditures'!U809,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I810)*K810, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E810/'A. Revenue'!$C$30), ('B. Expenditures'!$F810/'A. Revenue'!$D$30), ('B. Expenditures'!$G810/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E810/'A. Revenue'!$C$30), ('B. Expenditures'!$F810/'A. Revenue'!$D$30), ('B. Expenditures'!$G810/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E810/'A. Revenue'!$C$30), ('B. Expenditures'!$F810/'A. Revenue'!$D$30), ('B. Expenditures'!$G810/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E810/'A. Revenue'!$C$30), ('B. Expenditures'!$F810/'A. Revenue'!$D$30), ('B. Expenditures'!$G810/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E810/'A. Revenue'!$C$30), ('B. Expenditures'!$F810/'A. Revenue'!$D$30), ('B. Expenditures'!$G810/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC810=Sheet1!$B$2,'B. Expenditures'!K810,IF('B. Expenditures'!$AC810=Sheet1!$B$4,'B. Expenditures'!W810,IF($AC810=Sheet1!$B$3,'B. Expenditures'!Q810,\"\")))","v":""},{"$f":"IF($AC810=Sheet1!$B$2,'B. Expenditures'!L810,IF('B. Expenditures'!$AC810=Sheet1!$B$4,'B. Expenditures'!X810,IF($AC810=Sheet1!$B$3,'B. Expenditures'!R810,\"\")))","v":""},{"$f":"IF($AC810=Sheet1!$B$2,'B. Expenditures'!M810,IF('B. Expenditures'!$AC810=Sheet1!$B$4,'B. Expenditures'!Y810,IF($AC810=Sheet1!$B$3,'B. Expenditures'!S810,\"\")))","v":""},{"$f":"IF($AC810=Sheet1!$B$2,'B. Expenditures'!N810,IF('B. Expenditures'!$AC810=Sheet1!$B$4,'B. Expenditures'!Z810,IF($AC810=Sheet1!$B$3,'B. Expenditures'!T810,\"\")))","v":""},{"$f":"IF($AC810=Sheet1!$B$2,'B. Expenditures'!O810,IF('B. Expenditures'!$AC810=Sheet1!$B$4,'B. Expenditures'!AA810,IF($AC810=Sheet1!$B$3,'B. Expenditures'!U810,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I811)*K811, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E811/'A. Revenue'!$C$30), ('B. Expenditures'!$F811/'A. Revenue'!$D$30), ('B. Expenditures'!$G811/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E811/'A. Revenue'!$C$30), ('B. Expenditures'!$F811/'A. Revenue'!$D$30), ('B. Expenditures'!$G811/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E811/'A. Revenue'!$C$30), ('B. Expenditures'!$F811/'A. Revenue'!$D$30), ('B. Expenditures'!$G811/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E811/'A. Revenue'!$C$30), ('B. Expenditures'!$F811/'A. Revenue'!$D$30), ('B. Expenditures'!$G811/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E811/'A. Revenue'!$C$30), ('B. Expenditures'!$F811/'A. Revenue'!$D$30), ('B. Expenditures'!$G811/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC811=Sheet1!$B$2,'B. Expenditures'!K811,IF('B. Expenditures'!$AC811=Sheet1!$B$4,'B. Expenditures'!W811,IF($AC811=Sheet1!$B$3,'B. Expenditures'!Q811,\"\")))","v":""},{"$f":"IF($AC811=Sheet1!$B$2,'B. Expenditures'!L811,IF('B. Expenditures'!$AC811=Sheet1!$B$4,'B. Expenditures'!X811,IF($AC811=Sheet1!$B$3,'B. Expenditures'!R811,\"\")))","v":""},{"$f":"IF($AC811=Sheet1!$B$2,'B. Expenditures'!M811,IF('B. Expenditures'!$AC811=Sheet1!$B$4,'B. Expenditures'!Y811,IF($AC811=Sheet1!$B$3,'B. Expenditures'!S811,\"\")))","v":""},{"$f":"IF($AC811=Sheet1!$B$2,'B. Expenditures'!N811,IF('B. Expenditures'!$AC811=Sheet1!$B$4,'B. Expenditures'!Z811,IF($AC811=Sheet1!$B$3,'B. Expenditures'!T811,\"\")))","v":""},{"$f":"IF($AC811=Sheet1!$B$2,'B. Expenditures'!O811,IF('B. Expenditures'!$AC811=Sheet1!$B$4,'B. Expenditures'!AA811,IF($AC811=Sheet1!$B$3,'B. Expenditures'!U811,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I812)*K812, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E812/'A. Revenue'!$C$30), ('B. Expenditures'!$F812/'A. Revenue'!$D$30), ('B. Expenditures'!$G812/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E812/'A. Revenue'!$C$30), ('B. Expenditures'!$F812/'A. Revenue'!$D$30), ('B. Expenditures'!$G812/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E812/'A. Revenue'!$C$30), ('B. Expenditures'!$F812/'A. Revenue'!$D$30), ('B. Expenditures'!$G812/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E812/'A. Revenue'!$C$30), ('B. Expenditures'!$F812/'A. Revenue'!$D$30), ('B. Expenditures'!$G812/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E812/'A. Revenue'!$C$30), ('B. Expenditures'!$F812/'A. Revenue'!$D$30), ('B. Expenditures'!$G812/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC812=Sheet1!$B$2,'B. Expenditures'!K812,IF('B. Expenditures'!$AC812=Sheet1!$B$4,'B. Expenditures'!W812,IF($AC812=Sheet1!$B$3,'B. Expenditures'!Q812,\"\")))","v":""},{"$f":"IF($AC812=Sheet1!$B$2,'B. Expenditures'!L812,IF('B. Expenditures'!$AC812=Sheet1!$B$4,'B. Expenditures'!X812,IF($AC812=Sheet1!$B$3,'B. Expenditures'!R812,\"\")))","v":""},{"$f":"IF($AC812=Sheet1!$B$2,'B. Expenditures'!M812,IF('B. Expenditures'!$AC812=Sheet1!$B$4,'B. Expenditures'!Y812,IF($AC812=Sheet1!$B$3,'B. Expenditures'!S812,\"\")))","v":""},{"$f":"IF($AC812=Sheet1!$B$2,'B. Expenditures'!N812,IF('B. Expenditures'!$AC812=Sheet1!$B$4,'B. Expenditures'!Z812,IF($AC812=Sheet1!$B$3,'B. Expenditures'!T812,\"\")))","v":""},{"$f":"IF($AC812=Sheet1!$B$2,'B. Expenditures'!O812,IF('B. Expenditures'!$AC812=Sheet1!$B$4,'B. Expenditures'!AA812,IF($AC812=Sheet1!$B$3,'B. Expenditures'!U812,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I813)*K813, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E813/'A. Revenue'!$C$30), ('B. Expenditures'!$F813/'A. Revenue'!$D$30), ('B. Expenditures'!$G813/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E813/'A. Revenue'!$C$30), ('B. Expenditures'!$F813/'A. Revenue'!$D$30), ('B. Expenditures'!$G813/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E813/'A. Revenue'!$C$30), ('B. Expenditures'!$F813/'A. Revenue'!$D$30), ('B. Expenditures'!$G813/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E813/'A. Revenue'!$C$30), ('B. Expenditures'!$F813/'A. Revenue'!$D$30), ('B. Expenditures'!$G813/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E813/'A. Revenue'!$C$30), ('B. Expenditures'!$F813/'A. Revenue'!$D$30), ('B. Expenditures'!$G813/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC813=Sheet1!$B$2,'B. Expenditures'!K813,IF('B. Expenditures'!$AC813=Sheet1!$B$4,'B. Expenditures'!W813,IF($AC813=Sheet1!$B$3,'B. Expenditures'!Q813,\"\")))","v":""},{"$f":"IF($AC813=Sheet1!$B$2,'B. Expenditures'!L813,IF('B. Expenditures'!$AC813=Sheet1!$B$4,'B. Expenditures'!X813,IF($AC813=Sheet1!$B$3,'B. Expenditures'!R813,\"\")))","v":""},{"$f":"IF($AC813=Sheet1!$B$2,'B. Expenditures'!M813,IF('B. Expenditures'!$AC813=Sheet1!$B$4,'B. Expenditures'!Y813,IF($AC813=Sheet1!$B$3,'B. Expenditures'!S813,\"\")))","v":""},{"$f":"IF($AC813=Sheet1!$B$2,'B. Expenditures'!N813,IF('B. Expenditures'!$AC813=Sheet1!$B$4,'B. Expenditures'!Z813,IF($AC813=Sheet1!$B$3,'B. Expenditures'!T813,\"\")))","v":""},{"$f":"IF($AC813=Sheet1!$B$2,'B. Expenditures'!O813,IF('B. Expenditures'!$AC813=Sheet1!$B$4,'B. Expenditures'!AA813,IF($AC813=Sheet1!$B$3,'B. Expenditures'!U813,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I814)*K814, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E814/'A. Revenue'!$C$30), ('B. Expenditures'!$F814/'A. Revenue'!$D$30), ('B. Expenditures'!$G814/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E814/'A. Revenue'!$C$30), ('B. Expenditures'!$F814/'A. Revenue'!$D$30), ('B. Expenditures'!$G814/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E814/'A. Revenue'!$C$30), ('B. Expenditures'!$F814/'A. Revenue'!$D$30), ('B. Expenditures'!$G814/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E814/'A. Revenue'!$C$30), ('B. Expenditures'!$F814/'A. Revenue'!$D$30), ('B. Expenditures'!$G814/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E814/'A. Revenue'!$C$30), ('B. Expenditures'!$F814/'A. Revenue'!$D$30), ('B. Expenditures'!$G814/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC814=Sheet1!$B$2,'B. Expenditures'!K814,IF('B. Expenditures'!$AC814=Sheet1!$B$4,'B. Expenditures'!W814,IF($AC814=Sheet1!$B$3,'B. Expenditures'!Q814,\"\")))","v":""},{"$f":"IF($AC814=Sheet1!$B$2,'B. Expenditures'!L814,IF('B. Expenditures'!$AC814=Sheet1!$B$4,'B. Expenditures'!X814,IF($AC814=Sheet1!$B$3,'B. Expenditures'!R814,\"\")))","v":""},{"$f":"IF($AC814=Sheet1!$B$2,'B. Expenditures'!M814,IF('B. Expenditures'!$AC814=Sheet1!$B$4,'B. Expenditures'!Y814,IF($AC814=Sheet1!$B$3,'B. Expenditures'!S814,\"\")))","v":""},{"$f":"IF($AC814=Sheet1!$B$2,'B. Expenditures'!N814,IF('B. Expenditures'!$AC814=Sheet1!$B$4,'B. Expenditures'!Z814,IF($AC814=Sheet1!$B$3,'B. Expenditures'!T814,\"\")))","v":""},{"$f":"IF($AC814=Sheet1!$B$2,'B. Expenditures'!O814,IF('B. Expenditures'!$AC814=Sheet1!$B$4,'B. Expenditures'!AA814,IF($AC814=Sheet1!$B$3,'B. Expenditures'!U814,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I815)*K815, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E815/'A. Revenue'!$C$30), ('B. Expenditures'!$F815/'A. Revenue'!$D$30), ('B. Expenditures'!$G815/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E815/'A. Revenue'!$C$30), ('B. Expenditures'!$F815/'A. Revenue'!$D$30), ('B. Expenditures'!$G815/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E815/'A. Revenue'!$C$30), ('B. Expenditures'!$F815/'A. Revenue'!$D$30), ('B. Expenditures'!$G815/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E815/'A. Revenue'!$C$30), ('B. Expenditures'!$F815/'A. Revenue'!$D$30), ('B. Expenditures'!$G815/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E815/'A. Revenue'!$C$30), ('B. Expenditures'!$F815/'A. Revenue'!$D$30), ('B. Expenditures'!$G815/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC815=Sheet1!$B$2,'B. Expenditures'!K815,IF('B. Expenditures'!$AC815=Sheet1!$B$4,'B. Expenditures'!W815,IF($AC815=Sheet1!$B$3,'B. Expenditures'!Q815,\"\")))","v":""},{"$f":"IF($AC815=Sheet1!$B$2,'B. Expenditures'!L815,IF('B. Expenditures'!$AC815=Sheet1!$B$4,'B. Expenditures'!X815,IF($AC815=Sheet1!$B$3,'B. Expenditures'!R815,\"\")))","v":""},{"$f":"IF($AC815=Sheet1!$B$2,'B. Expenditures'!M815,IF('B. Expenditures'!$AC815=Sheet1!$B$4,'B. Expenditures'!Y815,IF($AC815=Sheet1!$B$3,'B. Expenditures'!S815,\"\")))","v":""},{"$f":"IF($AC815=Sheet1!$B$2,'B. Expenditures'!N815,IF('B. Expenditures'!$AC815=Sheet1!$B$4,'B. Expenditures'!Z815,IF($AC815=Sheet1!$B$3,'B. Expenditures'!T815,\"\")))","v":""},{"$f":"IF($AC815=Sheet1!$B$2,'B. Expenditures'!O815,IF('B. Expenditures'!$AC815=Sheet1!$B$4,'B. Expenditures'!AA815,IF($AC815=Sheet1!$B$3,'B. Expenditures'!U815,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I816)*K816, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E816/'A. Revenue'!$C$30), ('B. Expenditures'!$F816/'A. Revenue'!$D$30), ('B. Expenditures'!$G816/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E816/'A. Revenue'!$C$30), ('B. Expenditures'!$F816/'A. Revenue'!$D$30), ('B. Expenditures'!$G816/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E816/'A. Revenue'!$C$30), ('B. Expenditures'!$F816/'A. Revenue'!$D$30), ('B. Expenditures'!$G816/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E816/'A. Revenue'!$C$30), ('B. Expenditures'!$F816/'A. Revenue'!$D$30), ('B. Expenditures'!$G816/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E816/'A. Revenue'!$C$30), ('B. Expenditures'!$F816/'A. Revenue'!$D$30), ('B. Expenditures'!$G816/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC816=Sheet1!$B$2,'B. Expenditures'!K816,IF('B. Expenditures'!$AC816=Sheet1!$B$4,'B. Expenditures'!W816,IF($AC816=Sheet1!$B$3,'B. Expenditures'!Q816,\"\")))","v":""},{"$f":"IF($AC816=Sheet1!$B$2,'B. Expenditures'!L816,IF('B. Expenditures'!$AC816=Sheet1!$B$4,'B. Expenditures'!X816,IF($AC816=Sheet1!$B$3,'B. Expenditures'!R816,\"\")))","v":""},{"$f":"IF($AC816=Sheet1!$B$2,'B. Expenditures'!M816,IF('B. Expenditures'!$AC816=Sheet1!$B$4,'B. Expenditures'!Y816,IF($AC816=Sheet1!$B$3,'B. Expenditures'!S816,\"\")))","v":""},{"$f":"IF($AC816=Sheet1!$B$2,'B. Expenditures'!N816,IF('B. Expenditures'!$AC816=Sheet1!$B$4,'B. Expenditures'!Z816,IF($AC816=Sheet1!$B$3,'B. Expenditures'!T816,\"\")))","v":""},{"$f":"IF($AC816=Sheet1!$B$2,'B. Expenditures'!O816,IF('B. Expenditures'!$AC816=Sheet1!$B$4,'B. Expenditures'!AA816,IF($AC816=Sheet1!$B$3,'B. Expenditures'!U816,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I817)*K817, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E817/'A. Revenue'!$C$30), ('B. Expenditures'!$F817/'A. Revenue'!$D$30), ('B. Expenditures'!$G817/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E817/'A. Revenue'!$C$30), ('B. Expenditures'!$F817/'A. Revenue'!$D$30), ('B. Expenditures'!$G817/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E817/'A. Revenue'!$C$30), ('B. Expenditures'!$F817/'A. Revenue'!$D$30), ('B. Expenditures'!$G817/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E817/'A. Revenue'!$C$30), ('B. Expenditures'!$F817/'A. Revenue'!$D$30), ('B. Expenditures'!$G817/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E817/'A. Revenue'!$C$30), ('B. Expenditures'!$F817/'A. Revenue'!$D$30), ('B. Expenditures'!$G817/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC817=Sheet1!$B$2,'B. Expenditures'!K817,IF('B. Expenditures'!$AC817=Sheet1!$B$4,'B. Expenditures'!W817,IF($AC817=Sheet1!$B$3,'B. Expenditures'!Q817,\"\")))","v":""},{"$f":"IF($AC817=Sheet1!$B$2,'B. Expenditures'!L817,IF('B. Expenditures'!$AC817=Sheet1!$B$4,'B. Expenditures'!X817,IF($AC817=Sheet1!$B$3,'B. Expenditures'!R817,\"\")))","v":""},{"$f":"IF($AC817=Sheet1!$B$2,'B. Expenditures'!M817,IF('B. Expenditures'!$AC817=Sheet1!$B$4,'B. Expenditures'!Y817,IF($AC817=Sheet1!$B$3,'B. Expenditures'!S817,\"\")))","v":""},{"$f":"IF($AC817=Sheet1!$B$2,'B. Expenditures'!N817,IF('B. Expenditures'!$AC817=Sheet1!$B$4,'B. Expenditures'!Z817,IF($AC817=Sheet1!$B$3,'B. Expenditures'!T817,\"\")))","v":""},{"$f":"IF($AC817=Sheet1!$B$2,'B. Expenditures'!O817,IF('B. Expenditures'!$AC817=Sheet1!$B$4,'B. Expenditures'!AA817,IF($AC817=Sheet1!$B$3,'B. Expenditures'!U817,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I818)*K818, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E818/'A. Revenue'!$C$30), ('B. Expenditures'!$F818/'A. Revenue'!$D$30), ('B. Expenditures'!$G818/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E818/'A. Revenue'!$C$30), ('B. Expenditures'!$F818/'A. Revenue'!$D$30), ('B. Expenditures'!$G818/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E818/'A. Revenue'!$C$30), ('B. Expenditures'!$F818/'A. Revenue'!$D$30), ('B. Expenditures'!$G818/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E818/'A. Revenue'!$C$30), ('B. Expenditures'!$F818/'A. Revenue'!$D$30), ('B. Expenditures'!$G818/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E818/'A. Revenue'!$C$30), ('B. Expenditures'!$F818/'A. Revenue'!$D$30), ('B. Expenditures'!$G818/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC818=Sheet1!$B$2,'B. Expenditures'!K818,IF('B. Expenditures'!$AC818=Sheet1!$B$4,'B. Expenditures'!W818,IF($AC818=Sheet1!$B$3,'B. Expenditures'!Q818,\"\")))","v":""},{"$f":"IF($AC818=Sheet1!$B$2,'B. Expenditures'!L818,IF('B. Expenditures'!$AC818=Sheet1!$B$4,'B. Expenditures'!X818,IF($AC818=Sheet1!$B$3,'B. Expenditures'!R818,\"\")))","v":""},{"$f":"IF($AC818=Sheet1!$B$2,'B. Expenditures'!M818,IF('B. Expenditures'!$AC818=Sheet1!$B$4,'B. Expenditures'!Y818,IF($AC818=Sheet1!$B$3,'B. Expenditures'!S818,\"\")))","v":""},{"$f":"IF($AC818=Sheet1!$B$2,'B. Expenditures'!N818,IF('B. Expenditures'!$AC818=Sheet1!$B$4,'B. Expenditures'!Z818,IF($AC818=Sheet1!$B$3,'B. Expenditures'!T818,\"\")))","v":""},{"$f":"IF($AC818=Sheet1!$B$2,'B. Expenditures'!O818,IF('B. Expenditures'!$AC818=Sheet1!$B$4,'B. Expenditures'!AA818,IF($AC818=Sheet1!$B$3,'B. Expenditures'!U818,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I819)*K819, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E819/'A. Revenue'!$C$30), ('B. Expenditures'!$F819/'A. Revenue'!$D$30), ('B. Expenditures'!$G819/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E819/'A. Revenue'!$C$30), ('B. Expenditures'!$F819/'A. Revenue'!$D$30), ('B. Expenditures'!$G819/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E819/'A. Revenue'!$C$30), ('B. Expenditures'!$F819/'A. Revenue'!$D$30), ('B. Expenditures'!$G819/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E819/'A. Revenue'!$C$30), ('B. Expenditures'!$F819/'A. Revenue'!$D$30), ('B. Expenditures'!$G819/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E819/'A. Revenue'!$C$30), ('B. Expenditures'!$F819/'A. Revenue'!$D$30), ('B. Expenditures'!$G819/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC819=Sheet1!$B$2,'B. Expenditures'!K819,IF('B. Expenditures'!$AC819=Sheet1!$B$4,'B. Expenditures'!W819,IF($AC819=Sheet1!$B$3,'B. Expenditures'!Q819,\"\")))","v":""},{"$f":"IF($AC819=Sheet1!$B$2,'B. Expenditures'!L819,IF('B. Expenditures'!$AC819=Sheet1!$B$4,'B. Expenditures'!X819,IF($AC819=Sheet1!$B$3,'B. Expenditures'!R819,\"\")))","v":""},{"$f":"IF($AC819=Sheet1!$B$2,'B. Expenditures'!M819,IF('B. Expenditures'!$AC819=Sheet1!$B$4,'B. Expenditures'!Y819,IF($AC819=Sheet1!$B$3,'B. Expenditures'!S819,\"\")))","v":""},{"$f":"IF($AC819=Sheet1!$B$2,'B. Expenditures'!N819,IF('B. Expenditures'!$AC819=Sheet1!$B$4,'B. Expenditures'!Z819,IF($AC819=Sheet1!$B$3,'B. Expenditures'!T819,\"\")))","v":""},{"$f":"IF($AC819=Sheet1!$B$2,'B. Expenditures'!O819,IF('B. Expenditures'!$AC819=Sheet1!$B$4,'B. Expenditures'!AA819,IF($AC819=Sheet1!$B$3,'B. Expenditures'!U819,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I820)*K820, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E820/'A. Revenue'!$C$30), ('B. Expenditures'!$F820/'A. Revenue'!$D$30), ('B. Expenditures'!$G820/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E820/'A. Revenue'!$C$30), ('B. Expenditures'!$F820/'A. Revenue'!$D$30), ('B. Expenditures'!$G820/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E820/'A. Revenue'!$C$30), ('B. Expenditures'!$F820/'A. Revenue'!$D$30), ('B. Expenditures'!$G820/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E820/'A. Revenue'!$C$30), ('B. Expenditures'!$F820/'A. Revenue'!$D$30), ('B. Expenditures'!$G820/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E820/'A. Revenue'!$C$30), ('B. Expenditures'!$F820/'A. Revenue'!$D$30), ('B. Expenditures'!$G820/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC820=Sheet1!$B$2,'B. Expenditures'!K820,IF('B. Expenditures'!$AC820=Sheet1!$B$4,'B. Expenditures'!W820,IF($AC820=Sheet1!$B$3,'B. Expenditures'!Q820,\"\")))","v":""},{"$f":"IF($AC820=Sheet1!$B$2,'B. Expenditures'!L820,IF('B. Expenditures'!$AC820=Sheet1!$B$4,'B. Expenditures'!X820,IF($AC820=Sheet1!$B$3,'B. Expenditures'!R820,\"\")))","v":""},{"$f":"IF($AC820=Sheet1!$B$2,'B. Expenditures'!M820,IF('B. Expenditures'!$AC820=Sheet1!$B$4,'B. Expenditures'!Y820,IF($AC820=Sheet1!$B$3,'B. Expenditures'!S820,\"\")))","v":""},{"$f":"IF($AC820=Sheet1!$B$2,'B. Expenditures'!N820,IF('B. Expenditures'!$AC820=Sheet1!$B$4,'B. Expenditures'!Z820,IF($AC820=Sheet1!$B$3,'B. Expenditures'!T820,\"\")))","v":""},{"$f":"IF($AC820=Sheet1!$B$2,'B. Expenditures'!O820,IF('B. Expenditures'!$AC820=Sheet1!$B$4,'B. Expenditures'!AA820,IF($AC820=Sheet1!$B$3,'B. Expenditures'!U820,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I821)*K821, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E821/'A. Revenue'!$C$30), ('B. Expenditures'!$F821/'A. Revenue'!$D$30), ('B. Expenditures'!$G821/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E821/'A. Revenue'!$C$30), ('B. Expenditures'!$F821/'A. Revenue'!$D$30), ('B. Expenditures'!$G821/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E821/'A. Revenue'!$C$30), ('B. Expenditures'!$F821/'A. Revenue'!$D$30), ('B. Expenditures'!$G821/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E821/'A. Revenue'!$C$30), ('B. Expenditures'!$F821/'A. Revenue'!$D$30), ('B. Expenditures'!$G821/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E821/'A. Revenue'!$C$30), ('B. Expenditures'!$F821/'A. Revenue'!$D$30), ('B. Expenditures'!$G821/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC821=Sheet1!$B$2,'B. Expenditures'!K821,IF('B. Expenditures'!$AC821=Sheet1!$B$4,'B. Expenditures'!W821,IF($AC821=Sheet1!$B$3,'B. Expenditures'!Q821,\"\")))","v":""},{"$f":"IF($AC821=Sheet1!$B$2,'B. Expenditures'!L821,IF('B. Expenditures'!$AC821=Sheet1!$B$4,'B. Expenditures'!X821,IF($AC821=Sheet1!$B$3,'B. Expenditures'!R821,\"\")))","v":""},{"$f":"IF($AC821=Sheet1!$B$2,'B. Expenditures'!M821,IF('B. Expenditures'!$AC821=Sheet1!$B$4,'B. Expenditures'!Y821,IF($AC821=Sheet1!$B$3,'B. Expenditures'!S821,\"\")))","v":""},{"$f":"IF($AC821=Sheet1!$B$2,'B. Expenditures'!N821,IF('B. Expenditures'!$AC821=Sheet1!$B$4,'B. Expenditures'!Z821,IF($AC821=Sheet1!$B$3,'B. Expenditures'!T821,\"\")))","v":""},{"$f":"IF($AC821=Sheet1!$B$2,'B. Expenditures'!O821,IF('B. Expenditures'!$AC821=Sheet1!$B$4,'B. Expenditures'!AA821,IF($AC821=Sheet1!$B$3,'B. Expenditures'!U821,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I822)*K822, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E822/'A. Revenue'!$C$30), ('B. Expenditures'!$F822/'A. Revenue'!$D$30), ('B. Expenditures'!$G822/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E822/'A. Revenue'!$C$30), ('B. Expenditures'!$F822/'A. Revenue'!$D$30), ('B. Expenditures'!$G822/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E822/'A. Revenue'!$C$30), ('B. Expenditures'!$F822/'A. Revenue'!$D$30), ('B. Expenditures'!$G822/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E822/'A. Revenue'!$C$30), ('B. Expenditures'!$F822/'A. Revenue'!$D$30), ('B. Expenditures'!$G822/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E822/'A. Revenue'!$C$30), ('B. Expenditures'!$F822/'A. Revenue'!$D$30), ('B. Expenditures'!$G822/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC822=Sheet1!$B$2,'B. Expenditures'!K822,IF('B. Expenditures'!$AC822=Sheet1!$B$4,'B. Expenditures'!W822,IF($AC822=Sheet1!$B$3,'B. Expenditures'!Q822,\"\")))","v":""},{"$f":"IF($AC822=Sheet1!$B$2,'B. Expenditures'!L822,IF('B. Expenditures'!$AC822=Sheet1!$B$4,'B. Expenditures'!X822,IF($AC822=Sheet1!$B$3,'B. Expenditures'!R822,\"\")))","v":""},{"$f":"IF($AC822=Sheet1!$B$2,'B. Expenditures'!M822,IF('B. Expenditures'!$AC822=Sheet1!$B$4,'B. Expenditures'!Y822,IF($AC822=Sheet1!$B$3,'B. Expenditures'!S822,\"\")))","v":""},{"$f":"IF($AC822=Sheet1!$B$2,'B. Expenditures'!N822,IF('B. Expenditures'!$AC822=Sheet1!$B$4,'B. Expenditures'!Z822,IF($AC822=Sheet1!$B$3,'B. Expenditures'!T822,\"\")))","v":""},{"$f":"IF($AC822=Sheet1!$B$2,'B. Expenditures'!O822,IF('B. Expenditures'!$AC822=Sheet1!$B$4,'B. Expenditures'!AA822,IF($AC822=Sheet1!$B$3,'B. Expenditures'!U822,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I823)*K823, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E823/'A. Revenue'!$C$30), ('B. Expenditures'!$F823/'A. Revenue'!$D$30), ('B. Expenditures'!$G823/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E823/'A. Revenue'!$C$30), ('B. Expenditures'!$F823/'A. Revenue'!$D$30), ('B. Expenditures'!$G823/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E823/'A. Revenue'!$C$30), ('B. Expenditures'!$F823/'A. Revenue'!$D$30), ('B. Expenditures'!$G823/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E823/'A. Revenue'!$C$30), ('B. Expenditures'!$F823/'A. Revenue'!$D$30), ('B. Expenditures'!$G823/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E823/'A. Revenue'!$C$30), ('B. Expenditures'!$F823/'A. Revenue'!$D$30), ('B. Expenditures'!$G823/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC823=Sheet1!$B$2,'B. Expenditures'!K823,IF('B. Expenditures'!$AC823=Sheet1!$B$4,'B. Expenditures'!W823,IF($AC823=Sheet1!$B$3,'B. Expenditures'!Q823,\"\")))","v":""},{"$f":"IF($AC823=Sheet1!$B$2,'B. Expenditures'!L823,IF('B. Expenditures'!$AC823=Sheet1!$B$4,'B. Expenditures'!X823,IF($AC823=Sheet1!$B$3,'B. Expenditures'!R823,\"\")))","v":""},{"$f":"IF($AC823=Sheet1!$B$2,'B. Expenditures'!M823,IF('B. Expenditures'!$AC823=Sheet1!$B$4,'B. Expenditures'!Y823,IF($AC823=Sheet1!$B$3,'B. Expenditures'!S823,\"\")))","v":""},{"$f":"IF($AC823=Sheet1!$B$2,'B. Expenditures'!N823,IF('B. Expenditures'!$AC823=Sheet1!$B$4,'B. Expenditures'!Z823,IF($AC823=Sheet1!$B$3,'B. Expenditures'!T823,\"\")))","v":""},{"$f":"IF($AC823=Sheet1!$B$2,'B. Expenditures'!O823,IF('B. Expenditures'!$AC823=Sheet1!$B$4,'B. Expenditures'!AA823,IF($AC823=Sheet1!$B$3,'B. Expenditures'!U823,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I824)*K824, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E824/'A. Revenue'!$C$30), ('B. Expenditures'!$F824/'A. Revenue'!$D$30), ('B. Expenditures'!$G824/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E824/'A. Revenue'!$C$30), ('B. Expenditures'!$F824/'A. Revenue'!$D$30), ('B. Expenditures'!$G824/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E824/'A. Revenue'!$C$30), ('B. Expenditures'!$F824/'A. Revenue'!$D$30), ('B. Expenditures'!$G824/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E824/'A. Revenue'!$C$30), ('B. Expenditures'!$F824/'A. Revenue'!$D$30), ('B. Expenditures'!$G824/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E824/'A. Revenue'!$C$30), ('B. Expenditures'!$F824/'A. Revenue'!$D$30), ('B. Expenditures'!$G824/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC824=Sheet1!$B$2,'B. Expenditures'!K824,IF('B. Expenditures'!$AC824=Sheet1!$B$4,'B. Expenditures'!W824,IF($AC824=Sheet1!$B$3,'B. Expenditures'!Q824,\"\")))","v":""},{"$f":"IF($AC824=Sheet1!$B$2,'B. Expenditures'!L824,IF('B. Expenditures'!$AC824=Sheet1!$B$4,'B. Expenditures'!X824,IF($AC824=Sheet1!$B$3,'B. Expenditures'!R824,\"\")))","v":""},{"$f":"IF($AC824=Sheet1!$B$2,'B. Expenditures'!M824,IF('B. Expenditures'!$AC824=Sheet1!$B$4,'B. Expenditures'!Y824,IF($AC824=Sheet1!$B$3,'B. Expenditures'!S824,\"\")))","v":""},{"$f":"IF($AC824=Sheet1!$B$2,'B. Expenditures'!N824,IF('B. Expenditures'!$AC824=Sheet1!$B$4,'B. Expenditures'!Z824,IF($AC824=Sheet1!$B$3,'B. Expenditures'!T824,\"\")))","v":""},{"$f":"IF($AC824=Sheet1!$B$2,'B. Expenditures'!O824,IF('B. Expenditures'!$AC824=Sheet1!$B$4,'B. Expenditures'!AA824,IF($AC824=Sheet1!$B$3,'B. Expenditures'!U824,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I825)*K825, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E825/'A. Revenue'!$C$30), ('B. Expenditures'!$F825/'A. Revenue'!$D$30), ('B. Expenditures'!$G825/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E825/'A. Revenue'!$C$30), ('B. Expenditures'!$F825/'A. Revenue'!$D$30), ('B. Expenditures'!$G825/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E825/'A. Revenue'!$C$30), ('B. Expenditures'!$F825/'A. Revenue'!$D$30), ('B. Expenditures'!$G825/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E825/'A. Revenue'!$C$30), ('B. Expenditures'!$F825/'A. Revenue'!$D$30), ('B. Expenditures'!$G825/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E825/'A. Revenue'!$C$30), ('B. Expenditures'!$F825/'A. Revenue'!$D$30), ('B. Expenditures'!$G825/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC825=Sheet1!$B$2,'B. Expenditures'!K825,IF('B. Expenditures'!$AC825=Sheet1!$B$4,'B. Expenditures'!W825,IF($AC825=Sheet1!$B$3,'B. Expenditures'!Q825,\"\")))","v":""},{"$f":"IF($AC825=Sheet1!$B$2,'B. Expenditures'!L825,IF('B. Expenditures'!$AC825=Sheet1!$B$4,'B. Expenditures'!X825,IF($AC825=Sheet1!$B$3,'B. Expenditures'!R825,\"\")))","v":""},{"$f":"IF($AC825=Sheet1!$B$2,'B. Expenditures'!M825,IF('B. Expenditures'!$AC825=Sheet1!$B$4,'B. Expenditures'!Y825,IF($AC825=Sheet1!$B$3,'B. Expenditures'!S825,\"\")))","v":""},{"$f":"IF($AC825=Sheet1!$B$2,'B. Expenditures'!N825,IF('B. Expenditures'!$AC825=Sheet1!$B$4,'B. Expenditures'!Z825,IF($AC825=Sheet1!$B$3,'B. Expenditures'!T825,\"\")))","v":""},{"$f":"IF($AC825=Sheet1!$B$2,'B. Expenditures'!O825,IF('B. Expenditures'!$AC825=Sheet1!$B$4,'B. Expenditures'!AA825,IF($AC825=Sheet1!$B$3,'B. Expenditures'!U825,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I826)*K826, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E826/'A. Revenue'!$C$30), ('B. Expenditures'!$F826/'A. Revenue'!$D$30), ('B. Expenditures'!$G826/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E826/'A. Revenue'!$C$30), ('B. Expenditures'!$F826/'A. Revenue'!$D$30), ('B. Expenditures'!$G826/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E826/'A. Revenue'!$C$30), ('B. Expenditures'!$F826/'A. Revenue'!$D$30), ('B. Expenditures'!$G826/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E826/'A. Revenue'!$C$30), ('B. Expenditures'!$F826/'A. Revenue'!$D$30), ('B. Expenditures'!$G826/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E826/'A. Revenue'!$C$30), ('B. Expenditures'!$F826/'A. Revenue'!$D$30), ('B. Expenditures'!$G826/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC826=Sheet1!$B$2,'B. Expenditures'!K826,IF('B. Expenditures'!$AC826=Sheet1!$B$4,'B. Expenditures'!W826,IF($AC826=Sheet1!$B$3,'B. Expenditures'!Q826,\"\")))","v":""},{"$f":"IF($AC826=Sheet1!$B$2,'B. Expenditures'!L826,IF('B. Expenditures'!$AC826=Sheet1!$B$4,'B. Expenditures'!X826,IF($AC826=Sheet1!$B$3,'B. Expenditures'!R826,\"\")))","v":""},{"$f":"IF($AC826=Sheet1!$B$2,'B. Expenditures'!M826,IF('B. Expenditures'!$AC826=Sheet1!$B$4,'B. Expenditures'!Y826,IF($AC826=Sheet1!$B$3,'B. Expenditures'!S826,\"\")))","v":""},{"$f":"IF($AC826=Sheet1!$B$2,'B. Expenditures'!N826,IF('B. Expenditures'!$AC826=Sheet1!$B$4,'B. Expenditures'!Z826,IF($AC826=Sheet1!$B$3,'B. Expenditures'!T826,\"\")))","v":""},{"$f":"IF($AC826=Sheet1!$B$2,'B. Expenditures'!O826,IF('B. Expenditures'!$AC826=Sheet1!$B$4,'B. Expenditures'!AA826,IF($AC826=Sheet1!$B$3,'B. Expenditures'!U826,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I827)*K827, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E827/'A. Revenue'!$C$30), ('B. Expenditures'!$F827/'A. Revenue'!$D$30), ('B. Expenditures'!$G827/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E827/'A. Revenue'!$C$30), ('B. Expenditures'!$F827/'A. Revenue'!$D$30), ('B. Expenditures'!$G827/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E827/'A. Revenue'!$C$30), ('B. Expenditures'!$F827/'A. Revenue'!$D$30), ('B. Expenditures'!$G827/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E827/'A. Revenue'!$C$30), ('B. Expenditures'!$F827/'A. Revenue'!$D$30), ('B. Expenditures'!$G827/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E827/'A. Revenue'!$C$30), ('B. Expenditures'!$F827/'A. Revenue'!$D$30), ('B. Expenditures'!$G827/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC827=Sheet1!$B$2,'B. Expenditures'!K827,IF('B. Expenditures'!$AC827=Sheet1!$B$4,'B. Expenditures'!W827,IF($AC827=Sheet1!$B$3,'B. Expenditures'!Q827,\"\")))","v":""},{"$f":"IF($AC827=Sheet1!$B$2,'B. Expenditures'!L827,IF('B. Expenditures'!$AC827=Sheet1!$B$4,'B. Expenditures'!X827,IF($AC827=Sheet1!$B$3,'B. Expenditures'!R827,\"\")))","v":""},{"$f":"IF($AC827=Sheet1!$B$2,'B. Expenditures'!M827,IF('B. Expenditures'!$AC827=Sheet1!$B$4,'B. Expenditures'!Y827,IF($AC827=Sheet1!$B$3,'B. Expenditures'!S827,\"\")))","v":""},{"$f":"IF($AC827=Sheet1!$B$2,'B. Expenditures'!N827,IF('B. Expenditures'!$AC827=Sheet1!$B$4,'B. Expenditures'!Z827,IF($AC827=Sheet1!$B$3,'B. Expenditures'!T827,\"\")))","v":""},{"$f":"IF($AC827=Sheet1!$B$2,'B. Expenditures'!O827,IF('B. Expenditures'!$AC827=Sheet1!$B$4,'B. Expenditures'!AA827,IF($AC827=Sheet1!$B$3,'B. Expenditures'!U827,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I828)*K828, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E828/'A. Revenue'!$C$30), ('B. Expenditures'!$F828/'A. Revenue'!$D$30), ('B. Expenditures'!$G828/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E828/'A. Revenue'!$C$30), ('B. Expenditures'!$F828/'A. Revenue'!$D$30), ('B. Expenditures'!$G828/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E828/'A. Revenue'!$C$30), ('B. Expenditures'!$F828/'A. Revenue'!$D$30), ('B. Expenditures'!$G828/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E828/'A. Revenue'!$C$30), ('B. Expenditures'!$F828/'A. Revenue'!$D$30), ('B. Expenditures'!$G828/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E828/'A. Revenue'!$C$30), ('B. Expenditures'!$F828/'A. Revenue'!$D$30), ('B. Expenditures'!$G828/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC828=Sheet1!$B$2,'B. Expenditures'!K828,IF('B. Expenditures'!$AC828=Sheet1!$B$4,'B. Expenditures'!W828,IF($AC828=Sheet1!$B$3,'B. Expenditures'!Q828,\"\")))","v":""},{"$f":"IF($AC828=Sheet1!$B$2,'B. Expenditures'!L828,IF('B. Expenditures'!$AC828=Sheet1!$B$4,'B. Expenditures'!X828,IF($AC828=Sheet1!$B$3,'B. Expenditures'!R828,\"\")))","v":""},{"$f":"IF($AC828=Sheet1!$B$2,'B. Expenditures'!M828,IF('B. Expenditures'!$AC828=Sheet1!$B$4,'B. Expenditures'!Y828,IF($AC828=Sheet1!$B$3,'B. Expenditures'!S828,\"\")))","v":""},{"$f":"IF($AC828=Sheet1!$B$2,'B. Expenditures'!N828,IF('B. Expenditures'!$AC828=Sheet1!$B$4,'B. Expenditures'!Z828,IF($AC828=Sheet1!$B$3,'B. Expenditures'!T828,\"\")))","v":""},{"$f":"IF($AC828=Sheet1!$B$2,'B. Expenditures'!O828,IF('B. Expenditures'!$AC828=Sheet1!$B$4,'B. Expenditures'!AA828,IF($AC828=Sheet1!$B$3,'B. Expenditures'!U828,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I829)*K829, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E829/'A. Revenue'!$C$30), ('B. Expenditures'!$F829/'A. Revenue'!$D$30), ('B. Expenditures'!$G829/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E829/'A. Revenue'!$C$30), ('B. Expenditures'!$F829/'A. Revenue'!$D$30), ('B. Expenditures'!$G829/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E829/'A. Revenue'!$C$30), ('B. Expenditures'!$F829/'A. Revenue'!$D$30), ('B. Expenditures'!$G829/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E829/'A. Revenue'!$C$30), ('B. Expenditures'!$F829/'A. Revenue'!$D$30), ('B. Expenditures'!$G829/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E829/'A. Revenue'!$C$30), ('B. Expenditures'!$F829/'A. Revenue'!$D$30), ('B. Expenditures'!$G829/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC829=Sheet1!$B$2,'B. Expenditures'!K829,IF('B. Expenditures'!$AC829=Sheet1!$B$4,'B. Expenditures'!W829,IF($AC829=Sheet1!$B$3,'B. Expenditures'!Q829,\"\")))","v":""},{"$f":"IF($AC829=Sheet1!$B$2,'B. Expenditures'!L829,IF('B. Expenditures'!$AC829=Sheet1!$B$4,'B. Expenditures'!X829,IF($AC829=Sheet1!$B$3,'B. Expenditures'!R829,\"\")))","v":""},{"$f":"IF($AC829=Sheet1!$B$2,'B. Expenditures'!M829,IF('B. Expenditures'!$AC829=Sheet1!$B$4,'B. Expenditures'!Y829,IF($AC829=Sheet1!$B$3,'B. Expenditures'!S829,\"\")))","v":""},{"$f":"IF($AC829=Sheet1!$B$2,'B. Expenditures'!N829,IF('B. Expenditures'!$AC829=Sheet1!$B$4,'B. Expenditures'!Z829,IF($AC829=Sheet1!$B$3,'B. Expenditures'!T829,\"\")))","v":""},{"$f":"IF($AC829=Sheet1!$B$2,'B. Expenditures'!O829,IF('B. Expenditures'!$AC829=Sheet1!$B$4,'B. Expenditures'!AA829,IF($AC829=Sheet1!$B$3,'B. Expenditures'!U829,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I830)*K830, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E830/'A. Revenue'!$C$30), ('B. Expenditures'!$F830/'A. Revenue'!$D$30), ('B. Expenditures'!$G830/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E830/'A. Revenue'!$C$30), ('B. Expenditures'!$F830/'A. Revenue'!$D$30), ('B. Expenditures'!$G830/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E830/'A. Revenue'!$C$30), ('B. Expenditures'!$F830/'A. Revenue'!$D$30), ('B. Expenditures'!$G830/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E830/'A. Revenue'!$C$30), ('B. Expenditures'!$F830/'A. Revenue'!$D$30), ('B. Expenditures'!$G830/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E830/'A. Revenue'!$C$30), ('B. Expenditures'!$F830/'A. Revenue'!$D$30), ('B. Expenditures'!$G830/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC830=Sheet1!$B$2,'B. Expenditures'!K830,IF('B. Expenditures'!$AC830=Sheet1!$B$4,'B. Expenditures'!W830,IF($AC830=Sheet1!$B$3,'B. Expenditures'!Q830,\"\")))","v":""},{"$f":"IF($AC830=Sheet1!$B$2,'B. Expenditures'!L830,IF('B. Expenditures'!$AC830=Sheet1!$B$4,'B. Expenditures'!X830,IF($AC830=Sheet1!$B$3,'B. Expenditures'!R830,\"\")))","v":""},{"$f":"IF($AC830=Sheet1!$B$2,'B. Expenditures'!M830,IF('B. Expenditures'!$AC830=Sheet1!$B$4,'B. Expenditures'!Y830,IF($AC830=Sheet1!$B$3,'B. Expenditures'!S830,\"\")))","v":""},{"$f":"IF($AC830=Sheet1!$B$2,'B. Expenditures'!N830,IF('B. Expenditures'!$AC830=Sheet1!$B$4,'B. Expenditures'!Z830,IF($AC830=Sheet1!$B$3,'B. Expenditures'!T830,\"\")))","v":""},{"$f":"IF($AC830=Sheet1!$B$2,'B. Expenditures'!O830,IF('B. Expenditures'!$AC830=Sheet1!$B$4,'B. Expenditures'!AA830,IF($AC830=Sheet1!$B$3,'B. Expenditures'!U830,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I831)*K831, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E831/'A. Revenue'!$C$30), ('B. Expenditures'!$F831/'A. Revenue'!$D$30), ('B. Expenditures'!$G831/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E831/'A. Revenue'!$C$30), ('B. Expenditures'!$F831/'A. Revenue'!$D$30), ('B. Expenditures'!$G831/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E831/'A. Revenue'!$C$30), ('B. Expenditures'!$F831/'A. Revenue'!$D$30), ('B. Expenditures'!$G831/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E831/'A. Revenue'!$C$30), ('B. Expenditures'!$F831/'A. Revenue'!$D$30), ('B. Expenditures'!$G831/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E831/'A. Revenue'!$C$30), ('B. Expenditures'!$F831/'A. Revenue'!$D$30), ('B. Expenditures'!$G831/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC831=Sheet1!$B$2,'B. Expenditures'!K831,IF('B. Expenditures'!$AC831=Sheet1!$B$4,'B. Expenditures'!W831,IF($AC831=Sheet1!$B$3,'B. Expenditures'!Q831,\"\")))","v":""},{"$f":"IF($AC831=Sheet1!$B$2,'B. Expenditures'!L831,IF('B. Expenditures'!$AC831=Sheet1!$B$4,'B. Expenditures'!X831,IF($AC831=Sheet1!$B$3,'B. Expenditures'!R831,\"\")))","v":""},{"$f":"IF($AC831=Sheet1!$B$2,'B. Expenditures'!M831,IF('B. Expenditures'!$AC831=Sheet1!$B$4,'B. Expenditures'!Y831,IF($AC831=Sheet1!$B$3,'B. Expenditures'!S831,\"\")))","v":""},{"$f":"IF($AC831=Sheet1!$B$2,'B. Expenditures'!N831,IF('B. Expenditures'!$AC831=Sheet1!$B$4,'B. Expenditures'!Z831,IF($AC831=Sheet1!$B$3,'B. Expenditures'!T831,\"\")))","v":""},{"$f":"IF($AC831=Sheet1!$B$2,'B. Expenditures'!O831,IF('B. Expenditures'!$AC831=Sheet1!$B$4,'B. Expenditures'!AA831,IF($AC831=Sheet1!$B$3,'B. Expenditures'!U831,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I832)*K832, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E832/'A. Revenue'!$C$30), ('B. Expenditures'!$F832/'A. Revenue'!$D$30), ('B. Expenditures'!$G832/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E832/'A. Revenue'!$C$30), ('B. Expenditures'!$F832/'A. Revenue'!$D$30), ('B. Expenditures'!$G832/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E832/'A. Revenue'!$C$30), ('B. Expenditures'!$F832/'A. Revenue'!$D$30), ('B. Expenditures'!$G832/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E832/'A. Revenue'!$C$30), ('B. Expenditures'!$F832/'A. Revenue'!$D$30), ('B. Expenditures'!$G832/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E832/'A. Revenue'!$C$30), ('B. Expenditures'!$F832/'A. Revenue'!$D$30), ('B. Expenditures'!$G832/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC832=Sheet1!$B$2,'B. Expenditures'!K832,IF('B. Expenditures'!$AC832=Sheet1!$B$4,'B. Expenditures'!W832,IF($AC832=Sheet1!$B$3,'B. Expenditures'!Q832,\"\")))","v":""},{"$f":"IF($AC832=Sheet1!$B$2,'B. Expenditures'!L832,IF('B. Expenditures'!$AC832=Sheet1!$B$4,'B. Expenditures'!X832,IF($AC832=Sheet1!$B$3,'B. Expenditures'!R832,\"\")))","v":""},{"$f":"IF($AC832=Sheet1!$B$2,'B. Expenditures'!M832,IF('B. Expenditures'!$AC832=Sheet1!$B$4,'B. Expenditures'!Y832,IF($AC832=Sheet1!$B$3,'B. Expenditures'!S832,\"\")))","v":""},{"$f":"IF($AC832=Sheet1!$B$2,'B. Expenditures'!N832,IF('B. Expenditures'!$AC832=Sheet1!$B$4,'B. Expenditures'!Z832,IF($AC832=Sheet1!$B$3,'B. Expenditures'!T832,\"\")))","v":""},{"$f":"IF($AC832=Sheet1!$B$2,'B. Expenditures'!O832,IF('B. Expenditures'!$AC832=Sheet1!$B$4,'B. Expenditures'!AA832,IF($AC832=Sheet1!$B$3,'B. Expenditures'!U832,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I833)*K833, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E833/'A. Revenue'!$C$30), ('B. Expenditures'!$F833/'A. Revenue'!$D$30), ('B. Expenditures'!$G833/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E833/'A. Revenue'!$C$30), ('B. Expenditures'!$F833/'A. Revenue'!$D$30), ('B. Expenditures'!$G833/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E833/'A. Revenue'!$C$30), ('B. Expenditures'!$F833/'A. Revenue'!$D$30), ('B. Expenditures'!$G833/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E833/'A. Revenue'!$C$30), ('B. Expenditures'!$F833/'A. Revenue'!$D$30), ('B. Expenditures'!$G833/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E833/'A. Revenue'!$C$30), ('B. Expenditures'!$F833/'A. Revenue'!$D$30), ('B. Expenditures'!$G833/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC833=Sheet1!$B$2,'B. Expenditures'!K833,IF('B. Expenditures'!$AC833=Sheet1!$B$4,'B. Expenditures'!W833,IF($AC833=Sheet1!$B$3,'B. Expenditures'!Q833,\"\")))","v":""},{"$f":"IF($AC833=Sheet1!$B$2,'B. Expenditures'!L833,IF('B. Expenditures'!$AC833=Sheet1!$B$4,'B. Expenditures'!X833,IF($AC833=Sheet1!$B$3,'B. Expenditures'!R833,\"\")))","v":""},{"$f":"IF($AC833=Sheet1!$B$2,'B. Expenditures'!M833,IF('B. Expenditures'!$AC833=Sheet1!$B$4,'B. Expenditures'!Y833,IF($AC833=Sheet1!$B$3,'B. Expenditures'!S833,\"\")))","v":""},{"$f":"IF($AC833=Sheet1!$B$2,'B. Expenditures'!N833,IF('B. Expenditures'!$AC833=Sheet1!$B$4,'B. Expenditures'!Z833,IF($AC833=Sheet1!$B$3,'B. Expenditures'!T833,\"\")))","v":""},{"$f":"IF($AC833=Sheet1!$B$2,'B. Expenditures'!O833,IF('B. Expenditures'!$AC833=Sheet1!$B$4,'B. Expenditures'!AA833,IF($AC833=Sheet1!$B$3,'B. Expenditures'!U833,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I834)*K834, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E834/'A. Revenue'!$C$30), ('B. Expenditures'!$F834/'A. Revenue'!$D$30), ('B. Expenditures'!$G834/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E834/'A. Revenue'!$C$30), ('B. Expenditures'!$F834/'A. Revenue'!$D$30), ('B. Expenditures'!$G834/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E834/'A. Revenue'!$C$30), ('B. Expenditures'!$F834/'A. Revenue'!$D$30), ('B. Expenditures'!$G834/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E834/'A. Revenue'!$C$30), ('B. Expenditures'!$F834/'A. Revenue'!$D$30), ('B. Expenditures'!$G834/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E834/'A. Revenue'!$C$30), ('B. Expenditures'!$F834/'A. Revenue'!$D$30), ('B. Expenditures'!$G834/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC834=Sheet1!$B$2,'B. Expenditures'!K834,IF('B. Expenditures'!$AC834=Sheet1!$B$4,'B. Expenditures'!W834,IF($AC834=Sheet1!$B$3,'B. Expenditures'!Q834,\"\")))","v":""},{"$f":"IF($AC834=Sheet1!$B$2,'B. Expenditures'!L834,IF('B. Expenditures'!$AC834=Sheet1!$B$4,'B. Expenditures'!X834,IF($AC834=Sheet1!$B$3,'B. Expenditures'!R834,\"\")))","v":""},{"$f":"IF($AC834=Sheet1!$B$2,'B. Expenditures'!M834,IF('B. Expenditures'!$AC834=Sheet1!$B$4,'B. Expenditures'!Y834,IF($AC834=Sheet1!$B$3,'B. Expenditures'!S834,\"\")))","v":""},{"$f":"IF($AC834=Sheet1!$B$2,'B. Expenditures'!N834,IF('B. Expenditures'!$AC834=Sheet1!$B$4,'B. Expenditures'!Z834,IF($AC834=Sheet1!$B$3,'B. Expenditures'!T834,\"\")))","v":""},{"$f":"IF($AC834=Sheet1!$B$2,'B. Expenditures'!O834,IF('B. Expenditures'!$AC834=Sheet1!$B$4,'B. Expenditures'!AA834,IF($AC834=Sheet1!$B$3,'B. Expenditures'!U834,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I835)*K835, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E835/'A. Revenue'!$C$30), ('B. Expenditures'!$F835/'A. Revenue'!$D$30), ('B. Expenditures'!$G835/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E835/'A. Revenue'!$C$30), ('B. Expenditures'!$F835/'A. Revenue'!$D$30), ('B. Expenditures'!$G835/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E835/'A. Revenue'!$C$30), ('B. Expenditures'!$F835/'A. Revenue'!$D$30), ('B. Expenditures'!$G835/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E835/'A. Revenue'!$C$30), ('B. Expenditures'!$F835/'A. Revenue'!$D$30), ('B. Expenditures'!$G835/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E835/'A. Revenue'!$C$30), ('B. Expenditures'!$F835/'A. Revenue'!$D$30), ('B. Expenditures'!$G835/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC835=Sheet1!$B$2,'B. Expenditures'!K835,IF('B. Expenditures'!$AC835=Sheet1!$B$4,'B. Expenditures'!W835,IF($AC835=Sheet1!$B$3,'B. Expenditures'!Q835,\"\")))","v":""},{"$f":"IF($AC835=Sheet1!$B$2,'B. Expenditures'!L835,IF('B. Expenditures'!$AC835=Sheet1!$B$4,'B. Expenditures'!X835,IF($AC835=Sheet1!$B$3,'B. Expenditures'!R835,\"\")))","v":""},{"$f":"IF($AC835=Sheet1!$B$2,'B. Expenditures'!M835,IF('B. Expenditures'!$AC835=Sheet1!$B$4,'B. Expenditures'!Y835,IF($AC835=Sheet1!$B$3,'B. Expenditures'!S835,\"\")))","v":""},{"$f":"IF($AC835=Sheet1!$B$2,'B. Expenditures'!N835,IF('B. Expenditures'!$AC835=Sheet1!$B$4,'B. Expenditures'!Z835,IF($AC835=Sheet1!$B$3,'B. Expenditures'!T835,\"\")))","v":""},{"$f":"IF($AC835=Sheet1!$B$2,'B. Expenditures'!O835,IF('B. Expenditures'!$AC835=Sheet1!$B$4,'B. Expenditures'!AA835,IF($AC835=Sheet1!$B$3,'B. Expenditures'!U835,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I836)*K836, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E836/'A. Revenue'!$C$30), ('B. Expenditures'!$F836/'A. Revenue'!$D$30), ('B. Expenditures'!$G836/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E836/'A. Revenue'!$C$30), ('B. Expenditures'!$F836/'A. Revenue'!$D$30), ('B. Expenditures'!$G836/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E836/'A. Revenue'!$C$30), ('B. Expenditures'!$F836/'A. Revenue'!$D$30), ('B. Expenditures'!$G836/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E836/'A. Revenue'!$C$30), ('B. Expenditures'!$F836/'A. Revenue'!$D$30), ('B. Expenditures'!$G836/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E836/'A. Revenue'!$C$30), ('B. Expenditures'!$F836/'A. Revenue'!$D$30), ('B. Expenditures'!$G836/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC836=Sheet1!$B$2,'B. Expenditures'!K836,IF('B. Expenditures'!$AC836=Sheet1!$B$4,'B. Expenditures'!W836,IF($AC836=Sheet1!$B$3,'B. Expenditures'!Q836,\"\")))","v":""},{"$f":"IF($AC836=Sheet1!$B$2,'B. Expenditures'!L836,IF('B. Expenditures'!$AC836=Sheet1!$B$4,'B. Expenditures'!X836,IF($AC836=Sheet1!$B$3,'B. Expenditures'!R836,\"\")))","v":""},{"$f":"IF($AC836=Sheet1!$B$2,'B. Expenditures'!M836,IF('B. Expenditures'!$AC836=Sheet1!$B$4,'B. Expenditures'!Y836,IF($AC836=Sheet1!$B$3,'B. Expenditures'!S836,\"\")))","v":""},{"$f":"IF($AC836=Sheet1!$B$2,'B. Expenditures'!N836,IF('B. Expenditures'!$AC836=Sheet1!$B$4,'B. Expenditures'!Z836,IF($AC836=Sheet1!$B$3,'B. Expenditures'!T836,\"\")))","v":""},{"$f":"IF($AC836=Sheet1!$B$2,'B. Expenditures'!O836,IF('B. Expenditures'!$AC836=Sheet1!$B$4,'B. Expenditures'!AA836,IF($AC836=Sheet1!$B$3,'B. Expenditures'!U836,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I837)*K837, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E837/'A. Revenue'!$C$30), ('B. Expenditures'!$F837/'A. Revenue'!$D$30), ('B. Expenditures'!$G837/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E837/'A. Revenue'!$C$30), ('B. Expenditures'!$F837/'A. Revenue'!$D$30), ('B. Expenditures'!$G837/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E837/'A. Revenue'!$C$30), ('B. Expenditures'!$F837/'A. Revenue'!$D$30), ('B. Expenditures'!$G837/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E837/'A. Revenue'!$C$30), ('B. Expenditures'!$F837/'A. Revenue'!$D$30), ('B. Expenditures'!$G837/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E837/'A. Revenue'!$C$30), ('B. Expenditures'!$F837/'A. Revenue'!$D$30), ('B. Expenditures'!$G837/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC837=Sheet1!$B$2,'B. Expenditures'!K837,IF('B. Expenditures'!$AC837=Sheet1!$B$4,'B. Expenditures'!W837,IF($AC837=Sheet1!$B$3,'B. Expenditures'!Q837,\"\")))","v":""},{"$f":"IF($AC837=Sheet1!$B$2,'B. Expenditures'!L837,IF('B. Expenditures'!$AC837=Sheet1!$B$4,'B. Expenditures'!X837,IF($AC837=Sheet1!$B$3,'B. Expenditures'!R837,\"\")))","v":""},{"$f":"IF($AC837=Sheet1!$B$2,'B. Expenditures'!M837,IF('B. Expenditures'!$AC837=Sheet1!$B$4,'B. Expenditures'!Y837,IF($AC837=Sheet1!$B$3,'B. Expenditures'!S837,\"\")))","v":""},{"$f":"IF($AC837=Sheet1!$B$2,'B. Expenditures'!N837,IF('B. Expenditures'!$AC837=Sheet1!$B$4,'B. Expenditures'!Z837,IF($AC837=Sheet1!$B$3,'B. Expenditures'!T837,\"\")))","v":""},{"$f":"IF($AC837=Sheet1!$B$2,'B. Expenditures'!O837,IF('B. Expenditures'!$AC837=Sheet1!$B$4,'B. Expenditures'!AA837,IF($AC837=Sheet1!$B$3,'B. Expenditures'!U837,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I838)*K838, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E838/'A. Revenue'!$C$30), ('B. Expenditures'!$F838/'A. Revenue'!$D$30), ('B. Expenditures'!$G838/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E838/'A. Revenue'!$C$30), ('B. Expenditures'!$F838/'A. Revenue'!$D$30), ('B. Expenditures'!$G838/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E838/'A. Revenue'!$C$30), ('B. Expenditures'!$F838/'A. Revenue'!$D$30), ('B. Expenditures'!$G838/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E838/'A. Revenue'!$C$30), ('B. Expenditures'!$F838/'A. Revenue'!$D$30), ('B. Expenditures'!$G838/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E838/'A. Revenue'!$C$30), ('B. Expenditures'!$F838/'A. Revenue'!$D$30), ('B. Expenditures'!$G838/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC838=Sheet1!$B$2,'B. Expenditures'!K838,IF('B. Expenditures'!$AC838=Sheet1!$B$4,'B. Expenditures'!W838,IF($AC838=Sheet1!$B$3,'B. Expenditures'!Q838,\"\")))","v":""},{"$f":"IF($AC838=Sheet1!$B$2,'B. Expenditures'!L838,IF('B. Expenditures'!$AC838=Sheet1!$B$4,'B. Expenditures'!X838,IF($AC838=Sheet1!$B$3,'B. Expenditures'!R838,\"\")))","v":""},{"$f":"IF($AC838=Sheet1!$B$2,'B. Expenditures'!M838,IF('B. Expenditures'!$AC838=Sheet1!$B$4,'B. Expenditures'!Y838,IF($AC838=Sheet1!$B$3,'B. Expenditures'!S838,\"\")))","v":""},{"$f":"IF($AC838=Sheet1!$B$2,'B. Expenditures'!N838,IF('B. Expenditures'!$AC838=Sheet1!$B$4,'B. Expenditures'!Z838,IF($AC838=Sheet1!$B$3,'B. Expenditures'!T838,\"\")))","v":""},{"$f":"IF($AC838=Sheet1!$B$2,'B. Expenditures'!O838,IF('B. Expenditures'!$AC838=Sheet1!$B$4,'B. Expenditures'!AA838,IF($AC838=Sheet1!$B$3,'B. Expenditures'!U838,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I839)*K839, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E839/'A. Revenue'!$C$30), ('B. Expenditures'!$F839/'A. Revenue'!$D$30), ('B. Expenditures'!$G839/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E839/'A. Revenue'!$C$30), ('B. Expenditures'!$F839/'A. Revenue'!$D$30), ('B. Expenditures'!$G839/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E839/'A. Revenue'!$C$30), ('B. Expenditures'!$F839/'A. Revenue'!$D$30), ('B. Expenditures'!$G839/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E839/'A. Revenue'!$C$30), ('B. Expenditures'!$F839/'A. Revenue'!$D$30), ('B. Expenditures'!$G839/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E839/'A. Revenue'!$C$30), ('B. Expenditures'!$F839/'A. Revenue'!$D$30), ('B. Expenditures'!$G839/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC839=Sheet1!$B$2,'B. Expenditures'!K839,IF('B. Expenditures'!$AC839=Sheet1!$B$4,'B. Expenditures'!W839,IF($AC839=Sheet1!$B$3,'B. Expenditures'!Q839,\"\")))","v":""},{"$f":"IF($AC839=Sheet1!$B$2,'B. Expenditures'!L839,IF('B. Expenditures'!$AC839=Sheet1!$B$4,'B. Expenditures'!X839,IF($AC839=Sheet1!$B$3,'B. Expenditures'!R839,\"\")))","v":""},{"$f":"IF($AC839=Sheet1!$B$2,'B. Expenditures'!M839,IF('B. Expenditures'!$AC839=Sheet1!$B$4,'B. Expenditures'!Y839,IF($AC839=Sheet1!$B$3,'B. Expenditures'!S839,\"\")))","v":""},{"$f":"IF($AC839=Sheet1!$B$2,'B. Expenditures'!N839,IF('B. Expenditures'!$AC839=Sheet1!$B$4,'B. Expenditures'!Z839,IF($AC839=Sheet1!$B$3,'B. Expenditures'!T839,\"\")))","v":""},{"$f":"IF($AC839=Sheet1!$B$2,'B. Expenditures'!O839,IF('B. Expenditures'!$AC839=Sheet1!$B$4,'B. Expenditures'!AA839,IF($AC839=Sheet1!$B$3,'B. Expenditures'!U839,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I840)*K840, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E840/'A. Revenue'!$C$30), ('B. Expenditures'!$F840/'A. Revenue'!$D$30), ('B. Expenditures'!$G840/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E840/'A. Revenue'!$C$30), ('B. Expenditures'!$F840/'A. Revenue'!$D$30), ('B. Expenditures'!$G840/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E840/'A. Revenue'!$C$30), ('B. Expenditures'!$F840/'A. Revenue'!$D$30), ('B. Expenditures'!$G840/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E840/'A. Revenue'!$C$30), ('B. Expenditures'!$F840/'A. Revenue'!$D$30), ('B. Expenditures'!$G840/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E840/'A. Revenue'!$C$30), ('B. Expenditures'!$F840/'A. Revenue'!$D$30), ('B. Expenditures'!$G840/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC840=Sheet1!$B$2,'B. Expenditures'!K840,IF('B. Expenditures'!$AC840=Sheet1!$B$4,'B. Expenditures'!W840,IF($AC840=Sheet1!$B$3,'B. Expenditures'!Q840,\"\")))","v":""},{"$f":"IF($AC840=Sheet1!$B$2,'B. Expenditures'!L840,IF('B. Expenditures'!$AC840=Sheet1!$B$4,'B. Expenditures'!X840,IF($AC840=Sheet1!$B$3,'B. Expenditures'!R840,\"\")))","v":""},{"$f":"IF($AC840=Sheet1!$B$2,'B. Expenditures'!M840,IF('B. Expenditures'!$AC840=Sheet1!$B$4,'B. Expenditures'!Y840,IF($AC840=Sheet1!$B$3,'B. Expenditures'!S840,\"\")))","v":""},{"$f":"IF($AC840=Sheet1!$B$2,'B. Expenditures'!N840,IF('B. Expenditures'!$AC840=Sheet1!$B$4,'B. Expenditures'!Z840,IF($AC840=Sheet1!$B$3,'B. Expenditures'!T840,\"\")))","v":""},{"$f":"IF($AC840=Sheet1!$B$2,'B. Expenditures'!O840,IF('B. Expenditures'!$AC840=Sheet1!$B$4,'B. Expenditures'!AA840,IF($AC840=Sheet1!$B$3,'B. Expenditures'!U840,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I841)*K841, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E841/'A. Revenue'!$C$30), ('B. Expenditures'!$F841/'A. Revenue'!$D$30), ('B. Expenditures'!$G841/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E841/'A. Revenue'!$C$30), ('B. Expenditures'!$F841/'A. Revenue'!$D$30), ('B. Expenditures'!$G841/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E841/'A. Revenue'!$C$30), ('B. Expenditures'!$F841/'A. Revenue'!$D$30), ('B. Expenditures'!$G841/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E841/'A. Revenue'!$C$30), ('B. Expenditures'!$F841/'A. Revenue'!$D$30), ('B. Expenditures'!$G841/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E841/'A. Revenue'!$C$30), ('B. Expenditures'!$F841/'A. Revenue'!$D$30), ('B. Expenditures'!$G841/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC841=Sheet1!$B$2,'B. Expenditures'!K841,IF('B. Expenditures'!$AC841=Sheet1!$B$4,'B. Expenditures'!W841,IF($AC841=Sheet1!$B$3,'B. Expenditures'!Q841,\"\")))","v":""},{"$f":"IF($AC841=Sheet1!$B$2,'B. Expenditures'!L841,IF('B. Expenditures'!$AC841=Sheet1!$B$4,'B. Expenditures'!X841,IF($AC841=Sheet1!$B$3,'B. Expenditures'!R841,\"\")))","v":""},{"$f":"IF($AC841=Sheet1!$B$2,'B. Expenditures'!M841,IF('B. Expenditures'!$AC841=Sheet1!$B$4,'B. Expenditures'!Y841,IF($AC841=Sheet1!$B$3,'B. Expenditures'!S841,\"\")))","v":""},{"$f":"IF($AC841=Sheet1!$B$2,'B. Expenditures'!N841,IF('B. Expenditures'!$AC841=Sheet1!$B$4,'B. Expenditures'!Z841,IF($AC841=Sheet1!$B$3,'B. Expenditures'!T841,\"\")))","v":""},{"$f":"IF($AC841=Sheet1!$B$2,'B. Expenditures'!O841,IF('B. Expenditures'!$AC841=Sheet1!$B$4,'B. Expenditures'!AA841,IF($AC841=Sheet1!$B$3,'B. Expenditures'!U841,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I842)*K842, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E842/'A. Revenue'!$C$30), ('B. Expenditures'!$F842/'A. Revenue'!$D$30), ('B. Expenditures'!$G842/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E842/'A. Revenue'!$C$30), ('B. Expenditures'!$F842/'A. Revenue'!$D$30), ('B. Expenditures'!$G842/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E842/'A. Revenue'!$C$30), ('B. Expenditures'!$F842/'A. Revenue'!$D$30), ('B. Expenditures'!$G842/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E842/'A. Revenue'!$C$30), ('B. Expenditures'!$F842/'A. Revenue'!$D$30), ('B. Expenditures'!$G842/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E842/'A. Revenue'!$C$30), ('B. Expenditures'!$F842/'A. Revenue'!$D$30), ('B. Expenditures'!$G842/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC842=Sheet1!$B$2,'B. Expenditures'!K842,IF('B. Expenditures'!$AC842=Sheet1!$B$4,'B. Expenditures'!W842,IF($AC842=Sheet1!$B$3,'B. Expenditures'!Q842,\"\")))","v":""},{"$f":"IF($AC842=Sheet1!$B$2,'B. Expenditures'!L842,IF('B. Expenditures'!$AC842=Sheet1!$B$4,'B. Expenditures'!X842,IF($AC842=Sheet1!$B$3,'B. Expenditures'!R842,\"\")))","v":""},{"$f":"IF($AC842=Sheet1!$B$2,'B. Expenditures'!M842,IF('B. Expenditures'!$AC842=Sheet1!$B$4,'B. Expenditures'!Y842,IF($AC842=Sheet1!$B$3,'B. Expenditures'!S842,\"\")))","v":""},{"$f":"IF($AC842=Sheet1!$B$2,'B. Expenditures'!N842,IF('B. Expenditures'!$AC842=Sheet1!$B$4,'B. Expenditures'!Z842,IF($AC842=Sheet1!$B$3,'B. Expenditures'!T842,\"\")))","v":""},{"$f":"IF($AC842=Sheet1!$B$2,'B. Expenditures'!O842,IF('B. Expenditures'!$AC842=Sheet1!$B$4,'B. Expenditures'!AA842,IF($AC842=Sheet1!$B$3,'B. Expenditures'!U842,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I843)*K843, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E843/'A. Revenue'!$C$30), ('B. Expenditures'!$F843/'A. Revenue'!$D$30), ('B. Expenditures'!$G843/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E843/'A. Revenue'!$C$30), ('B. Expenditures'!$F843/'A. Revenue'!$D$30), ('B. Expenditures'!$G843/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E843/'A. Revenue'!$C$30), ('B. Expenditures'!$F843/'A. Revenue'!$D$30), ('B. Expenditures'!$G843/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E843/'A. Revenue'!$C$30), ('B. Expenditures'!$F843/'A. Revenue'!$D$30), ('B. Expenditures'!$G843/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E843/'A. Revenue'!$C$30), ('B. Expenditures'!$F843/'A. Revenue'!$D$30), ('B. Expenditures'!$G843/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC843=Sheet1!$B$2,'B. Expenditures'!K843,IF('B. Expenditures'!$AC843=Sheet1!$B$4,'B. Expenditures'!W843,IF($AC843=Sheet1!$B$3,'B. Expenditures'!Q843,\"\")))","v":""},{"$f":"IF($AC843=Sheet1!$B$2,'B. Expenditures'!L843,IF('B. Expenditures'!$AC843=Sheet1!$B$4,'B. Expenditures'!X843,IF($AC843=Sheet1!$B$3,'B. Expenditures'!R843,\"\")))","v":""},{"$f":"IF($AC843=Sheet1!$B$2,'B. Expenditures'!M843,IF('B. Expenditures'!$AC843=Sheet1!$B$4,'B. Expenditures'!Y843,IF($AC843=Sheet1!$B$3,'B. Expenditures'!S843,\"\")))","v":""},{"$f":"IF($AC843=Sheet1!$B$2,'B. Expenditures'!N843,IF('B. Expenditures'!$AC843=Sheet1!$B$4,'B. Expenditures'!Z843,IF($AC843=Sheet1!$B$3,'B. Expenditures'!T843,\"\")))","v":""},{"$f":"IF($AC843=Sheet1!$B$2,'B. Expenditures'!O843,IF('B. Expenditures'!$AC843=Sheet1!$B$4,'B. Expenditures'!AA843,IF($AC843=Sheet1!$B$3,'B. Expenditures'!U843,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I844)*K844, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E844/'A. Revenue'!$C$30), ('B. Expenditures'!$F844/'A. Revenue'!$D$30), ('B. Expenditures'!$G844/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E844/'A. Revenue'!$C$30), ('B. Expenditures'!$F844/'A. Revenue'!$D$30), ('B. Expenditures'!$G844/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E844/'A. Revenue'!$C$30), ('B. Expenditures'!$F844/'A. Revenue'!$D$30), ('B. Expenditures'!$G844/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E844/'A. Revenue'!$C$30), ('B. Expenditures'!$F844/'A. Revenue'!$D$30), ('B. Expenditures'!$G844/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E844/'A. Revenue'!$C$30), ('B. Expenditures'!$F844/'A. Revenue'!$D$30), ('B. Expenditures'!$G844/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC844=Sheet1!$B$2,'B. Expenditures'!K844,IF('B. Expenditures'!$AC844=Sheet1!$B$4,'B. Expenditures'!W844,IF($AC844=Sheet1!$B$3,'B. Expenditures'!Q844,\"\")))","v":""},{"$f":"IF($AC844=Sheet1!$B$2,'B. Expenditures'!L844,IF('B. Expenditures'!$AC844=Sheet1!$B$4,'B. Expenditures'!X844,IF($AC844=Sheet1!$B$3,'B. Expenditures'!R844,\"\")))","v":""},{"$f":"IF($AC844=Sheet1!$B$2,'B. Expenditures'!M844,IF('B. Expenditures'!$AC844=Sheet1!$B$4,'B. Expenditures'!Y844,IF($AC844=Sheet1!$B$3,'B. Expenditures'!S844,\"\")))","v":""},{"$f":"IF($AC844=Sheet1!$B$2,'B. Expenditures'!N844,IF('B. Expenditures'!$AC844=Sheet1!$B$4,'B. Expenditures'!Z844,IF($AC844=Sheet1!$B$3,'B. Expenditures'!T844,\"\")))","v":""},{"$f":"IF($AC844=Sheet1!$B$2,'B. Expenditures'!O844,IF('B. Expenditures'!$AC844=Sheet1!$B$4,'B. Expenditures'!AA844,IF($AC844=Sheet1!$B$3,'B. Expenditures'!U844,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I845)*K845, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E845/'A. Revenue'!$C$30), ('B. Expenditures'!$F845/'A. Revenue'!$D$30), ('B. Expenditures'!$G845/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E845/'A. Revenue'!$C$30), ('B. Expenditures'!$F845/'A. Revenue'!$D$30), ('B. Expenditures'!$G845/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E845/'A. Revenue'!$C$30), ('B. Expenditures'!$F845/'A. Revenue'!$D$30), ('B. Expenditures'!$G845/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E845/'A. Revenue'!$C$30), ('B. Expenditures'!$F845/'A. Revenue'!$D$30), ('B. Expenditures'!$G845/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E845/'A. Revenue'!$C$30), ('B. Expenditures'!$F845/'A. Revenue'!$D$30), ('B. Expenditures'!$G845/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC845=Sheet1!$B$2,'B. Expenditures'!K845,IF('B. Expenditures'!$AC845=Sheet1!$B$4,'B. Expenditures'!W845,IF($AC845=Sheet1!$B$3,'B. Expenditures'!Q845,\"\")))","v":""},{"$f":"IF($AC845=Sheet1!$B$2,'B. Expenditures'!L845,IF('B. Expenditures'!$AC845=Sheet1!$B$4,'B. Expenditures'!X845,IF($AC845=Sheet1!$B$3,'B. Expenditures'!R845,\"\")))","v":""},{"$f":"IF($AC845=Sheet1!$B$2,'B. Expenditures'!M845,IF('B. Expenditures'!$AC845=Sheet1!$B$4,'B. Expenditures'!Y845,IF($AC845=Sheet1!$B$3,'B. Expenditures'!S845,\"\")))","v":""},{"$f":"IF($AC845=Sheet1!$B$2,'B. Expenditures'!N845,IF('B. Expenditures'!$AC845=Sheet1!$B$4,'B. Expenditures'!Z845,IF($AC845=Sheet1!$B$3,'B. Expenditures'!T845,\"\")))","v":""},{"$f":"IF($AC845=Sheet1!$B$2,'B. Expenditures'!O845,IF('B. Expenditures'!$AC845=Sheet1!$B$4,'B. Expenditures'!AA845,IF($AC845=Sheet1!$B$3,'B. Expenditures'!U845,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I846)*K846, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E846/'A. Revenue'!$C$30), ('B. Expenditures'!$F846/'A. Revenue'!$D$30), ('B. Expenditures'!$G846/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E846/'A. Revenue'!$C$30), ('B. Expenditures'!$F846/'A. Revenue'!$D$30), ('B. Expenditures'!$G846/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E846/'A. Revenue'!$C$30), ('B. Expenditures'!$F846/'A. Revenue'!$D$30), ('B. Expenditures'!$G846/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E846/'A. Revenue'!$C$30), ('B. Expenditures'!$F846/'A. Revenue'!$D$30), ('B. Expenditures'!$G846/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E846/'A. Revenue'!$C$30), ('B. Expenditures'!$F846/'A. Revenue'!$D$30), ('B. Expenditures'!$G846/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC846=Sheet1!$B$2,'B. Expenditures'!K846,IF('B. Expenditures'!$AC846=Sheet1!$B$4,'B. Expenditures'!W846,IF($AC846=Sheet1!$B$3,'B. Expenditures'!Q846,\"\")))","v":""},{"$f":"IF($AC846=Sheet1!$B$2,'B. Expenditures'!L846,IF('B. Expenditures'!$AC846=Sheet1!$B$4,'B. Expenditures'!X846,IF($AC846=Sheet1!$B$3,'B. Expenditures'!R846,\"\")))","v":""},{"$f":"IF($AC846=Sheet1!$B$2,'B. Expenditures'!M846,IF('B. Expenditures'!$AC846=Sheet1!$B$4,'B. Expenditures'!Y846,IF($AC846=Sheet1!$B$3,'B. Expenditures'!S846,\"\")))","v":""},{"$f":"IF($AC846=Sheet1!$B$2,'B. Expenditures'!N846,IF('B. Expenditures'!$AC846=Sheet1!$B$4,'B. Expenditures'!Z846,IF($AC846=Sheet1!$B$3,'B. Expenditures'!T846,\"\")))","v":""},{"$f":"IF($AC846=Sheet1!$B$2,'B. Expenditures'!O846,IF('B. Expenditures'!$AC846=Sheet1!$B$4,'B. Expenditures'!AA846,IF($AC846=Sheet1!$B$3,'B. Expenditures'!U846,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I847)*K847, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E847/'A. Revenue'!$C$30), ('B. Expenditures'!$F847/'A. Revenue'!$D$30), ('B. Expenditures'!$G847/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E847/'A. Revenue'!$C$30), ('B. Expenditures'!$F847/'A. Revenue'!$D$30), ('B. Expenditures'!$G847/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E847/'A. Revenue'!$C$30), ('B. Expenditures'!$F847/'A. Revenue'!$D$30), ('B. Expenditures'!$G847/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E847/'A. Revenue'!$C$30), ('B. Expenditures'!$F847/'A. Revenue'!$D$30), ('B. Expenditures'!$G847/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E847/'A. Revenue'!$C$30), ('B. Expenditures'!$F847/'A. Revenue'!$D$30), ('B. Expenditures'!$G847/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC847=Sheet1!$B$2,'B. Expenditures'!K847,IF('B. Expenditures'!$AC847=Sheet1!$B$4,'B. Expenditures'!W847,IF($AC847=Sheet1!$B$3,'B. Expenditures'!Q847,\"\")))","v":""},{"$f":"IF($AC847=Sheet1!$B$2,'B. Expenditures'!L847,IF('B. Expenditures'!$AC847=Sheet1!$B$4,'B. Expenditures'!X847,IF($AC847=Sheet1!$B$3,'B. Expenditures'!R847,\"\")))","v":""},{"$f":"IF($AC847=Sheet1!$B$2,'B. Expenditures'!M847,IF('B. Expenditures'!$AC847=Sheet1!$B$4,'B. Expenditures'!Y847,IF($AC847=Sheet1!$B$3,'B. Expenditures'!S847,\"\")))","v":""},{"$f":"IF($AC847=Sheet1!$B$2,'B. Expenditures'!N847,IF('B. Expenditures'!$AC847=Sheet1!$B$4,'B. Expenditures'!Z847,IF($AC847=Sheet1!$B$3,'B. Expenditures'!T847,\"\")))","v":""},{"$f":"IF($AC847=Sheet1!$B$2,'B. Expenditures'!O847,IF('B. Expenditures'!$AC847=Sheet1!$B$4,'B. Expenditures'!AA847,IF($AC847=Sheet1!$B$3,'B. Expenditures'!U847,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I848)*K848, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E848/'A. Revenue'!$C$30), ('B. Expenditures'!$F848/'A. Revenue'!$D$30), ('B. Expenditures'!$G848/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E848/'A. Revenue'!$C$30), ('B. Expenditures'!$F848/'A. Revenue'!$D$30), ('B. Expenditures'!$G848/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E848/'A. Revenue'!$C$30), ('B. Expenditures'!$F848/'A. Revenue'!$D$30), ('B. Expenditures'!$G848/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E848/'A. Revenue'!$C$30), ('B. Expenditures'!$F848/'A. Revenue'!$D$30), ('B. Expenditures'!$G848/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E848/'A. Revenue'!$C$30), ('B. Expenditures'!$F848/'A. Revenue'!$D$30), ('B. Expenditures'!$G848/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC848=Sheet1!$B$2,'B. Expenditures'!K848,IF('B. Expenditures'!$AC848=Sheet1!$B$4,'B. Expenditures'!W848,IF($AC848=Sheet1!$B$3,'B. Expenditures'!Q848,\"\")))","v":""},{"$f":"IF($AC848=Sheet1!$B$2,'B. Expenditures'!L848,IF('B. Expenditures'!$AC848=Sheet1!$B$4,'B. Expenditures'!X848,IF($AC848=Sheet1!$B$3,'B. Expenditures'!R848,\"\")))","v":""},{"$f":"IF($AC848=Sheet1!$B$2,'B. Expenditures'!M848,IF('B. Expenditures'!$AC848=Sheet1!$B$4,'B. Expenditures'!Y848,IF($AC848=Sheet1!$B$3,'B. Expenditures'!S848,\"\")))","v":""},{"$f":"IF($AC848=Sheet1!$B$2,'B. Expenditures'!N848,IF('B. Expenditures'!$AC848=Sheet1!$B$4,'B. Expenditures'!Z848,IF($AC848=Sheet1!$B$3,'B. Expenditures'!T848,\"\")))","v":""},{"$f":"IF($AC848=Sheet1!$B$2,'B. Expenditures'!O848,IF('B. Expenditures'!$AC848=Sheet1!$B$4,'B. Expenditures'!AA848,IF($AC848=Sheet1!$B$3,'B. Expenditures'!U848,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I849)*K849, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E849/'A. Revenue'!$C$30), ('B. Expenditures'!$F849/'A. Revenue'!$D$30), ('B. Expenditures'!$G849/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E849/'A. Revenue'!$C$30), ('B. Expenditures'!$F849/'A. Revenue'!$D$30), ('B. Expenditures'!$G849/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E849/'A. Revenue'!$C$30), ('B. Expenditures'!$F849/'A. Revenue'!$D$30), ('B. Expenditures'!$G849/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E849/'A. Revenue'!$C$30), ('B. Expenditures'!$F849/'A. Revenue'!$D$30), ('B. Expenditures'!$G849/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E849/'A. Revenue'!$C$30), ('B. Expenditures'!$F849/'A. Revenue'!$D$30), ('B. Expenditures'!$G849/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC849=Sheet1!$B$2,'B. Expenditures'!K849,IF('B. Expenditures'!$AC849=Sheet1!$B$4,'B. Expenditures'!W849,IF($AC849=Sheet1!$B$3,'B. Expenditures'!Q849,\"\")))","v":""},{"$f":"IF($AC849=Sheet1!$B$2,'B. Expenditures'!L849,IF('B. Expenditures'!$AC849=Sheet1!$B$4,'B. Expenditures'!X849,IF($AC849=Sheet1!$B$3,'B. Expenditures'!R849,\"\")))","v":""},{"$f":"IF($AC849=Sheet1!$B$2,'B. Expenditures'!M849,IF('B. Expenditures'!$AC849=Sheet1!$B$4,'B. Expenditures'!Y849,IF($AC849=Sheet1!$B$3,'B. Expenditures'!S849,\"\")))","v":""},{"$f":"IF($AC849=Sheet1!$B$2,'B. Expenditures'!N849,IF('B. Expenditures'!$AC849=Sheet1!$B$4,'B. Expenditures'!Z849,IF($AC849=Sheet1!$B$3,'B. Expenditures'!T849,\"\")))","v":""},{"$f":"IF($AC849=Sheet1!$B$2,'B. Expenditures'!O849,IF('B. Expenditures'!$AC849=Sheet1!$B$4,'B. Expenditures'!AA849,IF($AC849=Sheet1!$B$3,'B. Expenditures'!U849,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I850)*K850, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E850/'A. Revenue'!$C$30), ('B. Expenditures'!$F850/'A. Revenue'!$D$30), ('B. Expenditures'!$G850/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E850/'A. Revenue'!$C$30), ('B. Expenditures'!$F850/'A. Revenue'!$D$30), ('B. Expenditures'!$G850/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E850/'A. Revenue'!$C$30), ('B. Expenditures'!$F850/'A. Revenue'!$D$30), ('B. Expenditures'!$G850/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E850/'A. Revenue'!$C$30), ('B. Expenditures'!$F850/'A. Revenue'!$D$30), ('B. Expenditures'!$G850/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E850/'A. Revenue'!$C$30), ('B. Expenditures'!$F850/'A. Revenue'!$D$30), ('B. Expenditures'!$G850/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC850=Sheet1!$B$2,'B. Expenditures'!K850,IF('B. Expenditures'!$AC850=Sheet1!$B$4,'B. Expenditures'!W850,IF($AC850=Sheet1!$B$3,'B. Expenditures'!Q850,\"\")))","v":""},{"$f":"IF($AC850=Sheet1!$B$2,'B. Expenditures'!L850,IF('B. Expenditures'!$AC850=Sheet1!$B$4,'B. Expenditures'!X850,IF($AC850=Sheet1!$B$3,'B. Expenditures'!R850,\"\")))","v":""},{"$f":"IF($AC850=Sheet1!$B$2,'B. Expenditures'!M850,IF('B. Expenditures'!$AC850=Sheet1!$B$4,'B. Expenditures'!Y850,IF($AC850=Sheet1!$B$3,'B. Expenditures'!S850,\"\")))","v":""},{"$f":"IF($AC850=Sheet1!$B$2,'B. Expenditures'!N850,IF('B. Expenditures'!$AC850=Sheet1!$B$4,'B. Expenditures'!Z850,IF($AC850=Sheet1!$B$3,'B. Expenditures'!T850,\"\")))","v":""},{"$f":"IF($AC850=Sheet1!$B$2,'B. Expenditures'!O850,IF('B. Expenditures'!$AC850=Sheet1!$B$4,'B. Expenditures'!AA850,IF($AC850=Sheet1!$B$3,'B. Expenditures'!U850,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I851)*K851, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E851/'A. Revenue'!$C$30), ('B. Expenditures'!$F851/'A. Revenue'!$D$30), ('B. Expenditures'!$G851/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E851/'A. Revenue'!$C$30), ('B. Expenditures'!$F851/'A. Revenue'!$D$30), ('B. Expenditures'!$G851/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E851/'A. Revenue'!$C$30), ('B. Expenditures'!$F851/'A. Revenue'!$D$30), ('B. Expenditures'!$G851/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E851/'A. Revenue'!$C$30), ('B. Expenditures'!$F851/'A. Revenue'!$D$30), ('B. Expenditures'!$G851/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E851/'A. Revenue'!$C$30), ('B. Expenditures'!$F851/'A. Revenue'!$D$30), ('B. Expenditures'!$G851/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC851=Sheet1!$B$2,'B. Expenditures'!K851,IF('B. Expenditures'!$AC851=Sheet1!$B$4,'B. Expenditures'!W851,IF($AC851=Sheet1!$B$3,'B. Expenditures'!Q851,\"\")))","v":""},{"$f":"IF($AC851=Sheet1!$B$2,'B. Expenditures'!L851,IF('B. Expenditures'!$AC851=Sheet1!$B$4,'B. Expenditures'!X851,IF($AC851=Sheet1!$B$3,'B. Expenditures'!R851,\"\")))","v":""},{"$f":"IF($AC851=Sheet1!$B$2,'B. Expenditures'!M851,IF('B. Expenditures'!$AC851=Sheet1!$B$4,'B. Expenditures'!Y851,IF($AC851=Sheet1!$B$3,'B. Expenditures'!S851,\"\")))","v":""},{"$f":"IF($AC851=Sheet1!$B$2,'B. Expenditures'!N851,IF('B. Expenditures'!$AC851=Sheet1!$B$4,'B. Expenditures'!Z851,IF($AC851=Sheet1!$B$3,'B. Expenditures'!T851,\"\")))","v":""},{"$f":"IF($AC851=Sheet1!$B$2,'B. Expenditures'!O851,IF('B. Expenditures'!$AC851=Sheet1!$B$4,'B. Expenditures'!AA851,IF($AC851=Sheet1!$B$3,'B. Expenditures'!U851,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I852)*K852, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E852/'A. Revenue'!$C$30), ('B. Expenditures'!$F852/'A. Revenue'!$D$30), ('B. Expenditures'!$G852/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E852/'A. Revenue'!$C$30), ('B. Expenditures'!$F852/'A. Revenue'!$D$30), ('B. Expenditures'!$G852/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E852/'A. Revenue'!$C$30), ('B. Expenditures'!$F852/'A. Revenue'!$D$30), ('B. Expenditures'!$G852/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E852/'A. Revenue'!$C$30), ('B. Expenditures'!$F852/'A. Revenue'!$D$30), ('B. Expenditures'!$G852/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E852/'A. Revenue'!$C$30), ('B. Expenditures'!$F852/'A. Revenue'!$D$30), ('B. Expenditures'!$G852/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC852=Sheet1!$B$2,'B. Expenditures'!K852,IF('B. Expenditures'!$AC852=Sheet1!$B$4,'B. Expenditures'!W852,IF($AC852=Sheet1!$B$3,'B. Expenditures'!Q852,\"\")))","v":""},{"$f":"IF($AC852=Sheet1!$B$2,'B. Expenditures'!L852,IF('B. Expenditures'!$AC852=Sheet1!$B$4,'B. Expenditures'!X852,IF($AC852=Sheet1!$B$3,'B. Expenditures'!R852,\"\")))","v":""},{"$f":"IF($AC852=Sheet1!$B$2,'B. Expenditures'!M852,IF('B. Expenditures'!$AC852=Sheet1!$B$4,'B. Expenditures'!Y852,IF($AC852=Sheet1!$B$3,'B. Expenditures'!S852,\"\")))","v":""},{"$f":"IF($AC852=Sheet1!$B$2,'B. Expenditures'!N852,IF('B. Expenditures'!$AC852=Sheet1!$B$4,'B. Expenditures'!Z852,IF($AC852=Sheet1!$B$3,'B. Expenditures'!T852,\"\")))","v":""},{"$f":"IF($AC852=Sheet1!$B$2,'B. Expenditures'!O852,IF('B. Expenditures'!$AC852=Sheet1!$B$4,'B. Expenditures'!AA852,IF($AC852=Sheet1!$B$3,'B. Expenditures'!U852,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,,-E853,G853), \"\")","v":""},null,"",{"$f":"IFERROR((1+$I853)*K853, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E853/'A. Revenue'!$C$30), ('B. Expenditures'!$F853/'A. Revenue'!$D$30), ('B. Expenditures'!$G853/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E853/'A. Revenue'!$C$30), ('B. Expenditures'!$F853/'A. Revenue'!$D$30), ('B. Expenditures'!$G853/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E853/'A. Revenue'!$C$30), ('B. Expenditures'!$F853/'A. Revenue'!$D$30), ('B. Expenditures'!$G853/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E853/'A. Revenue'!$C$30), ('B. Expenditures'!$F853/'A. Revenue'!$D$30), ('B. Expenditures'!$G853/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E853/'A. Revenue'!$C$30), ('B. Expenditures'!$F853/'A. Revenue'!$D$30), ('B. Expenditures'!$G853/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC853=Sheet1!$B$2,'B. Expenditures'!K853,IF('B. Expenditures'!$AC853=Sheet1!$B$4,'B. Expenditures'!W853,IF($AC853=Sheet1!$B$3,'B. Expenditures'!Q853,\"\")))","v":""},{"$f":"IF($AC853=Sheet1!$B$2,'B. Expenditures'!L853,IF('B. Expenditures'!$AC853=Sheet1!$B$4,'B. Expenditures'!X853,IF($AC853=Sheet1!$B$3,'B. Expenditures'!R853,\"\")))","v":""},{"$f":"IF($AC853=Sheet1!$B$2,'B. Expenditures'!M853,IF('B. Expenditures'!$AC853=Sheet1!$B$4,'B. Expenditures'!Y853,IF($AC853=Sheet1!$B$3,'B. Expenditures'!S853,\"\")))","v":""},{"$f":"IF($AC853=Sheet1!$B$2,'B. Expenditures'!N853,IF('B. Expenditures'!$AC853=Sheet1!$B$4,'B. Expenditures'!Z853,IF($AC853=Sheet1!$B$3,'B. Expenditures'!T853,\"\")))","v":""},{"$f":"IF($AC853=Sheet1!$B$2,'B. Expenditures'!O853,IF('B. Expenditures'!$AC853=Sheet1!$B$4,'B. Expenditures'!AA853,IF($AC853=Sheet1!$B$3,'B. Expenditures'!U853,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I854)*K854, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E854/'A. Revenue'!$C$30), ('B. Expenditures'!$F854/'A. Revenue'!$D$30), ('B. Expenditures'!$G854/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E854/'A. Revenue'!$C$30), ('B. Expenditures'!$F854/'A. Revenue'!$D$30), ('B. Expenditures'!$G854/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E854/'A. Revenue'!$C$30), ('B. Expenditures'!$F854/'A. Revenue'!$D$30), ('B. Expenditures'!$G854/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E854/'A. Revenue'!$C$30), ('B. Expenditures'!$F854/'A. Revenue'!$D$30), ('B. Expenditures'!$G854/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E854/'A. Revenue'!$C$30), ('B. Expenditures'!$F854/'A. Revenue'!$D$30), ('B. Expenditures'!$G854/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC854=Sheet1!$B$2,'B. Expenditures'!K854,IF('B. Expenditures'!$AC854=Sheet1!$B$4,'B. Expenditures'!W854,IF($AC854=Sheet1!$B$3,'B. Expenditures'!Q854,\"\")))","v":""},{"$f":"IF($AC854=Sheet1!$B$2,'B. Expenditures'!L854,IF('B. Expenditures'!$AC854=Sheet1!$B$4,'B. Expenditures'!X854,IF($AC854=Sheet1!$B$3,'B. Expenditures'!R854,\"\")))","v":""},{"$f":"IF($AC854=Sheet1!$B$2,'B. Expenditures'!M854,IF('B. Expenditures'!$AC854=Sheet1!$B$4,'B. Expenditures'!Y854,IF($AC854=Sheet1!$B$3,'B. Expenditures'!S854,\"\")))","v":""},{"$f":"IF($AC854=Sheet1!$B$2,'B. Expenditures'!N854,IF('B. Expenditures'!$AC854=Sheet1!$B$4,'B. Expenditures'!Z854,IF($AC854=Sheet1!$B$3,'B. Expenditures'!T854,\"\")))","v":""},{"$f":"IF($AC854=Sheet1!$B$2,'B. Expenditures'!O854,IF('B. Expenditures'!$AC854=Sheet1!$B$4,'B. Expenditures'!AA854,IF($AC854=Sheet1!$B$3,'B. Expenditures'!U854,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I855)*K855, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E855/'A. Revenue'!$C$30), ('B. Expenditures'!$F855/'A. Revenue'!$D$30), ('B. Expenditures'!$G855/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E855/'A. Revenue'!$C$30), ('B. Expenditures'!$F855/'A. Revenue'!$D$30), ('B. Expenditures'!$G855/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E855/'A. Revenue'!$C$30), ('B. Expenditures'!$F855/'A. Revenue'!$D$30), ('B. Expenditures'!$G855/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E855/'A. Revenue'!$C$30), ('B. Expenditures'!$F855/'A. Revenue'!$D$30), ('B. Expenditures'!$G855/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E855/'A. Revenue'!$C$30), ('B. Expenditures'!$F855/'A. Revenue'!$D$30), ('B. Expenditures'!$G855/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC855=Sheet1!$B$2,'B. Expenditures'!K855,IF('B. Expenditures'!$AC855=Sheet1!$B$4,'B. Expenditures'!W855,IF($AC855=Sheet1!$B$3,'B. Expenditures'!Q855,\"\")))","v":""},{"$f":"IF($AC855=Sheet1!$B$2,'B. Expenditures'!L855,IF('B. Expenditures'!$AC855=Sheet1!$B$4,'B. Expenditures'!X855,IF($AC855=Sheet1!$B$3,'B. Expenditures'!R855,\"\")))","v":""},{"$f":"IF($AC855=Sheet1!$B$2,'B. Expenditures'!M855,IF('B. Expenditures'!$AC855=Sheet1!$B$4,'B. Expenditures'!Y855,IF($AC855=Sheet1!$B$3,'B. Expenditures'!S855,\"\")))","v":""},{"$f":"IF($AC855=Sheet1!$B$2,'B. Expenditures'!N855,IF('B. Expenditures'!$AC855=Sheet1!$B$4,'B. Expenditures'!Z855,IF($AC855=Sheet1!$B$3,'B. Expenditures'!T855,\"\")))","v":""},{"$f":"IF($AC855=Sheet1!$B$2,'B. Expenditures'!O855,IF('B. Expenditures'!$AC855=Sheet1!$B$4,'B. Expenditures'!AA855,IF($AC855=Sheet1!$B$3,'B. Expenditures'!U855,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I856)*K856, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E856/'A. Revenue'!$C$30), ('B. Expenditures'!$F856/'A. Revenue'!$D$30), ('B. Expenditures'!$G856/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E856/'A. Revenue'!$C$30), ('B. Expenditures'!$F856/'A. Revenue'!$D$30), ('B. Expenditures'!$G856/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E856/'A. Revenue'!$C$30), ('B. Expenditures'!$F856/'A. Revenue'!$D$30), ('B. Expenditures'!$G856/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E856/'A. Revenue'!$C$30), ('B. Expenditures'!$F856/'A. Revenue'!$D$30), ('B. Expenditures'!$G856/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E856/'A. Revenue'!$C$30), ('B. Expenditures'!$F856/'A. Revenue'!$D$30), ('B. Expenditures'!$G856/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC856=Sheet1!$B$2,'B. Expenditures'!K856,IF('B. Expenditures'!$AC856=Sheet1!$B$4,'B. Expenditures'!W856,IF($AC856=Sheet1!$B$3,'B. Expenditures'!Q856,\"\")))","v":""},{"$f":"IF($AC856=Sheet1!$B$2,'B. Expenditures'!L856,IF('B. Expenditures'!$AC856=Sheet1!$B$4,'B. Expenditures'!X856,IF($AC856=Sheet1!$B$3,'B. Expenditures'!R856,\"\")))","v":""},{"$f":"IF($AC856=Sheet1!$B$2,'B. Expenditures'!M856,IF('B. Expenditures'!$AC856=Sheet1!$B$4,'B. Expenditures'!Y856,IF($AC856=Sheet1!$B$3,'B. Expenditures'!S856,\"\")))","v":""},{"$f":"IF($AC856=Sheet1!$B$2,'B. Expenditures'!N856,IF('B. Expenditures'!$AC856=Sheet1!$B$4,'B. Expenditures'!Z856,IF($AC856=Sheet1!$B$3,'B. Expenditures'!T856,\"\")))","v":""},{"$f":"IF($AC856=Sheet1!$B$2,'B. Expenditures'!O856,IF('B. Expenditures'!$AC856=Sheet1!$B$4,'B. Expenditures'!AA856,IF($AC856=Sheet1!$B$3,'B. Expenditures'!U856,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I857)*K857, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E857/'A. Revenue'!$C$30), ('B. Expenditures'!$F857/'A. Revenue'!$D$30), ('B. Expenditures'!$G857/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E857/'A. Revenue'!$C$30), ('B. Expenditures'!$F857/'A. Revenue'!$D$30), ('B. Expenditures'!$G857/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E857/'A. Revenue'!$C$30), ('B. Expenditures'!$F857/'A. Revenue'!$D$30), ('B. Expenditures'!$G857/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E857/'A. Revenue'!$C$30), ('B. Expenditures'!$F857/'A. Revenue'!$D$30), ('B. Expenditures'!$G857/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E857/'A. Revenue'!$C$30), ('B. Expenditures'!$F857/'A. Revenue'!$D$30), ('B. Expenditures'!$G857/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC857=Sheet1!$B$2,'B. Expenditures'!K857,IF('B. Expenditures'!$AC857=Sheet1!$B$4,'B. Expenditures'!W857,IF($AC857=Sheet1!$B$3,'B. Expenditures'!Q857,\"\")))","v":""},{"$f":"IF($AC857=Sheet1!$B$2,'B. Expenditures'!L857,IF('B. Expenditures'!$AC857=Sheet1!$B$4,'B. Expenditures'!X857,IF($AC857=Sheet1!$B$3,'B. Expenditures'!R857,\"\")))","v":""},{"$f":"IF($AC857=Sheet1!$B$2,'B. Expenditures'!M857,IF('B. Expenditures'!$AC857=Sheet1!$B$4,'B. Expenditures'!Y857,IF($AC857=Sheet1!$B$3,'B. Expenditures'!S857,\"\")))","v":""},{"$f":"IF($AC857=Sheet1!$B$2,'B. Expenditures'!N857,IF('B. Expenditures'!$AC857=Sheet1!$B$4,'B. Expenditures'!Z857,IF($AC857=Sheet1!$B$3,'B. Expenditures'!T857,\"\")))","v":""},{"$f":"IF($AC857=Sheet1!$B$2,'B. Expenditures'!O857,IF('B. Expenditures'!$AC857=Sheet1!$B$4,'B. Expenditures'!AA857,IF($AC857=Sheet1!$B$3,'B. Expenditures'!U857,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I858)*K858, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E858/'A. Revenue'!$C$30), ('B. Expenditures'!$F858/'A. Revenue'!$D$30), ('B. Expenditures'!$G858/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E858/'A. Revenue'!$C$30), ('B. Expenditures'!$F858/'A. Revenue'!$D$30), ('B. Expenditures'!$G858/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E858/'A. Revenue'!$C$30), ('B. Expenditures'!$F858/'A. Revenue'!$D$30), ('B. Expenditures'!$G858/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E858/'A. Revenue'!$C$30), ('B. Expenditures'!$F858/'A. Revenue'!$D$30), ('B. Expenditures'!$G858/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E858/'A. Revenue'!$C$30), ('B. Expenditures'!$F858/'A. Revenue'!$D$30), ('B. Expenditures'!$G858/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC858=Sheet1!$B$2,'B. Expenditures'!K858,IF('B. Expenditures'!$AC858=Sheet1!$B$4,'B. Expenditures'!W858,IF($AC858=Sheet1!$B$3,'B. Expenditures'!Q858,\"\")))","v":""},{"$f":"IF($AC858=Sheet1!$B$2,'B. Expenditures'!L858,IF('B. Expenditures'!$AC858=Sheet1!$B$4,'B. Expenditures'!X858,IF($AC858=Sheet1!$B$3,'B. Expenditures'!R858,\"\")))","v":""},{"$f":"IF($AC858=Sheet1!$B$2,'B. Expenditures'!M858,IF('B. Expenditures'!$AC858=Sheet1!$B$4,'B. Expenditures'!Y858,IF($AC858=Sheet1!$B$3,'B. Expenditures'!S858,\"\")))","v":""},{"$f":"IF($AC858=Sheet1!$B$2,'B. Expenditures'!N858,IF('B. Expenditures'!$AC858=Sheet1!$B$4,'B. Expenditures'!Z858,IF($AC858=Sheet1!$B$3,'B. Expenditures'!T858,\"\")))","v":""},{"$f":"IF($AC858=Sheet1!$B$2,'B. Expenditures'!O858,IF('B. Expenditures'!$AC858=Sheet1!$B$4,'B. Expenditures'!AA858,IF($AC858=Sheet1!$B$3,'B. Expenditures'!U858,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I859)*K859, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E859/'A. Revenue'!$C$30), ('B. Expenditures'!$F859/'A. Revenue'!$D$30), ('B. Expenditures'!$G859/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E859/'A. Revenue'!$C$30), ('B. Expenditures'!$F859/'A. Revenue'!$D$30), ('B. Expenditures'!$G859/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E859/'A. Revenue'!$C$30), ('B. Expenditures'!$F859/'A. Revenue'!$D$30), ('B. Expenditures'!$G859/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E859/'A. Revenue'!$C$30), ('B. Expenditures'!$F859/'A. Revenue'!$D$30), ('B. Expenditures'!$G859/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E859/'A. Revenue'!$C$30), ('B. Expenditures'!$F859/'A. Revenue'!$D$30), ('B. Expenditures'!$G859/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC859=Sheet1!$B$2,'B. Expenditures'!K859,IF('B. Expenditures'!$AC859=Sheet1!$B$4,'B. Expenditures'!W859,IF($AC859=Sheet1!$B$3,'B. Expenditures'!Q859,\"\")))","v":""},{"$f":"IF($AC859=Sheet1!$B$2,'B. Expenditures'!L859,IF('B. Expenditures'!$AC859=Sheet1!$B$4,'B. Expenditures'!X859,IF($AC859=Sheet1!$B$3,'B. Expenditures'!R859,\"\")))","v":""},{"$f":"IF($AC859=Sheet1!$B$2,'B. Expenditures'!M859,IF('B. Expenditures'!$AC859=Sheet1!$B$4,'B. Expenditures'!Y859,IF($AC859=Sheet1!$B$3,'B. Expenditures'!S859,\"\")))","v":""},{"$f":"IF($AC859=Sheet1!$B$2,'B. Expenditures'!N859,IF('B. Expenditures'!$AC859=Sheet1!$B$4,'B. Expenditures'!Z859,IF($AC859=Sheet1!$B$3,'B. Expenditures'!T859,\"\")))","v":""},{"$f":"IF($AC859=Sheet1!$B$2,'B. Expenditures'!O859,IF('B. Expenditures'!$AC859=Sheet1!$B$4,'B. Expenditures'!AA859,IF($AC859=Sheet1!$B$3,'B. Expenditures'!U859,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I860)*K860, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E860/'A. Revenue'!$C$30), ('B. Expenditures'!$F860/'A. Revenue'!$D$30), ('B. Expenditures'!$G860/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E860/'A. Revenue'!$C$30), ('B. Expenditures'!$F860/'A. Revenue'!$D$30), ('B. Expenditures'!$G860/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E860/'A. Revenue'!$C$30), ('B. Expenditures'!$F860/'A. Revenue'!$D$30), ('B. Expenditures'!$G860/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E860/'A. Revenue'!$C$30), ('B. Expenditures'!$F860/'A. Revenue'!$D$30), ('B. Expenditures'!$G860/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E860/'A. Revenue'!$C$30), ('B. Expenditures'!$F860/'A. Revenue'!$D$30), ('B. Expenditures'!$G860/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC860=Sheet1!$B$2,'B. Expenditures'!K860,IF('B. Expenditures'!$AC860=Sheet1!$B$4,'B. Expenditures'!W860,IF($AC860=Sheet1!$B$3,'B. Expenditures'!Q860,\"\")))","v":""},{"$f":"IF($AC860=Sheet1!$B$2,'B. Expenditures'!L860,IF('B. Expenditures'!$AC860=Sheet1!$B$4,'B. Expenditures'!X860,IF($AC860=Sheet1!$B$3,'B. Expenditures'!R860,\"\")))","v":""},{"$f":"IF($AC860=Sheet1!$B$2,'B. Expenditures'!M860,IF('B. Expenditures'!$AC860=Sheet1!$B$4,'B. Expenditures'!Y860,IF($AC860=Sheet1!$B$3,'B. Expenditures'!S860,\"\")))","v":""},{"$f":"IF($AC860=Sheet1!$B$2,'B. Expenditures'!N860,IF('B. Expenditures'!$AC860=Sheet1!$B$4,'B. Expenditures'!Z860,IF($AC860=Sheet1!$B$3,'B. Expenditures'!T860,\"\")))","v":""},{"$f":"IF($AC860=Sheet1!$B$2,'B. Expenditures'!O860,IF('B. Expenditures'!$AC860=Sheet1!$B$4,'B. Expenditures'!AA860,IF($AC860=Sheet1!$B$3,'B. Expenditures'!U860,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR((1+$I861)*G861, \"\")","v":""},{"$f":"IFERROR((1+$I861)*K861, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E861/'A. Revenue'!$C$30), ('B. Expenditures'!$F861/'A. Revenue'!$D$30), ('B. Expenditures'!$G861/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E861/'A. Revenue'!$C$30), ('B. Expenditures'!$F861/'A. Revenue'!$D$30), ('B. Expenditures'!$G861/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E861/'A. Revenue'!$C$30), ('B. Expenditures'!$F861/'A. Revenue'!$D$30), ('B. Expenditures'!$G861/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E861/'A. Revenue'!$C$30), ('B. Expenditures'!$F861/'A. Revenue'!$D$30), ('B. Expenditures'!$G861/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E861/'A. Revenue'!$C$30), ('B. Expenditures'!$F861/'A. Revenue'!$D$30), ('B. Expenditures'!$G861/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC861=Sheet1!$B$2,'B. Expenditures'!K861,IF('B. Expenditures'!$AC861=Sheet1!$B$4,'B. Expenditures'!W861,IF($AC861=Sheet1!$B$3,'B. Expenditures'!Q861,\"\")))","v":""},{"$f":"IF($AC861=Sheet1!$B$2,'B. Expenditures'!L861,IF('B. Expenditures'!$AC861=Sheet1!$B$4,'B. Expenditures'!X861,IF($AC861=Sheet1!$B$3,'B. Expenditures'!R861,\"\")))","v":""},{"$f":"IF($AC861=Sheet1!$B$2,'B. Expenditures'!M861,IF('B. Expenditures'!$AC861=Sheet1!$B$4,'B. Expenditures'!Y861,IF($AC861=Sheet1!$B$3,'B. Expenditures'!S861,\"\")))","v":""},{"$f":"IF($AC861=Sheet1!$B$2,'B. Expenditures'!N861,IF('B. Expenditures'!$AC861=Sheet1!$B$4,'B. Expenditures'!Z861,IF($AC861=Sheet1!$B$3,'B. Expenditures'!T861,\"\")))","v":""},{"$f":"IF($AC861=Sheet1!$B$2,'B. Expenditures'!O861,IF('B. Expenditures'!$AC861=Sheet1!$B$4,'B. Expenditures'!AA861,IF($AC861=Sheet1!$B$3,'B. Expenditures'!U861,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I862)*K862, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E862/'A. Revenue'!$C$30), ('B. Expenditures'!$F862/'A. Revenue'!$D$30), ('B. Expenditures'!$G862/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E862/'A. Revenue'!$C$30), ('B. Expenditures'!$F862/'A. Revenue'!$D$30), ('B. Expenditures'!$G862/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E862/'A. Revenue'!$C$30), ('B. Expenditures'!$F862/'A. Revenue'!$D$30), ('B. Expenditures'!$G862/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E862/'A. Revenue'!$C$30), ('B. Expenditures'!$F862/'A. Revenue'!$D$30), ('B. Expenditures'!$G862/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E862/'A. Revenue'!$C$30), ('B. Expenditures'!$F862/'A. Revenue'!$D$30), ('B. Expenditures'!$G862/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC862=Sheet1!$B$2,'B. Expenditures'!K862,IF('B. Expenditures'!$AC862=Sheet1!$B$4,'B. Expenditures'!W862,IF($AC862=Sheet1!$B$3,'B. Expenditures'!Q862,\"\")))","v":""},{"$f":"IF($AC862=Sheet1!$B$2,'B. Expenditures'!L862,IF('B. Expenditures'!$AC862=Sheet1!$B$4,'B. Expenditures'!X862,IF($AC862=Sheet1!$B$3,'B. Expenditures'!R862,\"\")))","v":""},{"$f":"IF($AC862=Sheet1!$B$2,'B. Expenditures'!M862,IF('B. Expenditures'!$AC862=Sheet1!$B$4,'B. Expenditures'!Y862,IF($AC862=Sheet1!$B$3,'B. Expenditures'!S862,\"\")))","v":""},{"$f":"IF($AC862=Sheet1!$B$2,'B. Expenditures'!N862,IF('B. Expenditures'!$AC862=Sheet1!$B$4,'B. Expenditures'!Z862,IF($AC862=Sheet1!$B$3,'B. Expenditures'!T862,\"\")))","v":""},{"$f":"IF($AC862=Sheet1!$B$2,'B. Expenditures'!O862,IF('B. Expenditures'!$AC862=Sheet1!$B$4,'B. Expenditures'!AA862,IF($AC862=Sheet1!$B$3,'B. Expenditures'!U862,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I863)*K863, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E863/'A. Revenue'!$C$30), ('B. Expenditures'!$F863/'A. Revenue'!$D$30), ('B. Expenditures'!$G863/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E863/'A. Revenue'!$C$30), ('B. Expenditures'!$F863/'A. Revenue'!$D$30), ('B. Expenditures'!$G863/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E863/'A. Revenue'!$C$30), ('B. Expenditures'!$F863/'A. Revenue'!$D$30), ('B. Expenditures'!$G863/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E863/'A. Revenue'!$C$30), ('B. Expenditures'!$F863/'A. Revenue'!$D$30), ('B. Expenditures'!$G863/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E863/'A. Revenue'!$C$30), ('B. Expenditures'!$F863/'A. Revenue'!$D$30), ('B. Expenditures'!$G863/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC863=Sheet1!$B$2,'B. Expenditures'!K863,IF('B. Expenditures'!$AC863=Sheet1!$B$4,'B. Expenditures'!W863,IF($AC863=Sheet1!$B$3,'B. Expenditures'!Q863,\"\")))","v":""},{"$f":"IF($AC863=Sheet1!$B$2,'B. Expenditures'!L863,IF('B. Expenditures'!$AC863=Sheet1!$B$4,'B. Expenditures'!X863,IF($AC863=Sheet1!$B$3,'B. Expenditures'!R863,\"\")))","v":""},{"$f":"IF($AC863=Sheet1!$B$2,'B. Expenditures'!M863,IF('B. Expenditures'!$AC863=Sheet1!$B$4,'B. Expenditures'!Y863,IF($AC863=Sheet1!$B$3,'B. Expenditures'!S863,\"\")))","v":""},{"$f":"IF($AC863=Sheet1!$B$2,'B. Expenditures'!N863,IF('B. Expenditures'!$AC863=Sheet1!$B$4,'B. Expenditures'!Z863,IF($AC863=Sheet1!$B$3,'B. Expenditures'!T863,\"\")))","v":""},{"$f":"IF($AC863=Sheet1!$B$2,'B. Expenditures'!O863,IF('B. Expenditures'!$AC863=Sheet1!$B$4,'B. Expenditures'!AA863,IF($AC863=Sheet1!$B$3,'B. Expenditures'!U863,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I864)*K864, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E864/'A. Revenue'!$C$30), ('B. Expenditures'!$F864/'A. Revenue'!$D$30), ('B. Expenditures'!$G864/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E864/'A. Revenue'!$C$30), ('B. Expenditures'!$F864/'A. Revenue'!$D$30), ('B. Expenditures'!$G864/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E864/'A. Revenue'!$C$30), ('B. Expenditures'!$F864/'A. Revenue'!$D$30), ('B. Expenditures'!$G864/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E864/'A. Revenue'!$C$30), ('B. Expenditures'!$F864/'A. Revenue'!$D$30), ('B. Expenditures'!$G864/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E864/'A. Revenue'!$C$30), ('B. Expenditures'!$F864/'A. Revenue'!$D$30), ('B. Expenditures'!$G864/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC864=Sheet1!$B$2,'B. Expenditures'!K864,IF('B. Expenditures'!$AC864=Sheet1!$B$4,'B. Expenditures'!W864,IF($AC864=Sheet1!$B$3,'B. Expenditures'!Q864,\"\")))","v":""},{"$f":"IF($AC864=Sheet1!$B$2,'B. Expenditures'!L864,IF('B. Expenditures'!$AC864=Sheet1!$B$4,'B. Expenditures'!X864,IF($AC864=Sheet1!$B$3,'B. Expenditures'!R864,\"\")))","v":""},{"$f":"IF($AC864=Sheet1!$B$2,'B. Expenditures'!M864,IF('B. Expenditures'!$AC864=Sheet1!$B$4,'B. Expenditures'!Y864,IF($AC864=Sheet1!$B$3,'B. Expenditures'!S864,\"\")))","v":""},{"$f":"IF($AC864=Sheet1!$B$2,'B. Expenditures'!N864,IF('B. Expenditures'!$AC864=Sheet1!$B$4,'B. Expenditures'!Z864,IF($AC864=Sheet1!$B$3,'B. Expenditures'!T864,\"\")))","v":""},{"$f":"IF($AC864=Sheet1!$B$2,'B. Expenditures'!O864,IF('B. Expenditures'!$AC864=Sheet1!$B$4,'B. Expenditures'!AA864,IF($AC864=Sheet1!$B$3,'B. Expenditures'!U864,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I865)*K865, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E865/'A. Revenue'!$C$30), ('B. Expenditures'!$F865/'A. Revenue'!$D$30), ('B. Expenditures'!$G865/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E865/'A. Revenue'!$C$30), ('B. Expenditures'!$F865/'A. Revenue'!$D$30), ('B. Expenditures'!$G865/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E865/'A. Revenue'!$C$30), ('B. Expenditures'!$F865/'A. Revenue'!$D$30), ('B. Expenditures'!$G865/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E865/'A. Revenue'!$C$30), ('B. Expenditures'!$F865/'A. Revenue'!$D$30), ('B. Expenditures'!$G865/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E865/'A. Revenue'!$C$30), ('B. Expenditures'!$F865/'A. Revenue'!$D$30), ('B. Expenditures'!$G865/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC865=Sheet1!$B$2,'B. Expenditures'!K865,IF('B. Expenditures'!$AC865=Sheet1!$B$4,'B. Expenditures'!W865,IF($AC865=Sheet1!$B$3,'B. Expenditures'!Q865,\"\")))","v":""},{"$f":"IF($AC865=Sheet1!$B$2,'B. Expenditures'!L865,IF('B. Expenditures'!$AC865=Sheet1!$B$4,'B. Expenditures'!X865,IF($AC865=Sheet1!$B$3,'B. Expenditures'!R865,\"\")))","v":""},{"$f":"IF($AC865=Sheet1!$B$2,'B. Expenditures'!M865,IF('B. Expenditures'!$AC865=Sheet1!$B$4,'B. Expenditures'!Y865,IF($AC865=Sheet1!$B$3,'B. Expenditures'!S865,\"\")))","v":""},{"$f":"IF($AC865=Sheet1!$B$2,'B. Expenditures'!N865,IF('B. Expenditures'!$AC865=Sheet1!$B$4,'B. Expenditures'!Z865,IF($AC865=Sheet1!$B$3,'B. Expenditures'!T865,\"\")))","v":""},{"$f":"IF($AC865=Sheet1!$B$2,'B. Expenditures'!O865,IF('B. Expenditures'!$AC865=Sheet1!$B$4,'B. Expenditures'!AA865,IF($AC865=Sheet1!$B$3,'B. Expenditures'!U865,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I866)*K866, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E866/'A. Revenue'!$C$30), ('B. Expenditures'!$F866/'A. Revenue'!$D$30), ('B. Expenditures'!$G866/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E866/'A. Revenue'!$C$30), ('B. Expenditures'!$F866/'A. Revenue'!$D$30), ('B. Expenditures'!$G866/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E866/'A. Revenue'!$C$30), ('B. Expenditures'!$F866/'A. Revenue'!$D$30), ('B. Expenditures'!$G866/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E866/'A. Revenue'!$C$30), ('B. Expenditures'!$F866/'A. Revenue'!$D$30), ('B. Expenditures'!$G866/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E866/'A. Revenue'!$C$30), ('B. Expenditures'!$F866/'A. Revenue'!$D$30), ('B. Expenditures'!$G866/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC866=Sheet1!$B$2,'B. Expenditures'!K866,IF('B. Expenditures'!$AC866=Sheet1!$B$4,'B. Expenditures'!W866,IF($AC866=Sheet1!$B$3,'B. Expenditures'!Q866,\"\")))","v":""},{"$f":"IF($AC866=Sheet1!$B$2,'B. Expenditures'!L866,IF('B. Expenditures'!$AC866=Sheet1!$B$4,'B. Expenditures'!X866,IF($AC866=Sheet1!$B$3,'B. Expenditures'!R866,\"\")))","v":""},{"$f":"IF($AC866=Sheet1!$B$2,'B. Expenditures'!M866,IF('B. Expenditures'!$AC866=Sheet1!$B$4,'B. Expenditures'!Y866,IF($AC866=Sheet1!$B$3,'B. Expenditures'!S866,\"\")))","v":""},{"$f":"IF($AC866=Sheet1!$B$2,'B. Expenditures'!N866,IF('B. Expenditures'!$AC866=Sheet1!$B$4,'B. Expenditures'!Z866,IF($AC866=Sheet1!$B$3,'B. Expenditures'!T866,\"\")))","v":""},{"$f":"IF($AC866=Sheet1!$B$2,'B. Expenditures'!O866,IF('B. Expenditures'!$AC866=Sheet1!$B$4,'B. Expenditures'!AA866,IF($AC866=Sheet1!$B$3,'B. Expenditures'!U866,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I867)*K867, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E867/'A. Revenue'!$C$30), ('B. Expenditures'!$F867/'A. Revenue'!$D$30), ('B. Expenditures'!$G867/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E867/'A. Revenue'!$C$30), ('B. Expenditures'!$F867/'A. Revenue'!$D$30), ('B. Expenditures'!$G867/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E867/'A. Revenue'!$C$30), ('B. Expenditures'!$F867/'A. Revenue'!$D$30), ('B. Expenditures'!$G867/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E867/'A. Revenue'!$C$30), ('B. Expenditures'!$F867/'A. Revenue'!$D$30), ('B. Expenditures'!$G867/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E867/'A. Revenue'!$C$30), ('B. Expenditures'!$F867/'A. Revenue'!$D$30), ('B. Expenditures'!$G867/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC867=Sheet1!$B$2,'B. Expenditures'!K867,IF('B. Expenditures'!$AC867=Sheet1!$B$4,'B. Expenditures'!W867,IF($AC867=Sheet1!$B$3,'B. Expenditures'!Q867,\"\")))","v":""},{"$f":"IF($AC867=Sheet1!$B$2,'B. Expenditures'!L867,IF('B. Expenditures'!$AC867=Sheet1!$B$4,'B. Expenditures'!X867,IF($AC867=Sheet1!$B$3,'B. Expenditures'!R867,\"\")))","v":""},{"$f":"IF($AC867=Sheet1!$B$2,'B. Expenditures'!M867,IF('B. Expenditures'!$AC867=Sheet1!$B$4,'B. Expenditures'!Y867,IF($AC867=Sheet1!$B$3,'B. Expenditures'!S867,\"\")))","v":""},{"$f":"IF($AC867=Sheet1!$B$2,'B. Expenditures'!N867,IF('B. Expenditures'!$AC867=Sheet1!$B$4,'B. Expenditures'!Z867,IF($AC867=Sheet1!$B$3,'B. Expenditures'!T867,\"\")))","v":""},{"$f":"IF($AC867=Sheet1!$B$2,'B. Expenditures'!O867,IF('B. Expenditures'!$AC867=Sheet1!$B$4,'B. Expenditures'!AA867,IF($AC867=Sheet1!$B$3,'B. Expenditures'!U867,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I868)*K868, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E868/'A. Revenue'!$C$30), ('B. Expenditures'!$F868/'A. Revenue'!$D$30), ('B. Expenditures'!$G868/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E868/'A. Revenue'!$C$30), ('B. Expenditures'!$F868/'A. Revenue'!$D$30), ('B. Expenditures'!$G868/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E868/'A. Revenue'!$C$30), ('B. Expenditures'!$F868/'A. Revenue'!$D$30), ('B. Expenditures'!$G868/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E868/'A. Revenue'!$C$30), ('B. Expenditures'!$F868/'A. Revenue'!$D$30), ('B. Expenditures'!$G868/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E868/'A. Revenue'!$C$30), ('B. Expenditures'!$F868/'A. Revenue'!$D$30), ('B. Expenditures'!$G868/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC868=Sheet1!$B$2,'B. Expenditures'!K868,IF('B. Expenditures'!$AC868=Sheet1!$B$4,'B. Expenditures'!W868,IF($AC868=Sheet1!$B$3,'B. Expenditures'!Q868,\"\")))","v":""},{"$f":"IF($AC868=Sheet1!$B$2,'B. Expenditures'!L868,IF('B. Expenditures'!$AC868=Sheet1!$B$4,'B. Expenditures'!X868,IF($AC868=Sheet1!$B$3,'B. Expenditures'!R868,\"\")))","v":""},{"$f":"IF($AC868=Sheet1!$B$2,'B. Expenditures'!M868,IF('B. Expenditures'!$AC868=Sheet1!$B$4,'B. Expenditures'!Y868,IF($AC868=Sheet1!$B$3,'B. Expenditures'!S868,\"\")))","v":""},{"$f":"IF($AC868=Sheet1!$B$2,'B. Expenditures'!N868,IF('B. Expenditures'!$AC868=Sheet1!$B$4,'B. Expenditures'!Z868,IF($AC868=Sheet1!$B$3,'B. Expenditures'!T868,\"\")))","v":""},{"$f":"IF($AC868=Sheet1!$B$2,'B. Expenditures'!O868,IF('B. Expenditures'!$AC868=Sheet1!$B$4,'B. Expenditures'!AA868,IF($AC868=Sheet1!$B$3,'B. Expenditures'!U868,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I869)*K869, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E869/'A. Revenue'!$C$30), ('B. Expenditures'!$F869/'A. Revenue'!$D$30), ('B. Expenditures'!$G869/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E869/'A. Revenue'!$C$30), ('B. Expenditures'!$F869/'A. Revenue'!$D$30), ('B. Expenditures'!$G869/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E869/'A. Revenue'!$C$30), ('B. Expenditures'!$F869/'A. Revenue'!$D$30), ('B. Expenditures'!$G869/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E869/'A. Revenue'!$C$30), ('B. Expenditures'!$F869/'A. Revenue'!$D$30), ('B. Expenditures'!$G869/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E869/'A. Revenue'!$C$30), ('B. Expenditures'!$F869/'A. Revenue'!$D$30), ('B. Expenditures'!$G869/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC869=Sheet1!$B$2,'B. Expenditures'!K869,IF('B. Expenditures'!$AC869=Sheet1!$B$4,'B. Expenditures'!W869,IF($AC869=Sheet1!$B$3,'B. Expenditures'!Q869,\"\")))","v":""},{"$f":"IF($AC869=Sheet1!$B$2,'B. Expenditures'!L869,IF('B. Expenditures'!$AC869=Sheet1!$B$4,'B. Expenditures'!X869,IF($AC869=Sheet1!$B$3,'B. Expenditures'!R869,\"\")))","v":""},{"$f":"IF($AC869=Sheet1!$B$2,'B. Expenditures'!M869,IF('B. Expenditures'!$AC869=Sheet1!$B$4,'B. Expenditures'!Y869,IF($AC869=Sheet1!$B$3,'B. Expenditures'!S869,\"\")))","v":""},{"$f":"IF($AC869=Sheet1!$B$2,'B. Expenditures'!N869,IF('B. Expenditures'!$AC869=Sheet1!$B$4,'B. Expenditures'!Z869,IF($AC869=Sheet1!$B$3,'B. Expenditures'!T869,\"\")))","v":""},{"$f":"IF($AC869=Sheet1!$B$2,'B. Expenditures'!O869,IF('B. Expenditures'!$AC869=Sheet1!$B$4,'B. Expenditures'!AA869,IF($AC869=Sheet1!$B$3,'B. Expenditures'!U869,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I870)*K870, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E870/'A. Revenue'!$C$30), ('B. Expenditures'!$F870/'A. Revenue'!$D$30), ('B. Expenditures'!$G870/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E870/'A. Revenue'!$C$30), ('B. Expenditures'!$F870/'A. Revenue'!$D$30), ('B. Expenditures'!$G870/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E870/'A. Revenue'!$C$30), ('B. Expenditures'!$F870/'A. Revenue'!$D$30), ('B. Expenditures'!$G870/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E870/'A. Revenue'!$C$30), ('B. Expenditures'!$F870/'A. Revenue'!$D$30), ('B. Expenditures'!$G870/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E870/'A. Revenue'!$C$30), ('B. Expenditures'!$F870/'A. Revenue'!$D$30), ('B. Expenditures'!$G870/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC870=Sheet1!$B$2,'B. Expenditures'!K870,IF('B. Expenditures'!$AC870=Sheet1!$B$4,'B. Expenditures'!W870,IF($AC870=Sheet1!$B$3,'B. Expenditures'!Q870,\"\")))","v":""},{"$f":"IF($AC870=Sheet1!$B$2,'B. Expenditures'!L870,IF('B. Expenditures'!$AC870=Sheet1!$B$4,'B. Expenditures'!X870,IF($AC870=Sheet1!$B$3,'B. Expenditures'!R870,\"\")))","v":""},{"$f":"IF($AC870=Sheet1!$B$2,'B. Expenditures'!M870,IF('B. Expenditures'!$AC870=Sheet1!$B$4,'B. Expenditures'!Y870,IF($AC870=Sheet1!$B$3,'B. Expenditures'!S870,\"\")))","v":""},{"$f":"IF($AC870=Sheet1!$B$2,'B. Expenditures'!N870,IF('B. Expenditures'!$AC870=Sheet1!$B$4,'B. Expenditures'!Z870,IF($AC870=Sheet1!$B$3,'B. Expenditures'!T870,\"\")))","v":""},{"$f":"IF($AC870=Sheet1!$B$2,'B. Expenditures'!O870,IF('B. Expenditures'!$AC870=Sheet1!$B$4,'B. Expenditures'!AA870,IF($AC870=Sheet1!$B$3,'B. Expenditures'!U870,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I871)*K871, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E871/'A. Revenue'!$C$30), ('B. Expenditures'!$F871/'A. Revenue'!$D$30), ('B. Expenditures'!$G871/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E871/'A. Revenue'!$C$30), ('B. Expenditures'!$F871/'A. Revenue'!$D$30), ('B. Expenditures'!$G871/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E871/'A. Revenue'!$C$30), ('B. Expenditures'!$F871/'A. Revenue'!$D$30), ('B. Expenditures'!$G871/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E871/'A. Revenue'!$C$30), ('B. Expenditures'!$F871/'A. Revenue'!$D$30), ('B. Expenditures'!$G871/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E871/'A. Revenue'!$C$30), ('B. Expenditures'!$F871/'A. Revenue'!$D$30), ('B. Expenditures'!$G871/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC871=Sheet1!$B$2,'B. Expenditures'!K871,IF('B. Expenditures'!$AC871=Sheet1!$B$4,'B. Expenditures'!W871,IF($AC871=Sheet1!$B$3,'B. Expenditures'!Q871,\"\")))","v":""},{"$f":"IF($AC871=Sheet1!$B$2,'B. Expenditures'!L871,IF('B. Expenditures'!$AC871=Sheet1!$B$4,'B. Expenditures'!X871,IF($AC871=Sheet1!$B$3,'B. Expenditures'!R871,\"\")))","v":""},{"$f":"IF($AC871=Sheet1!$B$2,'B. Expenditures'!M871,IF('B. Expenditures'!$AC871=Sheet1!$B$4,'B. Expenditures'!Y871,IF($AC871=Sheet1!$B$3,'B. Expenditures'!S871,\"\")))","v":""},{"$f":"IF($AC871=Sheet1!$B$2,'B. Expenditures'!N871,IF('B. Expenditures'!$AC871=Sheet1!$B$4,'B. Expenditures'!Z871,IF($AC871=Sheet1!$B$3,'B. Expenditures'!T871,\"\")))","v":""},{"$f":"IF($AC871=Sheet1!$B$2,'B. Expenditures'!O871,IF('B. Expenditures'!$AC871=Sheet1!$B$4,'B. Expenditures'!AA871,IF($AC871=Sheet1!$B$3,'B. Expenditures'!U871,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I872)*K872, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E872/'A. Revenue'!$C$30), ('B. Expenditures'!$F872/'A. Revenue'!$D$30), ('B. Expenditures'!$G872/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E872/'A. Revenue'!$C$30), ('B. Expenditures'!$F872/'A. Revenue'!$D$30), ('B. Expenditures'!$G872/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E872/'A. Revenue'!$C$30), ('B. Expenditures'!$F872/'A. Revenue'!$D$30), ('B. Expenditures'!$G872/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E872/'A. Revenue'!$C$30), ('B. Expenditures'!$F872/'A. Revenue'!$D$30), ('B. Expenditures'!$G872/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E872/'A. Revenue'!$C$30), ('B. Expenditures'!$F872/'A. Revenue'!$D$30), ('B. Expenditures'!$G872/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC872=Sheet1!$B$2,'B. Expenditures'!K872,IF('B. Expenditures'!$AC872=Sheet1!$B$4,'B. Expenditures'!W872,IF($AC872=Sheet1!$B$3,'B. Expenditures'!Q872,\"\")))","v":""},{"$f":"IF($AC872=Sheet1!$B$2,'B. Expenditures'!L872,IF('B. Expenditures'!$AC872=Sheet1!$B$4,'B. Expenditures'!X872,IF($AC872=Sheet1!$B$3,'B. Expenditures'!R872,\"\")))","v":""},{"$f":"IF($AC872=Sheet1!$B$2,'B. Expenditures'!M872,IF('B. Expenditures'!$AC872=Sheet1!$B$4,'B. Expenditures'!Y872,IF($AC872=Sheet1!$B$3,'B. Expenditures'!S872,\"\")))","v":""},{"$f":"IF($AC872=Sheet1!$B$2,'B. Expenditures'!N872,IF('B. Expenditures'!$AC872=Sheet1!$B$4,'B. Expenditures'!Z872,IF($AC872=Sheet1!$B$3,'B. Expenditures'!T872,\"\")))","v":""},{"$f":"IF($AC872=Sheet1!$B$2,'B. Expenditures'!O872,IF('B. Expenditures'!$AC872=Sheet1!$B$4,'B. Expenditures'!AA872,IF($AC872=Sheet1!$B$3,'B. Expenditures'!U872,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I873)*K873, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E873/'A. Revenue'!$C$30), ('B. Expenditures'!$F873/'A. Revenue'!$D$30), ('B. Expenditures'!$G873/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E873/'A. Revenue'!$C$30), ('B. Expenditures'!$F873/'A. Revenue'!$D$30), ('B. Expenditures'!$G873/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E873/'A. Revenue'!$C$30), ('B. Expenditures'!$F873/'A. Revenue'!$D$30), ('B. Expenditures'!$G873/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E873/'A. Revenue'!$C$30), ('B. Expenditures'!$F873/'A. Revenue'!$D$30), ('B. Expenditures'!$G873/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E873/'A. Revenue'!$C$30), ('B. Expenditures'!$F873/'A. Revenue'!$D$30), ('B. Expenditures'!$G873/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC873=Sheet1!$B$2,'B. Expenditures'!K873,IF('B. Expenditures'!$AC873=Sheet1!$B$4,'B. Expenditures'!W873,IF($AC873=Sheet1!$B$3,'B. Expenditures'!Q873,\"\")))","v":""},{"$f":"IF($AC873=Sheet1!$B$2,'B. Expenditures'!L873,IF('B. Expenditures'!$AC873=Sheet1!$B$4,'B. Expenditures'!X873,IF($AC873=Sheet1!$B$3,'B. Expenditures'!R873,\"\")))","v":""},{"$f":"IF($AC873=Sheet1!$B$2,'B. Expenditures'!M873,IF('B. Expenditures'!$AC873=Sheet1!$B$4,'B. Expenditures'!Y873,IF($AC873=Sheet1!$B$3,'B. Expenditures'!S873,\"\")))","v":""},{"$f":"IF($AC873=Sheet1!$B$2,'B. Expenditures'!N873,IF('B. Expenditures'!$AC873=Sheet1!$B$4,'B. Expenditures'!Z873,IF($AC873=Sheet1!$B$3,'B. Expenditures'!T873,\"\")))","v":""},{"$f":"IF($AC873=Sheet1!$B$2,'B. Expenditures'!O873,IF('B. Expenditures'!$AC873=Sheet1!$B$4,'B. Expenditures'!AA873,IF($AC873=Sheet1!$B$3,'B. Expenditures'!U873,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I874)*K874, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E874/'A. Revenue'!$C$30), ('B. Expenditures'!$F874/'A. Revenue'!$D$30), ('B. Expenditures'!$G874/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E874/'A. Revenue'!$C$30), ('B. Expenditures'!$F874/'A. Revenue'!$D$30), ('B. Expenditures'!$G874/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E874/'A. Revenue'!$C$30), ('B. Expenditures'!$F874/'A. Revenue'!$D$30), ('B. Expenditures'!$G874/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E874/'A. Revenue'!$C$30), ('B. Expenditures'!$F874/'A. Revenue'!$D$30), ('B. Expenditures'!$G874/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E874/'A. Revenue'!$C$30), ('B. Expenditures'!$F874/'A. Revenue'!$D$30), ('B. Expenditures'!$G874/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC874=Sheet1!$B$2,'B. Expenditures'!K874,IF('B. Expenditures'!$AC874=Sheet1!$B$4,'B. Expenditures'!W874,IF($AC874=Sheet1!$B$3,'B. Expenditures'!Q874,\"\")))","v":""},{"$f":"IF($AC874=Sheet1!$B$2,'B. Expenditures'!L874,IF('B. Expenditures'!$AC874=Sheet1!$B$4,'B. Expenditures'!X874,IF($AC874=Sheet1!$B$3,'B. Expenditures'!R874,\"\")))","v":""},{"$f":"IF($AC874=Sheet1!$B$2,'B. Expenditures'!M874,IF('B. Expenditures'!$AC874=Sheet1!$B$4,'B. Expenditures'!Y874,IF($AC874=Sheet1!$B$3,'B. Expenditures'!S874,\"\")))","v":""},{"$f":"IF($AC874=Sheet1!$B$2,'B. Expenditures'!N874,IF('B. Expenditures'!$AC874=Sheet1!$B$4,'B. Expenditures'!Z874,IF($AC874=Sheet1!$B$3,'B. Expenditures'!T874,\"\")))","v":""},{"$f":"IF($AC874=Sheet1!$B$2,'B. Expenditures'!O874,IF('B. Expenditures'!$AC874=Sheet1!$B$4,'B. Expenditures'!AA874,IF($AC874=Sheet1!$B$3,'B. Expenditures'!U874,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I875)*K875, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E875/'A. Revenue'!$C$30), ('B. Expenditures'!$F875/'A. Revenue'!$D$30), ('B. Expenditures'!$G875/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E875/'A. Revenue'!$C$30), ('B. Expenditures'!$F875/'A. Revenue'!$D$30), ('B. Expenditures'!$G875/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E875/'A. Revenue'!$C$30), ('B. Expenditures'!$F875/'A. Revenue'!$D$30), ('B. Expenditures'!$G875/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E875/'A. Revenue'!$C$30), ('B. Expenditures'!$F875/'A. Revenue'!$D$30), ('B. Expenditures'!$G875/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E875/'A. Revenue'!$C$30), ('B. Expenditures'!$F875/'A. Revenue'!$D$30), ('B. Expenditures'!$G875/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC875=Sheet1!$B$2,'B. Expenditures'!K875,IF('B. Expenditures'!$AC875=Sheet1!$B$4,'B. Expenditures'!W875,IF($AC875=Sheet1!$B$3,'B. Expenditures'!Q875,\"\")))","v":""},{"$f":"IF($AC875=Sheet1!$B$2,'B. Expenditures'!L875,IF('B. Expenditures'!$AC875=Sheet1!$B$4,'B. Expenditures'!X875,IF($AC875=Sheet1!$B$3,'B. Expenditures'!R875,\"\")))","v":""},{"$f":"IF($AC875=Sheet1!$B$2,'B. Expenditures'!M875,IF('B. Expenditures'!$AC875=Sheet1!$B$4,'B. Expenditures'!Y875,IF($AC875=Sheet1!$B$3,'B. Expenditures'!S875,\"\")))","v":""},{"$f":"IF($AC875=Sheet1!$B$2,'B. Expenditures'!N875,IF('B. Expenditures'!$AC875=Sheet1!$B$4,'B. Expenditures'!Z875,IF($AC875=Sheet1!$B$3,'B. Expenditures'!T875,\"\")))","v":""},{"$f":"IF($AC875=Sheet1!$B$2,'B. Expenditures'!O875,IF('B. Expenditures'!$AC875=Sheet1!$B$4,'B. Expenditures'!AA875,IF($AC875=Sheet1!$B$3,'B. Expenditures'!U875,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I876)*K876, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E876/'A. Revenue'!$C$30), ('B. Expenditures'!$F876/'A. Revenue'!$D$30), ('B. Expenditures'!$G876/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E876/'A. Revenue'!$C$30), ('B. Expenditures'!$F876/'A. Revenue'!$D$30), ('B. Expenditures'!$G876/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E876/'A. Revenue'!$C$30), ('B. Expenditures'!$F876/'A. Revenue'!$D$30), ('B. Expenditures'!$G876/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E876/'A. Revenue'!$C$30), ('B. Expenditures'!$F876/'A. Revenue'!$D$30), ('B. Expenditures'!$G876/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E876/'A. Revenue'!$C$30), ('B. Expenditures'!$F876/'A. Revenue'!$D$30), ('B. Expenditures'!$G876/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC876=Sheet1!$B$2,'B. Expenditures'!K876,IF('B. Expenditures'!$AC876=Sheet1!$B$4,'B. Expenditures'!W876,IF($AC876=Sheet1!$B$3,'B. Expenditures'!Q876,\"\")))","v":""},{"$f":"IF($AC876=Sheet1!$B$2,'B. Expenditures'!L876,IF('B. Expenditures'!$AC876=Sheet1!$B$4,'B. Expenditures'!X876,IF($AC876=Sheet1!$B$3,'B. Expenditures'!R876,\"\")))","v":""},{"$f":"IF($AC876=Sheet1!$B$2,'B. Expenditures'!M876,IF('B. Expenditures'!$AC876=Sheet1!$B$4,'B. Expenditures'!Y876,IF($AC876=Sheet1!$B$3,'B. Expenditures'!S876,\"\")))","v":""},{"$f":"IF($AC876=Sheet1!$B$2,'B. Expenditures'!N876,IF('B. Expenditures'!$AC876=Sheet1!$B$4,'B. Expenditures'!Z876,IF($AC876=Sheet1!$B$3,'B. Expenditures'!T876,\"\")))","v":""},{"$f":"IF($AC876=Sheet1!$B$2,'B. Expenditures'!O876,IF('B. Expenditures'!$AC876=Sheet1!$B$4,'B. Expenditures'!AA876,IF($AC876=Sheet1!$B$3,'B. Expenditures'!U876,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I877)*K877, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E877/'A. Revenue'!$C$30), ('B. Expenditures'!$F877/'A. Revenue'!$D$30), ('B. Expenditures'!$G877/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E877/'A. Revenue'!$C$30), ('B. Expenditures'!$F877/'A. Revenue'!$D$30), ('B. Expenditures'!$G877/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E877/'A. Revenue'!$C$30), ('B. Expenditures'!$F877/'A. Revenue'!$D$30), ('B. Expenditures'!$G877/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E877/'A. Revenue'!$C$30), ('B. Expenditures'!$F877/'A. Revenue'!$D$30), ('B. Expenditures'!$G877/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E877/'A. Revenue'!$C$30), ('B. Expenditures'!$F877/'A. Revenue'!$D$30), ('B. Expenditures'!$G877/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC877=Sheet1!$B$2,'B. Expenditures'!K877,IF('B. Expenditures'!$AC877=Sheet1!$B$4,'B. Expenditures'!W877,IF($AC877=Sheet1!$B$3,'B. Expenditures'!Q877,\"\")))","v":""},{"$f":"IF($AC877=Sheet1!$B$2,'B. Expenditures'!L877,IF('B. Expenditures'!$AC877=Sheet1!$B$4,'B. Expenditures'!X877,IF($AC877=Sheet1!$B$3,'B. Expenditures'!R877,\"\")))","v":""},{"$f":"IF($AC877=Sheet1!$B$2,'B. Expenditures'!M877,IF('B. Expenditures'!$AC877=Sheet1!$B$4,'B. Expenditures'!Y877,IF($AC877=Sheet1!$B$3,'B. Expenditures'!S877,\"\")))","v":""},{"$f":"IF($AC877=Sheet1!$B$2,'B. Expenditures'!N877,IF('B. Expenditures'!$AC877=Sheet1!$B$4,'B. Expenditures'!Z877,IF($AC877=Sheet1!$B$3,'B. Expenditures'!T877,\"\")))","v":""},{"$f":"IF($AC877=Sheet1!$B$2,'B. Expenditures'!O877,IF('B. Expenditures'!$AC877=Sheet1!$B$4,'B. Expenditures'!AA877,IF($AC877=Sheet1!$B$3,'B. Expenditures'!U877,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I878)*K878, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E878/'A. Revenue'!$C$30), ('B. Expenditures'!$F878/'A. Revenue'!$D$30), ('B. Expenditures'!$G878/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E878/'A. Revenue'!$C$30), ('B. Expenditures'!$F878/'A. Revenue'!$D$30), ('B. Expenditures'!$G878/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E878/'A. Revenue'!$C$30), ('B. Expenditures'!$F878/'A. Revenue'!$D$30), ('B. Expenditures'!$G878/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E878/'A. Revenue'!$C$30), ('B. Expenditures'!$F878/'A. Revenue'!$D$30), ('B. Expenditures'!$G878/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E878/'A. Revenue'!$C$30), ('B. Expenditures'!$F878/'A. Revenue'!$D$30), ('B. Expenditures'!$G878/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC878=Sheet1!$B$2,'B. Expenditures'!K878,IF('B. Expenditures'!$AC878=Sheet1!$B$4,'B. Expenditures'!W878,IF($AC878=Sheet1!$B$3,'B. Expenditures'!Q878,\"\")))","v":""},{"$f":"IF($AC878=Sheet1!$B$2,'B. Expenditures'!L878,IF('B. Expenditures'!$AC878=Sheet1!$B$4,'B. Expenditures'!X878,IF($AC878=Sheet1!$B$3,'B. Expenditures'!R878,\"\")))","v":""},{"$f":"IF($AC878=Sheet1!$B$2,'B. Expenditures'!M878,IF('B. Expenditures'!$AC878=Sheet1!$B$4,'B. Expenditures'!Y878,IF($AC878=Sheet1!$B$3,'B. Expenditures'!S878,\"\")))","v":""},{"$f":"IF($AC878=Sheet1!$B$2,'B. Expenditures'!N878,IF('B. Expenditures'!$AC878=Sheet1!$B$4,'B. Expenditures'!Z878,IF($AC878=Sheet1!$B$3,'B. Expenditures'!T878,\"\")))","v":""},{"$f":"IF($AC878=Sheet1!$B$2,'B. Expenditures'!O878,IF('B. Expenditures'!$AC878=Sheet1!$B$4,'B. Expenditures'!AA878,IF($AC878=Sheet1!$B$3,'B. Expenditures'!U878,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I879)*K879, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E879/'A. Revenue'!$C$30), ('B. Expenditures'!$F879/'A. Revenue'!$D$30), ('B. Expenditures'!$G879/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E879/'A. Revenue'!$C$30), ('B. Expenditures'!$F879/'A. Revenue'!$D$30), ('B. Expenditures'!$G879/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E879/'A. Revenue'!$C$30), ('B. Expenditures'!$F879/'A. Revenue'!$D$30), ('B. Expenditures'!$G879/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E879/'A. Revenue'!$C$30), ('B. Expenditures'!$F879/'A. Revenue'!$D$30), ('B. Expenditures'!$G879/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E879/'A. Revenue'!$C$30), ('B. Expenditures'!$F879/'A. Revenue'!$D$30), ('B. Expenditures'!$G879/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC879=Sheet1!$B$2,'B. Expenditures'!K879,IF('B. Expenditures'!$AC879=Sheet1!$B$4,'B. Expenditures'!W879,IF($AC879=Sheet1!$B$3,'B. Expenditures'!Q879,\"\")))","v":""},{"$f":"IF($AC879=Sheet1!$B$2,'B. Expenditures'!L879,IF('B. Expenditures'!$AC879=Sheet1!$B$4,'B. Expenditures'!X879,IF($AC879=Sheet1!$B$3,'B. Expenditures'!R879,\"\")))","v":""},{"$f":"IF($AC879=Sheet1!$B$2,'B. Expenditures'!M879,IF('B. Expenditures'!$AC879=Sheet1!$B$4,'B. Expenditures'!Y879,IF($AC879=Sheet1!$B$3,'B. Expenditures'!S879,\"\")))","v":""},{"$f":"IF($AC879=Sheet1!$B$2,'B. Expenditures'!N879,IF('B. Expenditures'!$AC879=Sheet1!$B$4,'B. Expenditures'!Z879,IF($AC879=Sheet1!$B$3,'B. Expenditures'!T879,\"\")))","v":""},{"$f":"IF($AC879=Sheet1!$B$2,'B. Expenditures'!O879,IF('B. Expenditures'!$AC879=Sheet1!$B$4,'B. Expenditures'!AA879,IF($AC879=Sheet1!$B$3,'B. Expenditures'!U879,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I880)*K880, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E880/'A. Revenue'!$C$30), ('B. Expenditures'!$F880/'A. Revenue'!$D$30), ('B. Expenditures'!$G880/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E880/'A. Revenue'!$C$30), ('B. Expenditures'!$F880/'A. Revenue'!$D$30), ('B. Expenditures'!$G880/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E880/'A. Revenue'!$C$30), ('B. Expenditures'!$F880/'A. Revenue'!$D$30), ('B. Expenditures'!$G880/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E880/'A. Revenue'!$C$30), ('B. Expenditures'!$F880/'A. Revenue'!$D$30), ('B. Expenditures'!$G880/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E880/'A. Revenue'!$C$30), ('B. Expenditures'!$F880/'A. Revenue'!$D$30), ('B. Expenditures'!$G880/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC880=Sheet1!$B$2,'B. Expenditures'!K880,IF('B. Expenditures'!$AC880=Sheet1!$B$4,'B. Expenditures'!W880,IF($AC880=Sheet1!$B$3,'B. Expenditures'!Q880,\"\")))","v":""},{"$f":"IF($AC880=Sheet1!$B$2,'B. Expenditures'!L880,IF('B. Expenditures'!$AC880=Sheet1!$B$4,'B. Expenditures'!X880,IF($AC880=Sheet1!$B$3,'B. Expenditures'!R880,\"\")))","v":""},{"$f":"IF($AC880=Sheet1!$B$2,'B. Expenditures'!M880,IF('B. Expenditures'!$AC880=Sheet1!$B$4,'B. Expenditures'!Y880,IF($AC880=Sheet1!$B$3,'B. Expenditures'!S880,\"\")))","v":""},{"$f":"IF($AC880=Sheet1!$B$2,'B. Expenditures'!N880,IF('B. Expenditures'!$AC880=Sheet1!$B$4,'B. Expenditures'!Z880,IF($AC880=Sheet1!$B$3,'B. Expenditures'!T880,\"\")))","v":""},{"$f":"IF($AC880=Sheet1!$B$2,'B. Expenditures'!O880,IF('B. Expenditures'!$AC880=Sheet1!$B$4,'B. Expenditures'!AA880,IF($AC880=Sheet1!$B$3,'B. Expenditures'!U880,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I881)*K881, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E881/'A. Revenue'!$C$30), ('B. Expenditures'!$F881/'A. Revenue'!$D$30), ('B. Expenditures'!$G881/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E881/'A. Revenue'!$C$30), ('B. Expenditures'!$F881/'A. Revenue'!$D$30), ('B. Expenditures'!$G881/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E881/'A. Revenue'!$C$30), ('B. Expenditures'!$F881/'A. Revenue'!$D$30), ('B. Expenditures'!$G881/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E881/'A. Revenue'!$C$30), ('B. Expenditures'!$F881/'A. Revenue'!$D$30), ('B. Expenditures'!$G881/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E881/'A. Revenue'!$C$30), ('B. Expenditures'!$F881/'A. Revenue'!$D$30), ('B. Expenditures'!$G881/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC881=Sheet1!$B$2,'B. Expenditures'!K881,IF('B. Expenditures'!$AC881=Sheet1!$B$4,'B. Expenditures'!W881,IF($AC881=Sheet1!$B$3,'B. Expenditures'!Q881,\"\")))","v":""},{"$f":"IF($AC881=Sheet1!$B$2,'B. Expenditures'!L881,IF('B. Expenditures'!$AC881=Sheet1!$B$4,'B. Expenditures'!X881,IF($AC881=Sheet1!$B$3,'B. Expenditures'!R881,\"\")))","v":""},{"$f":"IF($AC881=Sheet1!$B$2,'B. Expenditures'!M881,IF('B. Expenditures'!$AC881=Sheet1!$B$4,'B. Expenditures'!Y881,IF($AC881=Sheet1!$B$3,'B. Expenditures'!S881,\"\")))","v":""},{"$f":"IF($AC881=Sheet1!$B$2,'B. Expenditures'!N881,IF('B. Expenditures'!$AC881=Sheet1!$B$4,'B. Expenditures'!Z881,IF($AC881=Sheet1!$B$3,'B. Expenditures'!T881,\"\")))","v":""},{"$f":"IF($AC881=Sheet1!$B$2,'B. Expenditures'!O881,IF('B. Expenditures'!$AC881=Sheet1!$B$4,'B. Expenditures'!AA881,IF($AC881=Sheet1!$B$3,'B. Expenditures'!U881,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I882)*K882, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E882/'A. Revenue'!$C$30), ('B. Expenditures'!$F882/'A. Revenue'!$D$30), ('B. Expenditures'!$G882/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E882/'A. Revenue'!$C$30), ('B. Expenditures'!$F882/'A. Revenue'!$D$30), ('B. Expenditures'!$G882/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E882/'A. Revenue'!$C$30), ('B. Expenditures'!$F882/'A. Revenue'!$D$30), ('B. Expenditures'!$G882/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E882/'A. Revenue'!$C$30), ('B. Expenditures'!$F882/'A. Revenue'!$D$30), ('B. Expenditures'!$G882/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E882/'A. Revenue'!$C$30), ('B. Expenditures'!$F882/'A. Revenue'!$D$30), ('B. Expenditures'!$G882/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC882=Sheet1!$B$2,'B. Expenditures'!K882,IF('B. Expenditures'!$AC882=Sheet1!$B$4,'B. Expenditures'!W882,IF($AC882=Sheet1!$B$3,'B. Expenditures'!Q882,\"\")))","v":""},{"$f":"IF($AC882=Sheet1!$B$2,'B. Expenditures'!L882,IF('B. Expenditures'!$AC882=Sheet1!$B$4,'B. Expenditures'!X882,IF($AC882=Sheet1!$B$3,'B. Expenditures'!R882,\"\")))","v":""},{"$f":"IF($AC882=Sheet1!$B$2,'B. Expenditures'!M882,IF('B. Expenditures'!$AC882=Sheet1!$B$4,'B. Expenditures'!Y882,IF($AC882=Sheet1!$B$3,'B. Expenditures'!S882,\"\")))","v":""},{"$f":"IF($AC882=Sheet1!$B$2,'B. Expenditures'!N882,IF('B. Expenditures'!$AC882=Sheet1!$B$4,'B. Expenditures'!Z882,IF($AC882=Sheet1!$B$3,'B. Expenditures'!T882,\"\")))","v":""},{"$f":"IF($AC882=Sheet1!$B$2,'B. Expenditures'!O882,IF('B. Expenditures'!$AC882=Sheet1!$B$4,'B. Expenditures'!AA882,IF($AC882=Sheet1!$B$3,'B. Expenditures'!U882,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I883)*K883, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E883/'A. Revenue'!$C$30), ('B. Expenditures'!$F883/'A. Revenue'!$D$30), ('B. Expenditures'!$G883/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E883/'A. Revenue'!$C$30), ('B. Expenditures'!$F883/'A. Revenue'!$D$30), ('B. Expenditures'!$G883/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E883/'A. Revenue'!$C$30), ('B. Expenditures'!$F883/'A. Revenue'!$D$30), ('B. Expenditures'!$G883/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E883/'A. Revenue'!$C$30), ('B. Expenditures'!$F883/'A. Revenue'!$D$30), ('B. Expenditures'!$G883/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E883/'A. Revenue'!$C$30), ('B. Expenditures'!$F883/'A. Revenue'!$D$30), ('B. Expenditures'!$G883/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC883=Sheet1!$B$2,'B. Expenditures'!K883,IF('B. Expenditures'!$AC883=Sheet1!$B$4,'B. Expenditures'!W883,IF($AC883=Sheet1!$B$3,'B. Expenditures'!Q883,\"\")))","v":""},{"$f":"IF($AC883=Sheet1!$B$2,'B. Expenditures'!L883,IF('B. Expenditures'!$AC883=Sheet1!$B$4,'B. Expenditures'!X883,IF($AC883=Sheet1!$B$3,'B. Expenditures'!R883,\"\")))","v":""},{"$f":"IF($AC883=Sheet1!$B$2,'B. Expenditures'!M883,IF('B. Expenditures'!$AC883=Sheet1!$B$4,'B. Expenditures'!Y883,IF($AC883=Sheet1!$B$3,'B. Expenditures'!S883,\"\")))","v":""},{"$f":"IF($AC883=Sheet1!$B$2,'B. Expenditures'!N883,IF('B. Expenditures'!$AC883=Sheet1!$B$4,'B. Expenditures'!Z883,IF($AC883=Sheet1!$B$3,'B. Expenditures'!T883,\"\")))","v":""},{"$f":"IF($AC883=Sheet1!$B$2,'B. Expenditures'!O883,IF('B. Expenditures'!$AC883=Sheet1!$B$4,'B. Expenditures'!AA883,IF($AC883=Sheet1!$B$3,'B. Expenditures'!U883,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I884)*K884, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E884/'A. Revenue'!$C$30), ('B. Expenditures'!$F884/'A. Revenue'!$D$30), ('B. Expenditures'!$G884/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E884/'A. Revenue'!$C$30), ('B. Expenditures'!$F884/'A. Revenue'!$D$30), ('B. Expenditures'!$G884/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E884/'A. Revenue'!$C$30), ('B. Expenditures'!$F884/'A. Revenue'!$D$30), ('B. Expenditures'!$G884/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E884/'A. Revenue'!$C$30), ('B. Expenditures'!$F884/'A. Revenue'!$D$30), ('B. Expenditures'!$G884/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E884/'A. Revenue'!$C$30), ('B. Expenditures'!$F884/'A. Revenue'!$D$30), ('B. Expenditures'!$G884/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC884=Sheet1!$B$2,'B. Expenditures'!K884,IF('B. Expenditures'!$AC884=Sheet1!$B$4,'B. Expenditures'!W884,IF($AC884=Sheet1!$B$3,'B. Expenditures'!Q884,\"\")))","v":""},{"$f":"IF($AC884=Sheet1!$B$2,'B. Expenditures'!L884,IF('B. Expenditures'!$AC884=Sheet1!$B$4,'B. Expenditures'!X884,IF($AC884=Sheet1!$B$3,'B. Expenditures'!R884,\"\")))","v":""},{"$f":"IF($AC884=Sheet1!$B$2,'B. Expenditures'!M884,IF('B. Expenditures'!$AC884=Sheet1!$B$4,'B. Expenditures'!Y884,IF($AC884=Sheet1!$B$3,'B. Expenditures'!S884,\"\")))","v":""},{"$f":"IF($AC884=Sheet1!$B$2,'B. Expenditures'!N884,IF('B. Expenditures'!$AC884=Sheet1!$B$4,'B. Expenditures'!Z884,IF($AC884=Sheet1!$B$3,'B. Expenditures'!T884,\"\")))","v":""},{"$f":"IF($AC884=Sheet1!$B$2,'B. Expenditures'!O884,IF('B. Expenditures'!$AC884=Sheet1!$B$4,'B. Expenditures'!AA884,IF($AC884=Sheet1!$B$3,'B. Expenditures'!U884,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I885)*K885, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E885/'A. Revenue'!$C$30), ('B. Expenditures'!$F885/'A. Revenue'!$D$30), ('B. Expenditures'!$G885/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E885/'A. Revenue'!$C$30), ('B. Expenditures'!$F885/'A. Revenue'!$D$30), ('B. Expenditures'!$G885/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E885/'A. Revenue'!$C$30), ('B. Expenditures'!$F885/'A. Revenue'!$D$30), ('B. Expenditures'!$G885/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E885/'A. Revenue'!$C$30), ('B. Expenditures'!$F885/'A. Revenue'!$D$30), ('B. Expenditures'!$G885/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E885/'A. Revenue'!$C$30), ('B. Expenditures'!$F885/'A. Revenue'!$D$30), ('B. Expenditures'!$G885/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC885=Sheet1!$B$2,'B. Expenditures'!K885,IF('B. Expenditures'!$AC885=Sheet1!$B$4,'B. Expenditures'!W885,IF($AC885=Sheet1!$B$3,'B. Expenditures'!Q885,\"\")))","v":""},{"$f":"IF($AC885=Sheet1!$B$2,'B. Expenditures'!L885,IF('B. Expenditures'!$AC885=Sheet1!$B$4,'B. Expenditures'!X885,IF($AC885=Sheet1!$B$3,'B. Expenditures'!R885,\"\")))","v":""},{"$f":"IF($AC885=Sheet1!$B$2,'B. Expenditures'!M885,IF('B. Expenditures'!$AC885=Sheet1!$B$4,'B. Expenditures'!Y885,IF($AC885=Sheet1!$B$3,'B. Expenditures'!S885,\"\")))","v":""},{"$f":"IF($AC885=Sheet1!$B$2,'B. Expenditures'!N885,IF('B. Expenditures'!$AC885=Sheet1!$B$4,'B. Expenditures'!Z885,IF($AC885=Sheet1!$B$3,'B. Expenditures'!T885,\"\")))","v":""},{"$f":"IF($AC885=Sheet1!$B$2,'B. Expenditures'!O885,IF('B. Expenditures'!$AC885=Sheet1!$B$4,'B. Expenditures'!AA885,IF($AC885=Sheet1!$B$3,'B. Expenditures'!U885,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I886)*K886, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E886/'A. Revenue'!$C$30), ('B. Expenditures'!$F886/'A. Revenue'!$D$30), ('B. Expenditures'!$G886/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E886/'A. Revenue'!$C$30), ('B. Expenditures'!$F886/'A. Revenue'!$D$30), ('B. Expenditures'!$G886/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E886/'A. Revenue'!$C$30), ('B. Expenditures'!$F886/'A. Revenue'!$D$30), ('B. Expenditures'!$G886/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E886/'A. Revenue'!$C$30), ('B. Expenditures'!$F886/'A. Revenue'!$D$30), ('B. Expenditures'!$G886/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E886/'A. Revenue'!$C$30), ('B. Expenditures'!$F886/'A. Revenue'!$D$30), ('B. Expenditures'!$G886/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC886=Sheet1!$B$2,'B. Expenditures'!K886,IF('B. Expenditures'!$AC886=Sheet1!$B$4,'B. Expenditures'!W886,IF($AC886=Sheet1!$B$3,'B. Expenditures'!Q886,\"\")))","v":""},{"$f":"IF($AC886=Sheet1!$B$2,'B. Expenditures'!L886,IF('B. Expenditures'!$AC886=Sheet1!$B$4,'B. Expenditures'!X886,IF($AC886=Sheet1!$B$3,'B. Expenditures'!R886,\"\")))","v":""},{"$f":"IF($AC886=Sheet1!$B$2,'B. Expenditures'!M886,IF('B. Expenditures'!$AC886=Sheet1!$B$4,'B. Expenditures'!Y886,IF($AC886=Sheet1!$B$3,'B. Expenditures'!S886,\"\")))","v":""},{"$f":"IF($AC886=Sheet1!$B$2,'B. Expenditures'!N886,IF('B. Expenditures'!$AC886=Sheet1!$B$4,'B. Expenditures'!Z886,IF($AC886=Sheet1!$B$3,'B. Expenditures'!T886,\"\")))","v":""},{"$f":"IF($AC886=Sheet1!$B$2,'B. Expenditures'!O886,IF('B. Expenditures'!$AC886=Sheet1!$B$4,'B. Expenditures'!AA886,IF($AC886=Sheet1!$B$3,'B. Expenditures'!U886,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I887)*K887, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E887/'A. Revenue'!$C$30), ('B. Expenditures'!$F887/'A. Revenue'!$D$30), ('B. Expenditures'!$G887/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E887/'A. Revenue'!$C$30), ('B. Expenditures'!$F887/'A. Revenue'!$D$30), ('B. Expenditures'!$G887/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E887/'A. Revenue'!$C$30), ('B. Expenditures'!$F887/'A. Revenue'!$D$30), ('B. Expenditures'!$G887/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E887/'A. Revenue'!$C$30), ('B. Expenditures'!$F887/'A. Revenue'!$D$30), ('B. Expenditures'!$G887/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E887/'A. Revenue'!$C$30), ('B. Expenditures'!$F887/'A. Revenue'!$D$30), ('B. Expenditures'!$G887/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC887=Sheet1!$B$2,'B. Expenditures'!K887,IF('B. Expenditures'!$AC887=Sheet1!$B$4,'B. Expenditures'!W887,IF($AC887=Sheet1!$B$3,'B. Expenditures'!Q887,\"\")))","v":""},{"$f":"IF($AC887=Sheet1!$B$2,'B. Expenditures'!L887,IF('B. Expenditures'!$AC887=Sheet1!$B$4,'B. Expenditures'!X887,IF($AC887=Sheet1!$B$3,'B. Expenditures'!R887,\"\")))","v":""},{"$f":"IF($AC887=Sheet1!$B$2,'B. Expenditures'!M887,IF('B. Expenditures'!$AC887=Sheet1!$B$4,'B. Expenditures'!Y887,IF($AC887=Sheet1!$B$3,'B. Expenditures'!S887,\"\")))","v":""},{"$f":"IF($AC887=Sheet1!$B$2,'B. Expenditures'!N887,IF('B. Expenditures'!$AC887=Sheet1!$B$4,'B. Expenditures'!Z887,IF($AC887=Sheet1!$B$3,'B. Expenditures'!T887,\"\")))","v":""},{"$f":"IF($AC887=Sheet1!$B$2,'B. Expenditures'!O887,IF('B. Expenditures'!$AC887=Sheet1!$B$4,'B. Expenditures'!AA887,IF($AC887=Sheet1!$B$3,'B. Expenditures'!U887,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I888)*K888, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E888/'A. Revenue'!$C$30), ('B. Expenditures'!$F888/'A. Revenue'!$D$30), ('B. Expenditures'!$G888/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E888/'A. Revenue'!$C$30), ('B. Expenditures'!$F888/'A. Revenue'!$D$30), ('B. Expenditures'!$G888/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E888/'A. Revenue'!$C$30), ('B. Expenditures'!$F888/'A. Revenue'!$D$30), ('B. Expenditures'!$G888/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E888/'A. Revenue'!$C$30), ('B. Expenditures'!$F888/'A. Revenue'!$D$30), ('B. Expenditures'!$G888/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E888/'A. Revenue'!$C$30), ('B. Expenditures'!$F888/'A. Revenue'!$D$30), ('B. Expenditures'!$G888/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC888=Sheet1!$B$2,'B. Expenditures'!K888,IF('B. Expenditures'!$AC888=Sheet1!$B$4,'B. Expenditures'!W888,IF($AC888=Sheet1!$B$3,'B. Expenditures'!Q888,\"\")))","v":""},{"$f":"IF($AC888=Sheet1!$B$2,'B. Expenditures'!L888,IF('B. Expenditures'!$AC888=Sheet1!$B$4,'B. Expenditures'!X888,IF($AC888=Sheet1!$B$3,'B. Expenditures'!R888,\"\")))","v":""},{"$f":"IF($AC888=Sheet1!$B$2,'B. Expenditures'!M888,IF('B. Expenditures'!$AC888=Sheet1!$B$4,'B. Expenditures'!Y888,IF($AC888=Sheet1!$B$3,'B. Expenditures'!S888,\"\")))","v":""},{"$f":"IF($AC888=Sheet1!$B$2,'B. Expenditures'!N888,IF('B. Expenditures'!$AC888=Sheet1!$B$4,'B. Expenditures'!Z888,IF($AC888=Sheet1!$B$3,'B. Expenditures'!T888,\"\")))","v":""},{"$f":"IF($AC888=Sheet1!$B$2,'B. Expenditures'!O888,IF('B. Expenditures'!$AC888=Sheet1!$B$4,'B. Expenditures'!AA888,IF($AC888=Sheet1!$B$3,'B. Expenditures'!U888,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I889)*K889, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E889/'A. Revenue'!$C$30), ('B. Expenditures'!$F889/'A. Revenue'!$D$30), ('B. Expenditures'!$G889/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E889/'A. Revenue'!$C$30), ('B. Expenditures'!$F889/'A. Revenue'!$D$30), ('B. Expenditures'!$G889/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E889/'A. Revenue'!$C$30), ('B. Expenditures'!$F889/'A. Revenue'!$D$30), ('B. Expenditures'!$G889/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E889/'A. Revenue'!$C$30), ('B. Expenditures'!$F889/'A. Revenue'!$D$30), ('B. Expenditures'!$G889/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E889/'A. Revenue'!$C$30), ('B. Expenditures'!$F889/'A. Revenue'!$D$30), ('B. Expenditures'!$G889/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC889=Sheet1!$B$2,'B. Expenditures'!K889,IF('B. Expenditures'!$AC889=Sheet1!$B$4,'B. Expenditures'!W889,IF($AC889=Sheet1!$B$3,'B. Expenditures'!Q889,\"\")))","v":""},{"$f":"IF($AC889=Sheet1!$B$2,'B. Expenditures'!L889,IF('B. Expenditures'!$AC889=Sheet1!$B$4,'B. Expenditures'!X889,IF($AC889=Sheet1!$B$3,'B. Expenditures'!R889,\"\")))","v":""},{"$f":"IF($AC889=Sheet1!$B$2,'B. Expenditures'!M889,IF('B. Expenditures'!$AC889=Sheet1!$B$4,'B. Expenditures'!Y889,IF($AC889=Sheet1!$B$3,'B. Expenditures'!S889,\"\")))","v":""},{"$f":"IF($AC889=Sheet1!$B$2,'B. Expenditures'!N889,IF('B. Expenditures'!$AC889=Sheet1!$B$4,'B. Expenditures'!Z889,IF($AC889=Sheet1!$B$3,'B. Expenditures'!T889,\"\")))","v":""},{"$f":"IF($AC889=Sheet1!$B$2,'B. Expenditures'!O889,IF('B. Expenditures'!$AC889=Sheet1!$B$4,'B. Expenditures'!AA889,IF($AC889=Sheet1!$B$3,'B. Expenditures'!U889,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I890)*K890, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E890/'A. Revenue'!$C$30), ('B. Expenditures'!$F890/'A. Revenue'!$D$30), ('B. Expenditures'!$G890/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E890/'A. Revenue'!$C$30), ('B. Expenditures'!$F890/'A. Revenue'!$D$30), ('B. Expenditures'!$G890/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E890/'A. Revenue'!$C$30), ('B. Expenditures'!$F890/'A. Revenue'!$D$30), ('B. Expenditures'!$G890/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E890/'A. Revenue'!$C$30), ('B. Expenditures'!$F890/'A. Revenue'!$D$30), ('B. Expenditures'!$G890/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E890/'A. Revenue'!$C$30), ('B. Expenditures'!$F890/'A. Revenue'!$D$30), ('B. Expenditures'!$G890/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC890=Sheet1!$B$2,'B. Expenditures'!K890,IF('B. Expenditures'!$AC890=Sheet1!$B$4,'B. Expenditures'!W890,IF($AC890=Sheet1!$B$3,'B. Expenditures'!Q890,\"\")))","v":""},{"$f":"IF($AC890=Sheet1!$B$2,'B. Expenditures'!L890,IF('B. Expenditures'!$AC890=Sheet1!$B$4,'B. Expenditures'!X890,IF($AC890=Sheet1!$B$3,'B. Expenditures'!R890,\"\")))","v":""},{"$f":"IF($AC890=Sheet1!$B$2,'B. Expenditures'!M890,IF('B. Expenditures'!$AC890=Sheet1!$B$4,'B. Expenditures'!Y890,IF($AC890=Sheet1!$B$3,'B. Expenditures'!S890,\"\")))","v":""},{"$f":"IF($AC890=Sheet1!$B$2,'B. Expenditures'!N890,IF('B. Expenditures'!$AC890=Sheet1!$B$4,'B. Expenditures'!Z890,IF($AC890=Sheet1!$B$3,'B. Expenditures'!T890,\"\")))","v":""},{"$f":"IF($AC890=Sheet1!$B$2,'B. Expenditures'!O890,IF('B. Expenditures'!$AC890=Sheet1!$B$4,'B. Expenditures'!AA890,IF($AC890=Sheet1!$B$3,'B. Expenditures'!U890,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I891)*K891, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E891/'A. Revenue'!$C$30), ('B. Expenditures'!$F891/'A. Revenue'!$D$30), ('B. Expenditures'!$G891/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E891/'A. Revenue'!$C$30), ('B. Expenditures'!$F891/'A. Revenue'!$D$30), ('B. Expenditures'!$G891/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E891/'A. Revenue'!$C$30), ('B. Expenditures'!$F891/'A. Revenue'!$D$30), ('B. Expenditures'!$G891/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E891/'A. Revenue'!$C$30), ('B. Expenditures'!$F891/'A. Revenue'!$D$30), ('B. Expenditures'!$G891/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E891/'A. Revenue'!$C$30), ('B. Expenditures'!$F891/'A. Revenue'!$D$30), ('B. Expenditures'!$G891/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC891=Sheet1!$B$2,'B. Expenditures'!K891,IF('B. Expenditures'!$AC891=Sheet1!$B$4,'B. Expenditures'!W891,IF($AC891=Sheet1!$B$3,'B. Expenditures'!Q891,\"\")))","v":""},{"$f":"IF($AC891=Sheet1!$B$2,'B. Expenditures'!L891,IF('B. Expenditures'!$AC891=Sheet1!$B$4,'B. Expenditures'!X891,IF($AC891=Sheet1!$B$3,'B. Expenditures'!R891,\"\")))","v":""},{"$f":"IF($AC891=Sheet1!$B$2,'B. Expenditures'!M891,IF('B. Expenditures'!$AC891=Sheet1!$B$4,'B. Expenditures'!Y891,IF($AC891=Sheet1!$B$3,'B. Expenditures'!S891,\"\")))","v":""},{"$f":"IF($AC891=Sheet1!$B$2,'B. Expenditures'!N891,IF('B. Expenditures'!$AC891=Sheet1!$B$4,'B. Expenditures'!Z891,IF($AC891=Sheet1!$B$3,'B. Expenditures'!T891,\"\")))","v":""},{"$f":"IF($AC891=Sheet1!$B$2,'B. Expenditures'!O891,IF('B. Expenditures'!$AC891=Sheet1!$B$4,'B. Expenditures'!AA891,IF($AC891=Sheet1!$B$3,'B. Expenditures'!U891,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I892)*K892, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E892/'A. Revenue'!$C$30), ('B. Expenditures'!$F892/'A. Revenue'!$D$30), ('B. Expenditures'!$G892/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E892/'A. Revenue'!$C$30), ('B. Expenditures'!$F892/'A. Revenue'!$D$30), ('B. Expenditures'!$G892/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E892/'A. Revenue'!$C$30), ('B. Expenditures'!$F892/'A. Revenue'!$D$30), ('B. Expenditures'!$G892/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E892/'A. Revenue'!$C$30), ('B. Expenditures'!$F892/'A. Revenue'!$D$30), ('B. Expenditures'!$G892/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E892/'A. Revenue'!$C$30), ('B. Expenditures'!$F892/'A. Revenue'!$D$30), ('B. Expenditures'!$G892/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC892=Sheet1!$B$2,'B. Expenditures'!K892,IF('B. Expenditures'!$AC892=Sheet1!$B$4,'B. Expenditures'!W892,IF($AC892=Sheet1!$B$3,'B. Expenditures'!Q892,\"\")))","v":""},{"$f":"IF($AC892=Sheet1!$B$2,'B. Expenditures'!L892,IF('B. Expenditures'!$AC892=Sheet1!$B$4,'B. Expenditures'!X892,IF($AC892=Sheet1!$B$3,'B. Expenditures'!R892,\"\")))","v":""},{"$f":"IF($AC892=Sheet1!$B$2,'B. Expenditures'!M892,IF('B. Expenditures'!$AC892=Sheet1!$B$4,'B. Expenditures'!Y892,IF($AC892=Sheet1!$B$3,'B. Expenditures'!S892,\"\")))","v":""},{"$f":"IF($AC892=Sheet1!$B$2,'B. Expenditures'!N892,IF('B. Expenditures'!$AC892=Sheet1!$B$4,'B. Expenditures'!Z892,IF($AC892=Sheet1!$B$3,'B. Expenditures'!T892,\"\")))","v":""},{"$f":"IF($AC892=Sheet1!$B$2,'B. Expenditures'!O892,IF('B. Expenditures'!$AC892=Sheet1!$B$4,'B. Expenditures'!AA892,IF($AC892=Sheet1!$B$3,'B. Expenditures'!U892,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I893)*K893, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E893/'A. Revenue'!$C$30), ('B. Expenditures'!$F893/'A. Revenue'!$D$30), ('B. Expenditures'!$G893/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E893/'A. Revenue'!$C$30), ('B. Expenditures'!$F893/'A. Revenue'!$D$30), ('B. Expenditures'!$G893/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E893/'A. Revenue'!$C$30), ('B. Expenditures'!$F893/'A. Revenue'!$D$30), ('B. Expenditures'!$G893/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E893/'A. Revenue'!$C$30), ('B. Expenditures'!$F893/'A. Revenue'!$D$30), ('B. Expenditures'!$G893/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E893/'A. Revenue'!$C$30), ('B. Expenditures'!$F893/'A. Revenue'!$D$30), ('B. Expenditures'!$G893/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC893=Sheet1!$B$2,'B. Expenditures'!K893,IF('B. Expenditures'!$AC893=Sheet1!$B$4,'B. Expenditures'!W893,IF($AC893=Sheet1!$B$3,'B. Expenditures'!Q893,\"\")))","v":""},{"$f":"IF($AC893=Sheet1!$B$2,'B. Expenditures'!L893,IF('B. Expenditures'!$AC893=Sheet1!$B$4,'B. Expenditures'!X893,IF($AC893=Sheet1!$B$3,'B. Expenditures'!R893,\"\")))","v":""},{"$f":"IF($AC893=Sheet1!$B$2,'B. Expenditures'!M893,IF('B. Expenditures'!$AC893=Sheet1!$B$4,'B. Expenditures'!Y893,IF($AC893=Sheet1!$B$3,'B. Expenditures'!S893,\"\")))","v":""},{"$f":"IF($AC893=Sheet1!$B$2,'B. Expenditures'!N893,IF('B. Expenditures'!$AC893=Sheet1!$B$4,'B. Expenditures'!Z893,IF($AC893=Sheet1!$B$3,'B. Expenditures'!T893,\"\")))","v":""},{"$f":"IF($AC893=Sheet1!$B$2,'B. Expenditures'!O893,IF('B. Expenditures'!$AC893=Sheet1!$B$4,'B. Expenditures'!AA893,IF($AC893=Sheet1!$B$3,'B. Expenditures'!U893,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I894)*K894, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E894/'A. Revenue'!$C$30), ('B. Expenditures'!$F894/'A. Revenue'!$D$30), ('B. Expenditures'!$G894/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E894/'A. Revenue'!$C$30), ('B. Expenditures'!$F894/'A. Revenue'!$D$30), ('B. Expenditures'!$G894/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E894/'A. Revenue'!$C$30), ('B. Expenditures'!$F894/'A. Revenue'!$D$30), ('B. Expenditures'!$G894/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E894/'A. Revenue'!$C$30), ('B. Expenditures'!$F894/'A. Revenue'!$D$30), ('B. Expenditures'!$G894/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E894/'A. Revenue'!$C$30), ('B. Expenditures'!$F894/'A. Revenue'!$D$30), ('B. Expenditures'!$G894/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC894=Sheet1!$B$2,'B. Expenditures'!K894,IF('B. Expenditures'!$AC894=Sheet1!$B$4,'B. Expenditures'!W894,IF($AC894=Sheet1!$B$3,'B. Expenditures'!Q894,\"\")))","v":""},{"$f":"IF($AC894=Sheet1!$B$2,'B. Expenditures'!L894,IF('B. Expenditures'!$AC894=Sheet1!$B$4,'B. Expenditures'!X894,IF($AC894=Sheet1!$B$3,'B. Expenditures'!R894,\"\")))","v":""},{"$f":"IF($AC894=Sheet1!$B$2,'B. Expenditures'!M894,IF('B. Expenditures'!$AC894=Sheet1!$B$4,'B. Expenditures'!Y894,IF($AC894=Sheet1!$B$3,'B. Expenditures'!S894,\"\")))","v":""},{"$f":"IF($AC894=Sheet1!$B$2,'B. Expenditures'!N894,IF('B. Expenditures'!$AC894=Sheet1!$B$4,'B. Expenditures'!Z894,IF($AC894=Sheet1!$B$3,'B. Expenditures'!T894,\"\")))","v":""},{"$f":"IF($AC894=Sheet1!$B$2,'B. Expenditures'!O894,IF('B. Expenditures'!$AC894=Sheet1!$B$4,'B. Expenditures'!AA894,IF($AC894=Sheet1!$B$3,'B. Expenditures'!U894,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I895)*K895, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E895/'A. Revenue'!$C$30), ('B. Expenditures'!$F895/'A. Revenue'!$D$30), ('B. Expenditures'!$G895/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E895/'A. Revenue'!$C$30), ('B. Expenditures'!$F895/'A. Revenue'!$D$30), ('B. Expenditures'!$G895/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E895/'A. Revenue'!$C$30), ('B. Expenditures'!$F895/'A. Revenue'!$D$30), ('B. Expenditures'!$G895/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E895/'A. Revenue'!$C$30), ('B. Expenditures'!$F895/'A. Revenue'!$D$30), ('B. Expenditures'!$G895/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E895/'A. Revenue'!$C$30), ('B. Expenditures'!$F895/'A. Revenue'!$D$30), ('B. Expenditures'!$G895/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC895=Sheet1!$B$2,'B. Expenditures'!K895,IF('B. Expenditures'!$AC895=Sheet1!$B$4,'B. Expenditures'!W895,IF($AC895=Sheet1!$B$3,'B. Expenditures'!Q895,\"\")))","v":""},{"$f":"IF($AC895=Sheet1!$B$2,'B. Expenditures'!L895,IF('B. Expenditures'!$AC895=Sheet1!$B$4,'B. Expenditures'!X895,IF($AC895=Sheet1!$B$3,'B. Expenditures'!R895,\"\")))","v":""},{"$f":"IF($AC895=Sheet1!$B$2,'B. Expenditures'!M895,IF('B. Expenditures'!$AC895=Sheet1!$B$4,'B. Expenditures'!Y895,IF($AC895=Sheet1!$B$3,'B. Expenditures'!S895,\"\")))","v":""},{"$f":"IF($AC895=Sheet1!$B$2,'B. Expenditures'!N895,IF('B. Expenditures'!$AC895=Sheet1!$B$4,'B. Expenditures'!Z895,IF($AC895=Sheet1!$B$3,'B. Expenditures'!T895,\"\")))","v":""},{"$f":"IF($AC895=Sheet1!$B$2,'B. Expenditures'!O895,IF('B. Expenditures'!$AC895=Sheet1!$B$4,'B. Expenditures'!AA895,IF($AC895=Sheet1!$B$3,'B. Expenditures'!U895,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I896)*K896, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E896/'A. Revenue'!$C$30), ('B. Expenditures'!$F896/'A. Revenue'!$D$30), ('B. Expenditures'!$G896/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E896/'A. Revenue'!$C$30), ('B. Expenditures'!$F896/'A. Revenue'!$D$30), ('B. Expenditures'!$G896/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E896/'A. Revenue'!$C$30), ('B. Expenditures'!$F896/'A. Revenue'!$D$30), ('B. Expenditures'!$G896/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E896/'A. Revenue'!$C$30), ('B. Expenditures'!$F896/'A. Revenue'!$D$30), ('B. Expenditures'!$G896/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E896/'A. Revenue'!$C$30), ('B. Expenditures'!$F896/'A. Revenue'!$D$30), ('B. Expenditures'!$G896/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC896=Sheet1!$B$2,'B. Expenditures'!K896,IF('B. Expenditures'!$AC896=Sheet1!$B$4,'B. Expenditures'!W896,IF($AC896=Sheet1!$B$3,'B. Expenditures'!Q896,\"\")))","v":""},{"$f":"IF($AC896=Sheet1!$B$2,'B. Expenditures'!L896,IF('B. Expenditures'!$AC896=Sheet1!$B$4,'B. Expenditures'!X896,IF($AC896=Sheet1!$B$3,'B. Expenditures'!R896,\"\")))","v":""},{"$f":"IF($AC896=Sheet1!$B$2,'B. Expenditures'!M896,IF('B. Expenditures'!$AC896=Sheet1!$B$4,'B. Expenditures'!Y896,IF($AC896=Sheet1!$B$3,'B. Expenditures'!S896,\"\")))","v":""},{"$f":"IF($AC896=Sheet1!$B$2,'B. Expenditures'!N896,IF('B. Expenditures'!$AC896=Sheet1!$B$4,'B. Expenditures'!Z896,IF($AC896=Sheet1!$B$3,'B. Expenditures'!T896,\"\")))","v":""},{"$f":"IF($AC896=Sheet1!$B$2,'B. Expenditures'!O896,IF('B. Expenditures'!$AC896=Sheet1!$B$4,'B. Expenditures'!AA896,IF($AC896=Sheet1!$B$3,'B. Expenditures'!U896,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I897)*K897, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E897/'A. Revenue'!$C$30), ('B. Expenditures'!$F897/'A. Revenue'!$D$30), ('B. Expenditures'!$G897/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E897/'A. Revenue'!$C$30), ('B. Expenditures'!$F897/'A. Revenue'!$D$30), ('B. Expenditures'!$G897/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E897/'A. Revenue'!$C$30), ('B. Expenditures'!$F897/'A. Revenue'!$D$30), ('B. Expenditures'!$G897/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E897/'A. Revenue'!$C$30), ('B. Expenditures'!$F897/'A. Revenue'!$D$30), ('B. Expenditures'!$G897/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E897/'A. Revenue'!$C$30), ('B. Expenditures'!$F897/'A. Revenue'!$D$30), ('B. Expenditures'!$G897/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC897=Sheet1!$B$2,'B. Expenditures'!K897,IF('B. Expenditures'!$AC897=Sheet1!$B$4,'B. Expenditures'!W897,IF($AC897=Sheet1!$B$3,'B. Expenditures'!Q897,\"\")))","v":""},{"$f":"IF($AC897=Sheet1!$B$2,'B. Expenditures'!L897,IF('B. Expenditures'!$AC897=Sheet1!$B$4,'B. Expenditures'!X897,IF($AC897=Sheet1!$B$3,'B. Expenditures'!R897,\"\")))","v":""},{"$f":"IF($AC897=Sheet1!$B$2,'B. Expenditures'!M897,IF('B. Expenditures'!$AC897=Sheet1!$B$4,'B. Expenditures'!Y897,IF($AC897=Sheet1!$B$3,'B. Expenditures'!S897,\"\")))","v":""},{"$f":"IF($AC897=Sheet1!$B$2,'B. Expenditures'!N897,IF('B. Expenditures'!$AC897=Sheet1!$B$4,'B. Expenditures'!Z897,IF($AC897=Sheet1!$B$3,'B. Expenditures'!T897,\"\")))","v":""},{"$f":"IF($AC897=Sheet1!$B$2,'B. Expenditures'!O897,IF('B. Expenditures'!$AC897=Sheet1!$B$4,'B. Expenditures'!AA897,IF($AC897=Sheet1!$B$3,'B. Expenditures'!U897,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I898)*K898, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E898/'A. Revenue'!$C$30), ('B. Expenditures'!$F898/'A. Revenue'!$D$30), ('B. Expenditures'!$G898/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E898/'A. Revenue'!$C$30), ('B. Expenditures'!$F898/'A. Revenue'!$D$30), ('B. Expenditures'!$G898/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E898/'A. Revenue'!$C$30), ('B. Expenditures'!$F898/'A. Revenue'!$D$30), ('B. Expenditures'!$G898/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E898/'A. Revenue'!$C$30), ('B. Expenditures'!$F898/'A. Revenue'!$D$30), ('B. Expenditures'!$G898/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E898/'A. Revenue'!$C$30), ('B. Expenditures'!$F898/'A. Revenue'!$D$30), ('B. Expenditures'!$G898/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC898=Sheet1!$B$2,'B. Expenditures'!K898,IF('B. Expenditures'!$AC898=Sheet1!$B$4,'B. Expenditures'!W898,IF($AC898=Sheet1!$B$3,'B. Expenditures'!Q898,\"\")))","v":""},{"$f":"IF($AC898=Sheet1!$B$2,'B. Expenditures'!L898,IF('B. Expenditures'!$AC898=Sheet1!$B$4,'B. Expenditures'!X898,IF($AC898=Sheet1!$B$3,'B. Expenditures'!R898,\"\")))","v":""},{"$f":"IF($AC898=Sheet1!$B$2,'B. Expenditures'!M898,IF('B. Expenditures'!$AC898=Sheet1!$B$4,'B. Expenditures'!Y898,IF($AC898=Sheet1!$B$3,'B. Expenditures'!S898,\"\")))","v":""},{"$f":"IF($AC898=Sheet1!$B$2,'B. Expenditures'!N898,IF('B. Expenditures'!$AC898=Sheet1!$B$4,'B. Expenditures'!Z898,IF($AC898=Sheet1!$B$3,'B. Expenditures'!T898,\"\")))","v":""},{"$f":"IF($AC898=Sheet1!$B$2,'B. Expenditures'!O898,IF('B. Expenditures'!$AC898=Sheet1!$B$4,'B. Expenditures'!AA898,IF($AC898=Sheet1!$B$3,'B. Expenditures'!U898,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I899)*K899, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E899/'A. Revenue'!$C$30), ('B. Expenditures'!$F899/'A. Revenue'!$D$30), ('B. Expenditures'!$G899/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E899/'A. Revenue'!$C$30), ('B. Expenditures'!$F899/'A. Revenue'!$D$30), ('B. Expenditures'!$G899/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E899/'A. Revenue'!$C$30), ('B. Expenditures'!$F899/'A. Revenue'!$D$30), ('B. Expenditures'!$G899/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E899/'A. Revenue'!$C$30), ('B. Expenditures'!$F899/'A. Revenue'!$D$30), ('B. Expenditures'!$G899/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E899/'A. Revenue'!$C$30), ('B. Expenditures'!$F899/'A. Revenue'!$D$30), ('B. Expenditures'!$G899/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC899=Sheet1!$B$2,'B. Expenditures'!K899,IF('B. Expenditures'!$AC899=Sheet1!$B$4,'B. Expenditures'!W899,IF($AC899=Sheet1!$B$3,'B. Expenditures'!Q899,\"\")))","v":""},{"$f":"IF($AC899=Sheet1!$B$2,'B. Expenditures'!L899,IF('B. Expenditures'!$AC899=Sheet1!$B$4,'B. Expenditures'!X899,IF($AC899=Sheet1!$B$3,'B. Expenditures'!R899,\"\")))","v":""},{"$f":"IF($AC899=Sheet1!$B$2,'B. Expenditures'!M899,IF('B. Expenditures'!$AC899=Sheet1!$B$4,'B. Expenditures'!Y899,IF($AC899=Sheet1!$B$3,'B. Expenditures'!S899,\"\")))","v":""},{"$f":"IF($AC899=Sheet1!$B$2,'B. Expenditures'!N899,IF('B. Expenditures'!$AC899=Sheet1!$B$4,'B. Expenditures'!Z899,IF($AC899=Sheet1!$B$3,'B. Expenditures'!T899,\"\")))","v":""},{"$f":"IF($AC899=Sheet1!$B$2,'B. Expenditures'!O899,IF('B. Expenditures'!$AC899=Sheet1!$B$4,'B. Expenditures'!AA899,IF($AC899=Sheet1!$B$3,'B. Expenditures'!U899,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I900)*K900, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E900/'A. Revenue'!$C$30), ('B. Expenditures'!$F900/'A. Revenue'!$D$30), ('B. Expenditures'!$G900/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E900/'A. Revenue'!$C$30), ('B. Expenditures'!$F900/'A. Revenue'!$D$30), ('B. Expenditures'!$G900/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E900/'A. Revenue'!$C$30), ('B. Expenditures'!$F900/'A. Revenue'!$D$30), ('B. Expenditures'!$G900/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E900/'A. Revenue'!$C$30), ('B. Expenditures'!$F900/'A. Revenue'!$D$30), ('B. Expenditures'!$G900/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E900/'A. Revenue'!$C$30), ('B. Expenditures'!$F900/'A. Revenue'!$D$30), ('B. Expenditures'!$G900/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC900=Sheet1!$B$2,'B. Expenditures'!K900,IF('B. Expenditures'!$AC900=Sheet1!$B$4,'B. Expenditures'!W900,IF($AC900=Sheet1!$B$3,'B. Expenditures'!Q900,\"\")))","v":""},{"$f":"IF($AC900=Sheet1!$B$2,'B. Expenditures'!L900,IF('B. Expenditures'!$AC900=Sheet1!$B$4,'B. Expenditures'!X900,IF($AC900=Sheet1!$B$3,'B. Expenditures'!R900,\"\")))","v":""},{"$f":"IF($AC900=Sheet1!$B$2,'B. Expenditures'!M900,IF('B. Expenditures'!$AC900=Sheet1!$B$4,'B. Expenditures'!Y900,IF($AC900=Sheet1!$B$3,'B. Expenditures'!S900,\"\")))","v":""},{"$f":"IF($AC900=Sheet1!$B$2,'B. Expenditures'!N900,IF('B. Expenditures'!$AC900=Sheet1!$B$4,'B. Expenditures'!Z900,IF($AC900=Sheet1!$B$3,'B. Expenditures'!T900,\"\")))","v":""},{"$f":"IF($AC900=Sheet1!$B$2,'B. Expenditures'!O900,IF('B. Expenditures'!$AC900=Sheet1!$B$4,'B. Expenditures'!AA900,IF($AC900=Sheet1!$B$3,'B. Expenditures'!U900,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I901)*K901, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E901/'A. Revenue'!$C$30), ('B. Expenditures'!$F901/'A. Revenue'!$D$30), ('B. Expenditures'!$G901/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E901/'A. Revenue'!$C$30), ('B. Expenditures'!$F901/'A. Revenue'!$D$30), ('B. Expenditures'!$G901/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E901/'A. Revenue'!$C$30), ('B. Expenditures'!$F901/'A. Revenue'!$D$30), ('B. Expenditures'!$G901/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E901/'A. Revenue'!$C$30), ('B. Expenditures'!$F901/'A. Revenue'!$D$30), ('B. Expenditures'!$G901/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E901/'A. Revenue'!$C$30), ('B. Expenditures'!$F901/'A. Revenue'!$D$30), ('B. Expenditures'!$G901/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC901=Sheet1!$B$2,'B. Expenditures'!K901,IF('B. Expenditures'!$AC901=Sheet1!$B$4,'B. Expenditures'!W901,IF($AC901=Sheet1!$B$3,'B. Expenditures'!Q901,\"\")))","v":""},{"$f":"IF($AC901=Sheet1!$B$2,'B. Expenditures'!L901,IF('B. Expenditures'!$AC901=Sheet1!$B$4,'B. Expenditures'!X901,IF($AC901=Sheet1!$B$3,'B. Expenditures'!R901,\"\")))","v":""},{"$f":"IF($AC901=Sheet1!$B$2,'B. Expenditures'!M901,IF('B. Expenditures'!$AC901=Sheet1!$B$4,'B. Expenditures'!Y901,IF($AC901=Sheet1!$B$3,'B. Expenditures'!S901,\"\")))","v":""},{"$f":"IF($AC901=Sheet1!$B$2,'B. Expenditures'!N901,IF('B. Expenditures'!$AC901=Sheet1!$B$4,'B. Expenditures'!Z901,IF($AC901=Sheet1!$B$3,'B. Expenditures'!T901,\"\")))","v":""},{"$f":"IF($AC901=Sheet1!$B$2,'B. Expenditures'!O901,IF('B. Expenditures'!$AC901=Sheet1!$B$4,'B. Expenditures'!AA901,IF($AC901=Sheet1!$B$3,'B. Expenditures'!U901,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I902)*K902, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E902/'A. Revenue'!$C$30), ('B. Expenditures'!$F902/'A. Revenue'!$D$30), ('B. Expenditures'!$G902/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E902/'A. Revenue'!$C$30), ('B. Expenditures'!$F902/'A. Revenue'!$D$30), ('B. Expenditures'!$G902/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E902/'A. Revenue'!$C$30), ('B. Expenditures'!$F902/'A. Revenue'!$D$30), ('B. Expenditures'!$G902/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E902/'A. Revenue'!$C$30), ('B. Expenditures'!$F902/'A. Revenue'!$D$30), ('B. Expenditures'!$G902/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E902/'A. Revenue'!$C$30), ('B. Expenditures'!$F902/'A. Revenue'!$D$30), ('B. Expenditures'!$G902/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC902=Sheet1!$B$2,'B. Expenditures'!K902,IF('B. Expenditures'!$AC902=Sheet1!$B$4,'B. Expenditures'!W902,IF($AC902=Sheet1!$B$3,'B. Expenditures'!Q902,\"\")))","v":""},{"$f":"IF($AC902=Sheet1!$B$2,'B. Expenditures'!L902,IF('B. Expenditures'!$AC902=Sheet1!$B$4,'B. Expenditures'!X902,IF($AC902=Sheet1!$B$3,'B. Expenditures'!R902,\"\")))","v":""},{"$f":"IF($AC902=Sheet1!$B$2,'B. Expenditures'!M902,IF('B. Expenditures'!$AC902=Sheet1!$B$4,'B. Expenditures'!Y902,IF($AC902=Sheet1!$B$3,'B. Expenditures'!S902,\"\")))","v":""},{"$f":"IF($AC902=Sheet1!$B$2,'B. Expenditures'!N902,IF('B. Expenditures'!$AC902=Sheet1!$B$4,'B. Expenditures'!Z902,IF($AC902=Sheet1!$B$3,'B. Expenditures'!T902,\"\")))","v":""},{"$f":"IF($AC902=Sheet1!$B$2,'B. Expenditures'!O902,IF('B. Expenditures'!$AC902=Sheet1!$B$4,'B. Expenditures'!AA902,IF($AC902=Sheet1!$B$3,'B. Expenditures'!U902,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I903)*K903, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E903/'A. Revenue'!$C$30), ('B. Expenditures'!$F903/'A. Revenue'!$D$30), ('B. Expenditures'!$G903/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E903/'A. Revenue'!$C$30), ('B. Expenditures'!$F903/'A. Revenue'!$D$30), ('B. Expenditures'!$G903/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E903/'A. Revenue'!$C$30), ('B. Expenditures'!$F903/'A. Revenue'!$D$30), ('B. Expenditures'!$G903/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E903/'A. Revenue'!$C$30), ('B. Expenditures'!$F903/'A. Revenue'!$D$30), ('B. Expenditures'!$G903/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E903/'A. Revenue'!$C$30), ('B. Expenditures'!$F903/'A. Revenue'!$D$30), ('B. Expenditures'!$G903/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC903=Sheet1!$B$2,'B. Expenditures'!K903,IF('B. Expenditures'!$AC903=Sheet1!$B$4,'B. Expenditures'!W903,IF($AC903=Sheet1!$B$3,'B. Expenditures'!Q903,\"\")))","v":""},{"$f":"IF($AC903=Sheet1!$B$2,'B. Expenditures'!L903,IF('B. Expenditures'!$AC903=Sheet1!$B$4,'B. Expenditures'!X903,IF($AC903=Sheet1!$B$3,'B. Expenditures'!R903,\"\")))","v":""},{"$f":"IF($AC903=Sheet1!$B$2,'B. Expenditures'!M903,IF('B. Expenditures'!$AC903=Sheet1!$B$4,'B. Expenditures'!Y903,IF($AC903=Sheet1!$B$3,'B. Expenditures'!S903,\"\")))","v":""},{"$f":"IF($AC903=Sheet1!$B$2,'B. Expenditures'!N903,IF('B. Expenditures'!$AC903=Sheet1!$B$4,'B. Expenditures'!Z903,IF($AC903=Sheet1!$B$3,'B. Expenditures'!T903,\"\")))","v":""},{"$f":"IF($AC903=Sheet1!$B$2,'B. Expenditures'!O903,IF('B. Expenditures'!$AC903=Sheet1!$B$4,'B. Expenditures'!AA903,IF($AC903=Sheet1!$B$3,'B. Expenditures'!U903,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I904)*K904, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E904/'A. Revenue'!$C$30), ('B. Expenditures'!$F904/'A. Revenue'!$D$30), ('B. Expenditures'!$G904/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E904/'A. Revenue'!$C$30), ('B. Expenditures'!$F904/'A. Revenue'!$D$30), ('B. Expenditures'!$G904/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E904/'A. Revenue'!$C$30), ('B. Expenditures'!$F904/'A. Revenue'!$D$30), ('B. Expenditures'!$G904/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E904/'A. Revenue'!$C$30), ('B. Expenditures'!$F904/'A. Revenue'!$D$30), ('B. Expenditures'!$G904/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E904/'A. Revenue'!$C$30), ('B. Expenditures'!$F904/'A. Revenue'!$D$30), ('B. Expenditures'!$G904/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC904=Sheet1!$B$2,'B. Expenditures'!K904,IF('B. Expenditures'!$AC904=Sheet1!$B$4,'B. Expenditures'!W904,IF($AC904=Sheet1!$B$3,'B. Expenditures'!Q904,\"\")))","v":""},{"$f":"IF($AC904=Sheet1!$B$2,'B. Expenditures'!L904,IF('B. Expenditures'!$AC904=Sheet1!$B$4,'B. Expenditures'!X904,IF($AC904=Sheet1!$B$3,'B. Expenditures'!R904,\"\")))","v":""},{"$f":"IF($AC904=Sheet1!$B$2,'B. Expenditures'!M904,IF('B. Expenditures'!$AC904=Sheet1!$B$4,'B. Expenditures'!Y904,IF($AC904=Sheet1!$B$3,'B. Expenditures'!S904,\"\")))","v":""},{"$f":"IF($AC904=Sheet1!$B$2,'B. Expenditures'!N904,IF('B. Expenditures'!$AC904=Sheet1!$B$4,'B. Expenditures'!Z904,IF($AC904=Sheet1!$B$3,'B. Expenditures'!T904,\"\")))","v":""},{"$f":"IF($AC904=Sheet1!$B$2,'B. Expenditures'!O904,IF('B. Expenditures'!$AC904=Sheet1!$B$4,'B. Expenditures'!AA904,IF($AC904=Sheet1!$B$3,'B. Expenditures'!U904,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I905)*K905, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E905/'A. Revenue'!$C$30), ('B. Expenditures'!$F905/'A. Revenue'!$D$30), ('B. Expenditures'!$G905/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E905/'A. Revenue'!$C$30), ('B. Expenditures'!$F905/'A. Revenue'!$D$30), ('B. Expenditures'!$G905/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E905/'A. Revenue'!$C$30), ('B. Expenditures'!$F905/'A. Revenue'!$D$30), ('B. Expenditures'!$G905/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E905/'A. Revenue'!$C$30), ('B. Expenditures'!$F905/'A. Revenue'!$D$30), ('B. Expenditures'!$G905/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E905/'A. Revenue'!$C$30), ('B. Expenditures'!$F905/'A. Revenue'!$D$30), ('B. Expenditures'!$G905/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC905=Sheet1!$B$2,'B. Expenditures'!K905,IF('B. Expenditures'!$AC905=Sheet1!$B$4,'B. Expenditures'!W905,IF($AC905=Sheet1!$B$3,'B. Expenditures'!Q905,\"\")))","v":""},{"$f":"IF($AC905=Sheet1!$B$2,'B. Expenditures'!L905,IF('B. Expenditures'!$AC905=Sheet1!$B$4,'B. Expenditures'!X905,IF($AC905=Sheet1!$B$3,'B. Expenditures'!R905,\"\")))","v":""},{"$f":"IF($AC905=Sheet1!$B$2,'B. Expenditures'!M905,IF('B. Expenditures'!$AC905=Sheet1!$B$4,'B. Expenditures'!Y905,IF($AC905=Sheet1!$B$3,'B. Expenditures'!S905,\"\")))","v":""},{"$f":"IF($AC905=Sheet1!$B$2,'B. Expenditures'!N905,IF('B. Expenditures'!$AC905=Sheet1!$B$4,'B. Expenditures'!Z905,IF($AC905=Sheet1!$B$3,'B. Expenditures'!T905,\"\")))","v":""},{"$f":"IF($AC905=Sheet1!$B$2,'B. Expenditures'!O905,IF('B. Expenditures'!$AC905=Sheet1!$B$4,'B. Expenditures'!AA905,IF($AC905=Sheet1!$B$3,'B. Expenditures'!U905,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I906)*K906, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E906/'A. Revenue'!$C$30), ('B. Expenditures'!$F906/'A. Revenue'!$D$30), ('B. Expenditures'!$G906/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E906/'A. Revenue'!$C$30), ('B. Expenditures'!$F906/'A. Revenue'!$D$30), ('B. Expenditures'!$G906/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E906/'A. Revenue'!$C$30), ('B. Expenditures'!$F906/'A. Revenue'!$D$30), ('B. Expenditures'!$G906/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E906/'A. Revenue'!$C$30), ('B. Expenditures'!$F906/'A. Revenue'!$D$30), ('B. Expenditures'!$G906/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E906/'A. Revenue'!$C$30), ('B. Expenditures'!$F906/'A. Revenue'!$D$30), ('B. Expenditures'!$G906/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC906=Sheet1!$B$2,'B. Expenditures'!K906,IF('B. Expenditures'!$AC906=Sheet1!$B$4,'B. Expenditures'!W906,IF($AC906=Sheet1!$B$3,'B. Expenditures'!Q906,\"\")))","v":""},{"$f":"IF($AC906=Sheet1!$B$2,'B. Expenditures'!L906,IF('B. Expenditures'!$AC906=Sheet1!$B$4,'B. Expenditures'!X906,IF($AC906=Sheet1!$B$3,'B. Expenditures'!R906,\"\")))","v":""},{"$f":"IF($AC906=Sheet1!$B$2,'B. Expenditures'!M906,IF('B. Expenditures'!$AC906=Sheet1!$B$4,'B. Expenditures'!Y906,IF($AC906=Sheet1!$B$3,'B. Expenditures'!S906,\"\")))","v":""},{"$f":"IF($AC906=Sheet1!$B$2,'B. Expenditures'!N906,IF('B. Expenditures'!$AC906=Sheet1!$B$4,'B. Expenditures'!Z906,IF($AC906=Sheet1!$B$3,'B. Expenditures'!T906,\"\")))","v":""},{"$f":"IF($AC906=Sheet1!$B$2,'B. Expenditures'!O906,IF('B. Expenditures'!$AC906=Sheet1!$B$4,'B. Expenditures'!AA906,IF($AC906=Sheet1!$B$3,'B. Expenditures'!U906,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I907)*K907, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E907/'A. Revenue'!$C$30), ('B. Expenditures'!$F907/'A. Revenue'!$D$30), ('B. Expenditures'!$G907/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E907/'A. Revenue'!$C$30), ('B. Expenditures'!$F907/'A. Revenue'!$D$30), ('B. Expenditures'!$G907/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E907/'A. Revenue'!$C$30), ('B. Expenditures'!$F907/'A. Revenue'!$D$30), ('B. Expenditures'!$G907/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E907/'A. Revenue'!$C$30), ('B. Expenditures'!$F907/'A. Revenue'!$D$30), ('B. Expenditures'!$G907/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E907/'A. Revenue'!$C$30), ('B. Expenditures'!$F907/'A. Revenue'!$D$30), ('B. Expenditures'!$G907/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC907=Sheet1!$B$2,'B. Expenditures'!K907,IF('B. Expenditures'!$AC907=Sheet1!$B$4,'B. Expenditures'!W907,IF($AC907=Sheet1!$B$3,'B. Expenditures'!Q907,\"\")))","v":""},{"$f":"IF($AC907=Sheet1!$B$2,'B. Expenditures'!L907,IF('B. Expenditures'!$AC907=Sheet1!$B$4,'B. Expenditures'!X907,IF($AC907=Sheet1!$B$3,'B. Expenditures'!R907,\"\")))","v":""},{"$f":"IF($AC907=Sheet1!$B$2,'B. Expenditures'!M907,IF('B. Expenditures'!$AC907=Sheet1!$B$4,'B. Expenditures'!Y907,IF($AC907=Sheet1!$B$3,'B. Expenditures'!S907,\"\")))","v":""},{"$f":"IF($AC907=Sheet1!$B$2,'B. Expenditures'!N907,IF('B. Expenditures'!$AC907=Sheet1!$B$4,'B. Expenditures'!Z907,IF($AC907=Sheet1!$B$3,'B. Expenditures'!T907,\"\")))","v":""},{"$f":"IF($AC907=Sheet1!$B$2,'B. Expenditures'!O907,IF('B. Expenditures'!$AC907=Sheet1!$B$4,'B. Expenditures'!AA907,IF($AC907=Sheet1!$B$3,'B. Expenditures'!U907,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I908)*K908, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E908/'A. Revenue'!$C$30), ('B. Expenditures'!$F908/'A. Revenue'!$D$30), ('B. Expenditures'!$G908/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E908/'A. Revenue'!$C$30), ('B. Expenditures'!$F908/'A. Revenue'!$D$30), ('B. Expenditures'!$G908/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E908/'A. Revenue'!$C$30), ('B. Expenditures'!$F908/'A. Revenue'!$D$30), ('B. Expenditures'!$G908/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E908/'A. Revenue'!$C$30), ('B. Expenditures'!$F908/'A. Revenue'!$D$30), ('B. Expenditures'!$G908/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E908/'A. Revenue'!$C$30), ('B. Expenditures'!$F908/'A. Revenue'!$D$30), ('B. Expenditures'!$G908/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC908=Sheet1!$B$2,'B. Expenditures'!K908,IF('B. Expenditures'!$AC908=Sheet1!$B$4,'B. Expenditures'!W908,IF($AC908=Sheet1!$B$3,'B. Expenditures'!Q908,\"\")))","v":""},{"$f":"IF($AC908=Sheet1!$B$2,'B. Expenditures'!L908,IF('B. Expenditures'!$AC908=Sheet1!$B$4,'B. Expenditures'!X908,IF($AC908=Sheet1!$B$3,'B. Expenditures'!R908,\"\")))","v":""},{"$f":"IF($AC908=Sheet1!$B$2,'B. Expenditures'!M908,IF('B. Expenditures'!$AC908=Sheet1!$B$4,'B. Expenditures'!Y908,IF($AC908=Sheet1!$B$3,'B. Expenditures'!S908,\"\")))","v":""},{"$f":"IF($AC908=Sheet1!$B$2,'B. Expenditures'!N908,IF('B. Expenditures'!$AC908=Sheet1!$B$4,'B. Expenditures'!Z908,IF($AC908=Sheet1!$B$3,'B. Expenditures'!T908,\"\")))","v":""},{"$f":"IF($AC908=Sheet1!$B$2,'B. Expenditures'!O908,IF('B. Expenditures'!$AC908=Sheet1!$B$4,'B. Expenditures'!AA908,IF($AC908=Sheet1!$B$3,'B. Expenditures'!U908,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I909)*K909, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E909/'A. Revenue'!$C$30), ('B. Expenditures'!$F909/'A. Revenue'!$D$30), ('B. Expenditures'!$G909/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E909/'A. Revenue'!$C$30), ('B. Expenditures'!$F909/'A. Revenue'!$D$30), ('B. Expenditures'!$G909/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E909/'A. Revenue'!$C$30), ('B. Expenditures'!$F909/'A. Revenue'!$D$30), ('B. Expenditures'!$G909/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E909/'A. Revenue'!$C$30), ('B. Expenditures'!$F909/'A. Revenue'!$D$30), ('B. Expenditures'!$G909/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E909/'A. Revenue'!$C$30), ('B. Expenditures'!$F909/'A. Revenue'!$D$30), ('B. Expenditures'!$G909/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC909=Sheet1!$B$2,'B. Expenditures'!K909,IF('B. Expenditures'!$AC909=Sheet1!$B$4,'B. Expenditures'!W909,IF($AC909=Sheet1!$B$3,'B. Expenditures'!Q909,\"\")))","v":""},{"$f":"IF($AC909=Sheet1!$B$2,'B. Expenditures'!L909,IF('B. Expenditures'!$AC909=Sheet1!$B$4,'B. Expenditures'!X909,IF($AC909=Sheet1!$B$3,'B. Expenditures'!R909,\"\")))","v":""},{"$f":"IF($AC909=Sheet1!$B$2,'B. Expenditures'!M909,IF('B. Expenditures'!$AC909=Sheet1!$B$4,'B. Expenditures'!Y909,IF($AC909=Sheet1!$B$3,'B. Expenditures'!S909,\"\")))","v":""},{"$f":"IF($AC909=Sheet1!$B$2,'B. Expenditures'!N909,IF('B. Expenditures'!$AC909=Sheet1!$B$4,'B. Expenditures'!Z909,IF($AC909=Sheet1!$B$3,'B. Expenditures'!T909,\"\")))","v":""},{"$f":"IF($AC909=Sheet1!$B$2,'B. Expenditures'!O909,IF('B. Expenditures'!$AC909=Sheet1!$B$4,'B. Expenditures'!AA909,IF($AC909=Sheet1!$B$3,'B. Expenditures'!U909,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I910)*K910, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E910/'A. Revenue'!$C$30), ('B. Expenditures'!$F910/'A. Revenue'!$D$30), ('B. Expenditures'!$G910/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E910/'A. Revenue'!$C$30), ('B. Expenditures'!$F910/'A. Revenue'!$D$30), ('B. Expenditures'!$G910/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E910/'A. Revenue'!$C$30), ('B. Expenditures'!$F910/'A. Revenue'!$D$30), ('B. Expenditures'!$G910/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E910/'A. Revenue'!$C$30), ('B. Expenditures'!$F910/'A. Revenue'!$D$30), ('B. Expenditures'!$G910/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E910/'A. Revenue'!$C$30), ('B. Expenditures'!$F910/'A. Revenue'!$D$30), ('B. Expenditures'!$G910/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC910=Sheet1!$B$2,'B. Expenditures'!K910,IF('B. Expenditures'!$AC910=Sheet1!$B$4,'B. Expenditures'!W910,IF($AC910=Sheet1!$B$3,'B. Expenditures'!Q910,\"\")))","v":""},{"$f":"IF($AC910=Sheet1!$B$2,'B. Expenditures'!L910,IF('B. Expenditures'!$AC910=Sheet1!$B$4,'B. Expenditures'!X910,IF($AC910=Sheet1!$B$3,'B. Expenditures'!R910,\"\")))","v":""},{"$f":"IF($AC910=Sheet1!$B$2,'B. Expenditures'!M910,IF('B. Expenditures'!$AC910=Sheet1!$B$4,'B. Expenditures'!Y910,IF($AC910=Sheet1!$B$3,'B. Expenditures'!S910,\"\")))","v":""},{"$f":"IF($AC910=Sheet1!$B$2,'B. Expenditures'!N910,IF('B. Expenditures'!$AC910=Sheet1!$B$4,'B. Expenditures'!Z910,IF($AC910=Sheet1!$B$3,'B. Expenditures'!T910,\"\")))","v":""},{"$f":"IF($AC910=Sheet1!$B$2,'B. Expenditures'!O910,IF('B. Expenditures'!$AC910=Sheet1!$B$4,'B. Expenditures'!AA910,IF($AC910=Sheet1!$B$3,'B. Expenditures'!U910,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I911)*K911, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E911/'A. Revenue'!$C$30), ('B. Expenditures'!$F911/'A. Revenue'!$D$30), ('B. Expenditures'!$G911/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E911/'A. Revenue'!$C$30), ('B. Expenditures'!$F911/'A. Revenue'!$D$30), ('B. Expenditures'!$G911/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E911/'A. Revenue'!$C$30), ('B. Expenditures'!$F911/'A. Revenue'!$D$30), ('B. Expenditures'!$G911/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E911/'A. Revenue'!$C$30), ('B. Expenditures'!$F911/'A. Revenue'!$D$30), ('B. Expenditures'!$G911/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E911/'A. Revenue'!$C$30), ('B. Expenditures'!$F911/'A. Revenue'!$D$30), ('B. Expenditures'!$G911/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC911=Sheet1!$B$2,'B. Expenditures'!K911,IF('B. Expenditures'!$AC911=Sheet1!$B$4,'B. Expenditures'!W911,IF($AC911=Sheet1!$B$3,'B. Expenditures'!Q911,\"\")))","v":""},{"$f":"IF($AC911=Sheet1!$B$2,'B. Expenditures'!L911,IF('B. Expenditures'!$AC911=Sheet1!$B$4,'B. Expenditures'!X911,IF($AC911=Sheet1!$B$3,'B. Expenditures'!R911,\"\")))","v":""},{"$f":"IF($AC911=Sheet1!$B$2,'B. Expenditures'!M911,IF('B. Expenditures'!$AC911=Sheet1!$B$4,'B. Expenditures'!Y911,IF($AC911=Sheet1!$B$3,'B. Expenditures'!S911,\"\")))","v":""},{"$f":"IF($AC911=Sheet1!$B$2,'B. Expenditures'!N911,IF('B. Expenditures'!$AC911=Sheet1!$B$4,'B. Expenditures'!Z911,IF($AC911=Sheet1!$B$3,'B. Expenditures'!T911,\"\")))","v":""},{"$f":"IF($AC911=Sheet1!$B$2,'B. Expenditures'!O911,IF('B. Expenditures'!$AC911=Sheet1!$B$4,'B. Expenditures'!AA911,IF($AC911=Sheet1!$B$3,'B. Expenditures'!U911,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I912)*K912, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E912/'A. Revenue'!$C$30), ('B. Expenditures'!$F912/'A. Revenue'!$D$30), ('B. Expenditures'!$G912/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E912/'A. Revenue'!$C$30), ('B. Expenditures'!$F912/'A. Revenue'!$D$30), ('B. Expenditures'!$G912/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E912/'A. Revenue'!$C$30), ('B. Expenditures'!$F912/'A. Revenue'!$D$30), ('B. Expenditures'!$G912/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E912/'A. Revenue'!$C$30), ('B. Expenditures'!$F912/'A. Revenue'!$D$30), ('B. Expenditures'!$G912/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E912/'A. Revenue'!$C$30), ('B. Expenditures'!$F912/'A. Revenue'!$D$30), ('B. Expenditures'!$G912/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC912=Sheet1!$B$2,'B. Expenditures'!K912,IF('B. Expenditures'!$AC912=Sheet1!$B$4,'B. Expenditures'!W912,IF($AC912=Sheet1!$B$3,'B. Expenditures'!Q912,\"\")))","v":""},{"$f":"IF($AC912=Sheet1!$B$2,'B. Expenditures'!L912,IF('B. Expenditures'!$AC912=Sheet1!$B$4,'B. Expenditures'!X912,IF($AC912=Sheet1!$B$3,'B. Expenditures'!R912,\"\")))","v":""},{"$f":"IF($AC912=Sheet1!$B$2,'B. Expenditures'!M912,IF('B. Expenditures'!$AC912=Sheet1!$B$4,'B. Expenditures'!Y912,IF($AC912=Sheet1!$B$3,'B. Expenditures'!S912,\"\")))","v":""},{"$f":"IF($AC912=Sheet1!$B$2,'B. Expenditures'!N912,IF('B. Expenditures'!$AC912=Sheet1!$B$4,'B. Expenditures'!Z912,IF($AC912=Sheet1!$B$3,'B. Expenditures'!T912,\"\")))","v":""},{"$f":"IF($AC912=Sheet1!$B$2,'B. Expenditures'!O912,IF('B. Expenditures'!$AC912=Sheet1!$B$4,'B. Expenditures'!AA912,IF($AC912=Sheet1!$B$3,'B. Expenditures'!U912,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I913)*K913, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E913/'A. Revenue'!$C$30), ('B. Expenditures'!$F913/'A. Revenue'!$D$30), ('B. Expenditures'!$G913/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E913/'A. Revenue'!$C$30), ('B. Expenditures'!$F913/'A. Revenue'!$D$30), ('B. Expenditures'!$G913/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E913/'A. Revenue'!$C$30), ('B. Expenditures'!$F913/'A. Revenue'!$D$30), ('B. Expenditures'!$G913/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E913/'A. Revenue'!$C$30), ('B. Expenditures'!$F913/'A. Revenue'!$D$30), ('B. Expenditures'!$G913/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E913/'A. Revenue'!$C$30), ('B. Expenditures'!$F913/'A. Revenue'!$D$30), ('B. Expenditures'!$G913/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC913=Sheet1!$B$2,'B. Expenditures'!K913,IF('B. Expenditures'!$AC913=Sheet1!$B$4,'B. Expenditures'!W913,IF($AC913=Sheet1!$B$3,'B. Expenditures'!Q913,\"\")))","v":""},{"$f":"IF($AC913=Sheet1!$B$2,'B. Expenditures'!L913,IF('B. Expenditures'!$AC913=Sheet1!$B$4,'B. Expenditures'!X913,IF($AC913=Sheet1!$B$3,'B. Expenditures'!R913,\"\")))","v":""},{"$f":"IF($AC913=Sheet1!$B$2,'B. Expenditures'!M913,IF('B. Expenditures'!$AC913=Sheet1!$B$4,'B. Expenditures'!Y913,IF($AC913=Sheet1!$B$3,'B. Expenditures'!S913,\"\")))","v":""},{"$f":"IF($AC913=Sheet1!$B$2,'B. Expenditures'!N913,IF('B. Expenditures'!$AC913=Sheet1!$B$4,'B. Expenditures'!Z913,IF($AC913=Sheet1!$B$3,'B. Expenditures'!T913,\"\")))","v":""},{"$f":"IF($AC913=Sheet1!$B$2,'B. Expenditures'!O913,IF('B. Expenditures'!$AC913=Sheet1!$B$4,'B. Expenditures'!AA913,IF($AC913=Sheet1!$B$3,'B. Expenditures'!U913,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I914)*K914, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E914/'A. Revenue'!$C$30), ('B. Expenditures'!$F914/'A. Revenue'!$D$30), ('B. Expenditures'!$G914/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E914/'A. Revenue'!$C$30), ('B. Expenditures'!$F914/'A. Revenue'!$D$30), ('B. Expenditures'!$G914/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E914/'A. Revenue'!$C$30), ('B. Expenditures'!$F914/'A. Revenue'!$D$30), ('B. Expenditures'!$G914/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E914/'A. Revenue'!$C$30), ('B. Expenditures'!$F914/'A. Revenue'!$D$30), ('B. Expenditures'!$G914/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E914/'A. Revenue'!$C$30), ('B. Expenditures'!$F914/'A. Revenue'!$D$30), ('B. Expenditures'!$G914/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC914=Sheet1!$B$2,'B. Expenditures'!K914,IF('B. Expenditures'!$AC914=Sheet1!$B$4,'B. Expenditures'!W914,IF($AC914=Sheet1!$B$3,'B. Expenditures'!Q914,\"\")))","v":""},{"$f":"IF($AC914=Sheet1!$B$2,'B. Expenditures'!L914,IF('B. Expenditures'!$AC914=Sheet1!$B$4,'B. Expenditures'!X914,IF($AC914=Sheet1!$B$3,'B. Expenditures'!R914,\"\")))","v":""},{"$f":"IF($AC914=Sheet1!$B$2,'B. Expenditures'!M914,IF('B. Expenditures'!$AC914=Sheet1!$B$4,'B. Expenditures'!Y914,IF($AC914=Sheet1!$B$3,'B. Expenditures'!S914,\"\")))","v":""},{"$f":"IF($AC914=Sheet1!$B$2,'B. Expenditures'!N914,IF('B. Expenditures'!$AC914=Sheet1!$B$4,'B. Expenditures'!Z914,IF($AC914=Sheet1!$B$3,'B. Expenditures'!T914,\"\")))","v":""},{"$f":"IF($AC914=Sheet1!$B$2,'B. Expenditures'!O914,IF('B. Expenditures'!$AC914=Sheet1!$B$4,'B. Expenditures'!AA914,IF($AC914=Sheet1!$B$3,'B. Expenditures'!U914,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I915)*K915, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E915/'A. Revenue'!$C$30), ('B. Expenditures'!$F915/'A. Revenue'!$D$30), ('B. Expenditures'!$G915/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E915/'A. Revenue'!$C$30), ('B. Expenditures'!$F915/'A. Revenue'!$D$30), ('B. Expenditures'!$G915/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E915/'A. Revenue'!$C$30), ('B. Expenditures'!$F915/'A. Revenue'!$D$30), ('B. Expenditures'!$G915/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E915/'A. Revenue'!$C$30), ('B. Expenditures'!$F915/'A. Revenue'!$D$30), ('B. Expenditures'!$G915/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E915/'A. Revenue'!$C$30), ('B. Expenditures'!$F915/'A. Revenue'!$D$30), ('B. Expenditures'!$G915/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC915=Sheet1!$B$2,'B. Expenditures'!K915,IF('B. Expenditures'!$AC915=Sheet1!$B$4,'B. Expenditures'!W915,IF($AC915=Sheet1!$B$3,'B. Expenditures'!Q915,\"\")))","v":""},{"$f":"IF($AC915=Sheet1!$B$2,'B. Expenditures'!L915,IF('B. Expenditures'!$AC915=Sheet1!$B$4,'B. Expenditures'!X915,IF($AC915=Sheet1!$B$3,'B. Expenditures'!R915,\"\")))","v":""},{"$f":"IF($AC915=Sheet1!$B$2,'B. Expenditures'!M915,IF('B. Expenditures'!$AC915=Sheet1!$B$4,'B. Expenditures'!Y915,IF($AC915=Sheet1!$B$3,'B. Expenditures'!S915,\"\")))","v":""},{"$f":"IF($AC915=Sheet1!$B$2,'B. Expenditures'!N915,IF('B. Expenditures'!$AC915=Sheet1!$B$4,'B. Expenditures'!Z915,IF($AC915=Sheet1!$B$3,'B. Expenditures'!T915,\"\")))","v":""},{"$f":"IF($AC915=Sheet1!$B$2,'B. Expenditures'!O915,IF('B. Expenditures'!$AC915=Sheet1!$B$4,'B. Expenditures'!AA915,IF($AC915=Sheet1!$B$3,'B. Expenditures'!U915,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I916)*K916, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E916/'A. Revenue'!$C$30), ('B. Expenditures'!$F916/'A. Revenue'!$D$30), ('B. Expenditures'!$G916/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E916/'A. Revenue'!$C$30), ('B. Expenditures'!$F916/'A. Revenue'!$D$30), ('B. Expenditures'!$G916/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E916/'A. Revenue'!$C$30), ('B. Expenditures'!$F916/'A. Revenue'!$D$30), ('B. Expenditures'!$G916/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E916/'A. Revenue'!$C$30), ('B. Expenditures'!$F916/'A. Revenue'!$D$30), ('B. Expenditures'!$G916/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E916/'A. Revenue'!$C$30), ('B. Expenditures'!$F916/'A. Revenue'!$D$30), ('B. Expenditures'!$G916/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC916=Sheet1!$B$2,'B. Expenditures'!K916,IF('B. Expenditures'!$AC916=Sheet1!$B$4,'B. Expenditures'!W916,IF($AC916=Sheet1!$B$3,'B. Expenditures'!Q916,\"\")))","v":""},{"$f":"IF($AC916=Sheet1!$B$2,'B. Expenditures'!L916,IF('B. Expenditures'!$AC916=Sheet1!$B$4,'B. Expenditures'!X916,IF($AC916=Sheet1!$B$3,'B. Expenditures'!R916,\"\")))","v":""},{"$f":"IF($AC916=Sheet1!$B$2,'B. Expenditures'!M916,IF('B. Expenditures'!$AC916=Sheet1!$B$4,'B. Expenditures'!Y916,IF($AC916=Sheet1!$B$3,'B. Expenditures'!S916,\"\")))","v":""},{"$f":"IF($AC916=Sheet1!$B$2,'B. Expenditures'!N916,IF('B. Expenditures'!$AC916=Sheet1!$B$4,'B. Expenditures'!Z916,IF($AC916=Sheet1!$B$3,'B. Expenditures'!T916,\"\")))","v":""},{"$f":"IF($AC916=Sheet1!$B$2,'B. Expenditures'!O916,IF('B. Expenditures'!$AC916=Sheet1!$B$4,'B. Expenditures'!AA916,IF($AC916=Sheet1!$B$3,'B. Expenditures'!U916,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,,-E917,G917), \"\")","v":""},null,"",{"$f":"IFERROR((1+$I917)*K917, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E917/'A. Revenue'!$C$30), ('B. Expenditures'!$F917/'A. Revenue'!$D$30), ('B. Expenditures'!$G917/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E917/'A. Revenue'!$C$30), ('B. Expenditures'!$F917/'A. Revenue'!$D$30), ('B. Expenditures'!$G917/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E917/'A. Revenue'!$C$30), ('B. Expenditures'!$F917/'A. Revenue'!$D$30), ('B. Expenditures'!$G917/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E917/'A. Revenue'!$C$30), ('B. Expenditures'!$F917/'A. Revenue'!$D$30), ('B. Expenditures'!$G917/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E917/'A. Revenue'!$C$30), ('B. Expenditures'!$F917/'A. Revenue'!$D$30), ('B. Expenditures'!$G917/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC917=Sheet1!$B$2,'B. Expenditures'!K917,IF('B. Expenditures'!$AC917=Sheet1!$B$4,'B. Expenditures'!W917,IF($AC917=Sheet1!$B$3,'B. Expenditures'!Q917,\"\")))","v":""},{"$f":"IF($AC917=Sheet1!$B$2,'B. Expenditures'!L917,IF('B. Expenditures'!$AC917=Sheet1!$B$4,'B. Expenditures'!X917,IF($AC917=Sheet1!$B$3,'B. Expenditures'!R917,\"\")))","v":""},{"$f":"IF($AC917=Sheet1!$B$2,'B. Expenditures'!M917,IF('B. Expenditures'!$AC917=Sheet1!$B$4,'B. Expenditures'!Y917,IF($AC917=Sheet1!$B$3,'B. Expenditures'!S917,\"\")))","v":""},{"$f":"IF($AC917=Sheet1!$B$2,'B. Expenditures'!N917,IF('B. Expenditures'!$AC917=Sheet1!$B$4,'B. Expenditures'!Z917,IF($AC917=Sheet1!$B$3,'B. Expenditures'!T917,\"\")))","v":""},{"$f":"IF($AC917=Sheet1!$B$2,'B. Expenditures'!O917,IF('B. Expenditures'!$AC917=Sheet1!$B$4,'B. Expenditures'!AA917,IF($AC917=Sheet1!$B$3,'B. Expenditures'!U917,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I918)*K918, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E918/'A. Revenue'!$C$30), ('B. Expenditures'!$F918/'A. Revenue'!$D$30), ('B. Expenditures'!$G918/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E918/'A. Revenue'!$C$30), ('B. Expenditures'!$F918/'A. Revenue'!$D$30), ('B. Expenditures'!$G918/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E918/'A. Revenue'!$C$30), ('B. Expenditures'!$F918/'A. Revenue'!$D$30), ('B. Expenditures'!$G918/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E918/'A. Revenue'!$C$30), ('B. Expenditures'!$F918/'A. Revenue'!$D$30), ('B. Expenditures'!$G918/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E918/'A. Revenue'!$C$30), ('B. Expenditures'!$F918/'A. Revenue'!$D$30), ('B. Expenditures'!$G918/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC918=Sheet1!$B$2,'B. Expenditures'!K918,IF('B. Expenditures'!$AC918=Sheet1!$B$4,'B. Expenditures'!W918,IF($AC918=Sheet1!$B$3,'B. Expenditures'!Q918,\"\")))","v":""},{"$f":"IF($AC918=Sheet1!$B$2,'B. Expenditures'!L918,IF('B. Expenditures'!$AC918=Sheet1!$B$4,'B. Expenditures'!X918,IF($AC918=Sheet1!$B$3,'B. Expenditures'!R918,\"\")))","v":""},{"$f":"IF($AC918=Sheet1!$B$2,'B. Expenditures'!M918,IF('B. Expenditures'!$AC918=Sheet1!$B$4,'B. Expenditures'!Y918,IF($AC918=Sheet1!$B$3,'B. Expenditures'!S918,\"\")))","v":""},{"$f":"IF($AC918=Sheet1!$B$2,'B. Expenditures'!N918,IF('B. Expenditures'!$AC918=Sheet1!$B$4,'B. Expenditures'!Z918,IF($AC918=Sheet1!$B$3,'B. Expenditures'!T918,\"\")))","v":""},{"$f":"IF($AC918=Sheet1!$B$2,'B. Expenditures'!O918,IF('B. Expenditures'!$AC918=Sheet1!$B$4,'B. Expenditures'!AA918,IF($AC918=Sheet1!$B$3,'B. Expenditures'!U918,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I919)*K919, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E919/'A. Revenue'!$C$30), ('B. Expenditures'!$F919/'A. Revenue'!$D$30), ('B. Expenditures'!$G919/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E919/'A. Revenue'!$C$30), ('B. Expenditures'!$F919/'A. Revenue'!$D$30), ('B. Expenditures'!$G919/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E919/'A. Revenue'!$C$30), ('B. Expenditures'!$F919/'A. Revenue'!$D$30), ('B. Expenditures'!$G919/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E919/'A. Revenue'!$C$30), ('B. Expenditures'!$F919/'A. Revenue'!$D$30), ('B. Expenditures'!$G919/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E919/'A. Revenue'!$C$30), ('B. Expenditures'!$F919/'A. Revenue'!$D$30), ('B. Expenditures'!$G919/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC919=Sheet1!$B$2,'B. Expenditures'!K919,IF('B. Expenditures'!$AC919=Sheet1!$B$4,'B. Expenditures'!W919,IF($AC919=Sheet1!$B$3,'B. Expenditures'!Q919,\"\")))","v":""},{"$f":"IF($AC919=Sheet1!$B$2,'B. Expenditures'!L919,IF('B. Expenditures'!$AC919=Sheet1!$B$4,'B. Expenditures'!X919,IF($AC919=Sheet1!$B$3,'B. Expenditures'!R919,\"\")))","v":""},{"$f":"IF($AC919=Sheet1!$B$2,'B. Expenditures'!M919,IF('B. Expenditures'!$AC919=Sheet1!$B$4,'B. Expenditures'!Y919,IF($AC919=Sheet1!$B$3,'B. Expenditures'!S919,\"\")))","v":""},{"$f":"IF($AC919=Sheet1!$B$2,'B. Expenditures'!N919,IF('B. Expenditures'!$AC919=Sheet1!$B$4,'B. Expenditures'!Z919,IF($AC919=Sheet1!$B$3,'B. Expenditures'!T919,\"\")))","v":""},{"$f":"IF($AC919=Sheet1!$B$2,'B. Expenditures'!O919,IF('B. Expenditures'!$AC919=Sheet1!$B$4,'B. Expenditures'!AA919,IF($AC919=Sheet1!$B$3,'B. Expenditures'!U919,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I920)*K920, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E920/'A. Revenue'!$C$30), ('B. Expenditures'!$F920/'A. Revenue'!$D$30), ('B. Expenditures'!$G920/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E920/'A. Revenue'!$C$30), ('B. Expenditures'!$F920/'A. Revenue'!$D$30), ('B. Expenditures'!$G920/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E920/'A. Revenue'!$C$30), ('B. Expenditures'!$F920/'A. Revenue'!$D$30), ('B. Expenditures'!$G920/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E920/'A. Revenue'!$C$30), ('B. Expenditures'!$F920/'A. Revenue'!$D$30), ('B. Expenditures'!$G920/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E920/'A. Revenue'!$C$30), ('B. Expenditures'!$F920/'A. Revenue'!$D$30), ('B. Expenditures'!$G920/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC920=Sheet1!$B$2,'B. Expenditures'!K920,IF('B. Expenditures'!$AC920=Sheet1!$B$4,'B. Expenditures'!W920,IF($AC920=Sheet1!$B$3,'B. Expenditures'!Q920,\"\")))","v":""},{"$f":"IF($AC920=Sheet1!$B$2,'B. Expenditures'!L920,IF('B. Expenditures'!$AC920=Sheet1!$B$4,'B. Expenditures'!X920,IF($AC920=Sheet1!$B$3,'B. Expenditures'!R920,\"\")))","v":""},{"$f":"IF($AC920=Sheet1!$B$2,'B. Expenditures'!M920,IF('B. Expenditures'!$AC920=Sheet1!$B$4,'B. Expenditures'!Y920,IF($AC920=Sheet1!$B$3,'B. Expenditures'!S920,\"\")))","v":""},{"$f":"IF($AC920=Sheet1!$B$2,'B. Expenditures'!N920,IF('B. Expenditures'!$AC920=Sheet1!$B$4,'B. Expenditures'!Z920,IF($AC920=Sheet1!$B$3,'B. Expenditures'!T920,\"\")))","v":""},{"$f":"IF($AC920=Sheet1!$B$2,'B. Expenditures'!O920,IF('B. Expenditures'!$AC920=Sheet1!$B$4,'B. Expenditures'!AA920,IF($AC920=Sheet1!$B$3,'B. Expenditures'!U920,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I921)*K921, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E921/'A. Revenue'!$C$30), ('B. Expenditures'!$F921/'A. Revenue'!$D$30), ('B. Expenditures'!$G921/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E921/'A. Revenue'!$C$30), ('B. Expenditures'!$F921/'A. Revenue'!$D$30), ('B. Expenditures'!$G921/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E921/'A. Revenue'!$C$30), ('B. Expenditures'!$F921/'A. Revenue'!$D$30), ('B. Expenditures'!$G921/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E921/'A. Revenue'!$C$30), ('B. Expenditures'!$F921/'A. Revenue'!$D$30), ('B. Expenditures'!$G921/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E921/'A. Revenue'!$C$30), ('B. Expenditures'!$F921/'A. Revenue'!$D$30), ('B. Expenditures'!$G921/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC921=Sheet1!$B$2,'B. Expenditures'!K921,IF('B. Expenditures'!$AC921=Sheet1!$B$4,'B. Expenditures'!W921,IF($AC921=Sheet1!$B$3,'B. Expenditures'!Q921,\"\")))","v":""},{"$f":"IF($AC921=Sheet1!$B$2,'B. Expenditures'!L921,IF('B. Expenditures'!$AC921=Sheet1!$B$4,'B. Expenditures'!X921,IF($AC921=Sheet1!$B$3,'B. Expenditures'!R921,\"\")))","v":""},{"$f":"IF($AC921=Sheet1!$B$2,'B. Expenditures'!M921,IF('B. Expenditures'!$AC921=Sheet1!$B$4,'B. Expenditures'!Y921,IF($AC921=Sheet1!$B$3,'B. Expenditures'!S921,\"\")))","v":""},{"$f":"IF($AC921=Sheet1!$B$2,'B. Expenditures'!N921,IF('B. Expenditures'!$AC921=Sheet1!$B$4,'B. Expenditures'!Z921,IF($AC921=Sheet1!$B$3,'B. Expenditures'!T921,\"\")))","v":""},{"$f":"IF($AC921=Sheet1!$B$2,'B. Expenditures'!O921,IF('B. Expenditures'!$AC921=Sheet1!$B$4,'B. Expenditures'!AA921,IF($AC921=Sheet1!$B$3,'B. Expenditures'!U921,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I922)*K922, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E922/'A. Revenue'!$C$30), ('B. Expenditures'!$F922/'A. Revenue'!$D$30), ('B. Expenditures'!$G922/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E922/'A. Revenue'!$C$30), ('B. Expenditures'!$F922/'A. Revenue'!$D$30), ('B. Expenditures'!$G922/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E922/'A. Revenue'!$C$30), ('B. Expenditures'!$F922/'A. Revenue'!$D$30), ('B. Expenditures'!$G922/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E922/'A. Revenue'!$C$30), ('B. Expenditures'!$F922/'A. Revenue'!$D$30), ('B. Expenditures'!$G922/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E922/'A. Revenue'!$C$30), ('B. Expenditures'!$F922/'A. Revenue'!$D$30), ('B. Expenditures'!$G922/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC922=Sheet1!$B$2,'B. Expenditures'!K922,IF('B. Expenditures'!$AC922=Sheet1!$B$4,'B. Expenditures'!W922,IF($AC922=Sheet1!$B$3,'B. Expenditures'!Q922,\"\")))","v":""},{"$f":"IF($AC922=Sheet1!$B$2,'B. Expenditures'!L922,IF('B. Expenditures'!$AC922=Sheet1!$B$4,'B. Expenditures'!X922,IF($AC922=Sheet1!$B$3,'B. Expenditures'!R922,\"\")))","v":""},{"$f":"IF($AC922=Sheet1!$B$2,'B. Expenditures'!M922,IF('B. Expenditures'!$AC922=Sheet1!$B$4,'B. Expenditures'!Y922,IF($AC922=Sheet1!$B$3,'B. Expenditures'!S922,\"\")))","v":""},{"$f":"IF($AC922=Sheet1!$B$2,'B. Expenditures'!N922,IF('B. Expenditures'!$AC922=Sheet1!$B$4,'B. Expenditures'!Z922,IF($AC922=Sheet1!$B$3,'B. Expenditures'!T922,\"\")))","v":""},{"$f":"IF($AC922=Sheet1!$B$2,'B. Expenditures'!O922,IF('B. Expenditures'!$AC922=Sheet1!$B$4,'B. Expenditures'!AA922,IF($AC922=Sheet1!$B$3,'B. Expenditures'!U922,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I923)*K923, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E923/'A. Revenue'!$C$30), ('B. Expenditures'!$F923/'A. Revenue'!$D$30), ('B. Expenditures'!$G923/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E923/'A. Revenue'!$C$30), ('B. Expenditures'!$F923/'A. Revenue'!$D$30), ('B. Expenditures'!$G923/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E923/'A. Revenue'!$C$30), ('B. Expenditures'!$F923/'A. Revenue'!$D$30), ('B. Expenditures'!$G923/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E923/'A. Revenue'!$C$30), ('B. Expenditures'!$F923/'A. Revenue'!$D$30), ('B. Expenditures'!$G923/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E923/'A. Revenue'!$C$30), ('B. Expenditures'!$F923/'A. Revenue'!$D$30), ('B. Expenditures'!$G923/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC923=Sheet1!$B$2,'B. Expenditures'!K923,IF('B. Expenditures'!$AC923=Sheet1!$B$4,'B. Expenditures'!W923,IF($AC923=Sheet1!$B$3,'B. Expenditures'!Q923,\"\")))","v":""},{"$f":"IF($AC923=Sheet1!$B$2,'B. Expenditures'!L923,IF('B. Expenditures'!$AC923=Sheet1!$B$4,'B. Expenditures'!X923,IF($AC923=Sheet1!$B$3,'B. Expenditures'!R923,\"\")))","v":""},{"$f":"IF($AC923=Sheet1!$B$2,'B. Expenditures'!M923,IF('B. Expenditures'!$AC923=Sheet1!$B$4,'B. Expenditures'!Y923,IF($AC923=Sheet1!$B$3,'B. Expenditures'!S923,\"\")))","v":""},{"$f":"IF($AC923=Sheet1!$B$2,'B. Expenditures'!N923,IF('B. Expenditures'!$AC923=Sheet1!$B$4,'B. Expenditures'!Z923,IF($AC923=Sheet1!$B$3,'B. Expenditures'!T923,\"\")))","v":""},{"$f":"IF($AC923=Sheet1!$B$2,'B. Expenditures'!O923,IF('B. Expenditures'!$AC923=Sheet1!$B$4,'B. Expenditures'!AA923,IF($AC923=Sheet1!$B$3,'B. Expenditures'!U923,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I924)*K924, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E924/'A. Revenue'!$C$30), ('B. Expenditures'!$F924/'A. Revenue'!$D$30), ('B. Expenditures'!$G924/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E924/'A. Revenue'!$C$30), ('B. Expenditures'!$F924/'A. Revenue'!$D$30), ('B. Expenditures'!$G924/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E924/'A. Revenue'!$C$30), ('B. Expenditures'!$F924/'A. Revenue'!$D$30), ('B. Expenditures'!$G924/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E924/'A. Revenue'!$C$30), ('B. Expenditures'!$F924/'A. Revenue'!$D$30), ('B. Expenditures'!$G924/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E924/'A. Revenue'!$C$30), ('B. Expenditures'!$F924/'A. Revenue'!$D$30), ('B. Expenditures'!$G924/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC924=Sheet1!$B$2,'B. Expenditures'!K924,IF('B. Expenditures'!$AC924=Sheet1!$B$4,'B. Expenditures'!W924,IF($AC924=Sheet1!$B$3,'B. Expenditures'!Q924,\"\")))","v":""},{"$f":"IF($AC924=Sheet1!$B$2,'B. Expenditures'!L924,IF('B. Expenditures'!$AC924=Sheet1!$B$4,'B. Expenditures'!X924,IF($AC924=Sheet1!$B$3,'B. Expenditures'!R924,\"\")))","v":""},{"$f":"IF($AC924=Sheet1!$B$2,'B. Expenditures'!M924,IF('B. Expenditures'!$AC924=Sheet1!$B$4,'B. Expenditures'!Y924,IF($AC924=Sheet1!$B$3,'B. Expenditures'!S924,\"\")))","v":""},{"$f":"IF($AC924=Sheet1!$B$2,'B. Expenditures'!N924,IF('B. Expenditures'!$AC924=Sheet1!$B$4,'B. Expenditures'!Z924,IF($AC924=Sheet1!$B$3,'B. Expenditures'!T924,\"\")))","v":""},{"$f":"IF($AC924=Sheet1!$B$2,'B. Expenditures'!O924,IF('B. Expenditures'!$AC924=Sheet1!$B$4,'B. Expenditures'!AA924,IF($AC924=Sheet1!$B$3,'B. Expenditures'!U924,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR((1+$I925)*G925, \"\")","v":""},{"$f":"IFERROR((1+$I925)*K925, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E925/'A. Revenue'!$C$30), ('B. Expenditures'!$F925/'A. Revenue'!$D$30), ('B. Expenditures'!$G925/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E925/'A. Revenue'!$C$30), ('B. Expenditures'!$F925/'A. Revenue'!$D$30), ('B. Expenditures'!$G925/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E925/'A. Revenue'!$C$30), ('B. Expenditures'!$F925/'A. Revenue'!$D$30), ('B. Expenditures'!$G925/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E925/'A. Revenue'!$C$30), ('B. Expenditures'!$F925/'A. Revenue'!$D$30), ('B. Expenditures'!$G925/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E925/'A. Revenue'!$C$30), ('B. Expenditures'!$F925/'A. Revenue'!$D$30), ('B. Expenditures'!$G925/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC925=Sheet1!$B$2,'B. Expenditures'!K925,IF('B. Expenditures'!$AC925=Sheet1!$B$4,'B. Expenditures'!W925,IF($AC925=Sheet1!$B$3,'B. Expenditures'!Q925,\"\")))","v":""},{"$f":"IF($AC925=Sheet1!$B$2,'B. Expenditures'!L925,IF('B. Expenditures'!$AC925=Sheet1!$B$4,'B. Expenditures'!X925,IF($AC925=Sheet1!$B$3,'B. Expenditures'!R925,\"\")))","v":""},{"$f":"IF($AC925=Sheet1!$B$2,'B. Expenditures'!M925,IF('B. Expenditures'!$AC925=Sheet1!$B$4,'B. Expenditures'!Y925,IF($AC925=Sheet1!$B$3,'B. Expenditures'!S925,\"\")))","v":""},{"$f":"IF($AC925=Sheet1!$B$2,'B. Expenditures'!N925,IF('B. Expenditures'!$AC925=Sheet1!$B$4,'B. Expenditures'!Z925,IF($AC925=Sheet1!$B$3,'B. Expenditures'!T925,\"\")))","v":""},{"$f":"IF($AC925=Sheet1!$B$2,'B. Expenditures'!O925,IF('B. Expenditures'!$AC925=Sheet1!$B$4,'B. Expenditures'!AA925,IF($AC925=Sheet1!$B$3,'B. Expenditures'!U925,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I926)*K926, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E926/'A. Revenue'!$C$30), ('B. Expenditures'!$F926/'A. Revenue'!$D$30), ('B. Expenditures'!$G926/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E926/'A. Revenue'!$C$30), ('B. Expenditures'!$F926/'A. Revenue'!$D$30), ('B. Expenditures'!$G926/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E926/'A. Revenue'!$C$30), ('B. Expenditures'!$F926/'A. Revenue'!$D$30), ('B. Expenditures'!$G926/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E926/'A. Revenue'!$C$30), ('B. Expenditures'!$F926/'A. Revenue'!$D$30), ('B. Expenditures'!$G926/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E926/'A. Revenue'!$C$30), ('B. Expenditures'!$F926/'A. Revenue'!$D$30), ('B. Expenditures'!$G926/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC926=Sheet1!$B$2,'B. Expenditures'!K926,IF('B. Expenditures'!$AC926=Sheet1!$B$4,'B. Expenditures'!W926,IF($AC926=Sheet1!$B$3,'B. Expenditures'!Q926,\"\")))","v":""},{"$f":"IF($AC926=Sheet1!$B$2,'B. Expenditures'!L926,IF('B. Expenditures'!$AC926=Sheet1!$B$4,'B. Expenditures'!X926,IF($AC926=Sheet1!$B$3,'B. Expenditures'!R926,\"\")))","v":""},{"$f":"IF($AC926=Sheet1!$B$2,'B. Expenditures'!M926,IF('B. Expenditures'!$AC926=Sheet1!$B$4,'B. Expenditures'!Y926,IF($AC926=Sheet1!$B$3,'B. Expenditures'!S926,\"\")))","v":""},{"$f":"IF($AC926=Sheet1!$B$2,'B. Expenditures'!N926,IF('B. Expenditures'!$AC926=Sheet1!$B$4,'B. Expenditures'!Z926,IF($AC926=Sheet1!$B$3,'B. Expenditures'!T926,\"\")))","v":""},{"$f":"IF($AC926=Sheet1!$B$2,'B. Expenditures'!O926,IF('B. Expenditures'!$AC926=Sheet1!$B$4,'B. Expenditures'!AA926,IF($AC926=Sheet1!$B$3,'B. Expenditures'!U926,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I927)*K927, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E927/'A. Revenue'!$C$30), ('B. Expenditures'!$F927/'A. Revenue'!$D$30), ('B. Expenditures'!$G927/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E927/'A. Revenue'!$C$30), ('B. Expenditures'!$F927/'A. Revenue'!$D$30), ('B. Expenditures'!$G927/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E927/'A. Revenue'!$C$30), ('B. Expenditures'!$F927/'A. Revenue'!$D$30), ('B. Expenditures'!$G927/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E927/'A. Revenue'!$C$30), ('B. Expenditures'!$F927/'A. Revenue'!$D$30), ('B. Expenditures'!$G927/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E927/'A. Revenue'!$C$30), ('B. Expenditures'!$F927/'A. Revenue'!$D$30), ('B. Expenditures'!$G927/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC927=Sheet1!$B$2,'B. Expenditures'!K927,IF('B. Expenditures'!$AC927=Sheet1!$B$4,'B. Expenditures'!W927,IF($AC927=Sheet1!$B$3,'B. Expenditures'!Q927,\"\")))","v":""},{"$f":"IF($AC927=Sheet1!$B$2,'B. Expenditures'!L927,IF('B. Expenditures'!$AC927=Sheet1!$B$4,'B. Expenditures'!X927,IF($AC927=Sheet1!$B$3,'B. Expenditures'!R927,\"\")))","v":""},{"$f":"IF($AC927=Sheet1!$B$2,'B. Expenditures'!M927,IF('B. Expenditures'!$AC927=Sheet1!$B$4,'B. Expenditures'!Y927,IF($AC927=Sheet1!$B$3,'B. Expenditures'!S927,\"\")))","v":""},{"$f":"IF($AC927=Sheet1!$B$2,'B. Expenditures'!N927,IF('B. Expenditures'!$AC927=Sheet1!$B$4,'B. Expenditures'!Z927,IF($AC927=Sheet1!$B$3,'B. Expenditures'!T927,\"\")))","v":""},{"$f":"IF($AC927=Sheet1!$B$2,'B. Expenditures'!O927,IF('B. Expenditures'!$AC927=Sheet1!$B$4,'B. Expenditures'!AA927,IF($AC927=Sheet1!$B$3,'B. Expenditures'!U927,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I928)*K928, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E928/'A. Revenue'!$C$30), ('B. Expenditures'!$F928/'A. Revenue'!$D$30), ('B. Expenditures'!$G928/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E928/'A. Revenue'!$C$30), ('B. Expenditures'!$F928/'A. Revenue'!$D$30), ('B. Expenditures'!$G928/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E928/'A. Revenue'!$C$30), ('B. Expenditures'!$F928/'A. Revenue'!$D$30), ('B. Expenditures'!$G928/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E928/'A. Revenue'!$C$30), ('B. Expenditures'!$F928/'A. Revenue'!$D$30), ('B. Expenditures'!$G928/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E928/'A. Revenue'!$C$30), ('B. Expenditures'!$F928/'A. Revenue'!$D$30), ('B. Expenditures'!$G928/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC928=Sheet1!$B$2,'B. Expenditures'!K928,IF('B. Expenditures'!$AC928=Sheet1!$B$4,'B. Expenditures'!W928,IF($AC928=Sheet1!$B$3,'B. Expenditures'!Q928,\"\")))","v":""},{"$f":"IF($AC928=Sheet1!$B$2,'B. Expenditures'!L928,IF('B. Expenditures'!$AC928=Sheet1!$B$4,'B. Expenditures'!X928,IF($AC928=Sheet1!$B$3,'B. Expenditures'!R928,\"\")))","v":""},{"$f":"IF($AC928=Sheet1!$B$2,'B. Expenditures'!M928,IF('B. Expenditures'!$AC928=Sheet1!$B$4,'B. Expenditures'!Y928,IF($AC928=Sheet1!$B$3,'B. Expenditures'!S928,\"\")))","v":""},{"$f":"IF($AC928=Sheet1!$B$2,'B. Expenditures'!N928,IF('B. Expenditures'!$AC928=Sheet1!$B$4,'B. Expenditures'!Z928,IF($AC928=Sheet1!$B$3,'B. Expenditures'!T928,\"\")))","v":""},{"$f":"IF($AC928=Sheet1!$B$2,'B. Expenditures'!O928,IF('B. Expenditures'!$AC928=Sheet1!$B$4,'B. Expenditures'!AA928,IF($AC928=Sheet1!$B$3,'B. Expenditures'!U928,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I929)*K929, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E929/'A. Revenue'!$C$30), ('B. Expenditures'!$F929/'A. Revenue'!$D$30), ('B. Expenditures'!$G929/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E929/'A. Revenue'!$C$30), ('B. Expenditures'!$F929/'A. Revenue'!$D$30), ('B. Expenditures'!$G929/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E929/'A. Revenue'!$C$30), ('B. Expenditures'!$F929/'A. Revenue'!$D$30), ('B. Expenditures'!$G929/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E929/'A. Revenue'!$C$30), ('B. Expenditures'!$F929/'A. Revenue'!$D$30), ('B. Expenditures'!$G929/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E929/'A. Revenue'!$C$30), ('B. Expenditures'!$F929/'A. Revenue'!$D$30), ('B. Expenditures'!$G929/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC929=Sheet1!$B$2,'B. Expenditures'!K929,IF('B. Expenditures'!$AC929=Sheet1!$B$4,'B. Expenditures'!W929,IF($AC929=Sheet1!$B$3,'B. Expenditures'!Q929,\"\")))","v":""},{"$f":"IF($AC929=Sheet1!$B$2,'B. Expenditures'!L929,IF('B. Expenditures'!$AC929=Sheet1!$B$4,'B. Expenditures'!X929,IF($AC929=Sheet1!$B$3,'B. Expenditures'!R929,\"\")))","v":""},{"$f":"IF($AC929=Sheet1!$B$2,'B. Expenditures'!M929,IF('B. Expenditures'!$AC929=Sheet1!$B$4,'B. Expenditures'!Y929,IF($AC929=Sheet1!$B$3,'B. Expenditures'!S929,\"\")))","v":""},{"$f":"IF($AC929=Sheet1!$B$2,'B. Expenditures'!N929,IF('B. Expenditures'!$AC929=Sheet1!$B$4,'B. Expenditures'!Z929,IF($AC929=Sheet1!$B$3,'B. Expenditures'!T929,\"\")))","v":""},{"$f":"IF($AC929=Sheet1!$B$2,'B. Expenditures'!O929,IF('B. Expenditures'!$AC929=Sheet1!$B$4,'B. Expenditures'!AA929,IF($AC929=Sheet1!$B$3,'B. Expenditures'!U929,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I930)*K930, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E930/'A. Revenue'!$C$30), ('B. Expenditures'!$F930/'A. Revenue'!$D$30), ('B. Expenditures'!$G930/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E930/'A. Revenue'!$C$30), ('B. Expenditures'!$F930/'A. Revenue'!$D$30), ('B. Expenditures'!$G930/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E930/'A. Revenue'!$C$30), ('B. Expenditures'!$F930/'A. Revenue'!$D$30), ('B. Expenditures'!$G930/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E930/'A. Revenue'!$C$30), ('B. Expenditures'!$F930/'A. Revenue'!$D$30), ('B. Expenditures'!$G930/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E930/'A. Revenue'!$C$30), ('B. Expenditures'!$F930/'A. Revenue'!$D$30), ('B. Expenditures'!$G930/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC930=Sheet1!$B$2,'B. Expenditures'!K930,IF('B. Expenditures'!$AC930=Sheet1!$B$4,'B. Expenditures'!W930,IF($AC930=Sheet1!$B$3,'B. Expenditures'!Q930,\"\")))","v":""},{"$f":"IF($AC930=Sheet1!$B$2,'B. Expenditures'!L930,IF('B. Expenditures'!$AC930=Sheet1!$B$4,'B. Expenditures'!X930,IF($AC930=Sheet1!$B$3,'B. Expenditures'!R930,\"\")))","v":""},{"$f":"IF($AC930=Sheet1!$B$2,'B. Expenditures'!M930,IF('B. Expenditures'!$AC930=Sheet1!$B$4,'B. Expenditures'!Y930,IF($AC930=Sheet1!$B$3,'B. Expenditures'!S930,\"\")))","v":""},{"$f":"IF($AC930=Sheet1!$B$2,'B. Expenditures'!N930,IF('B. Expenditures'!$AC930=Sheet1!$B$4,'B. Expenditures'!Z930,IF($AC930=Sheet1!$B$3,'B. Expenditures'!T930,\"\")))","v":""},{"$f":"IF($AC930=Sheet1!$B$2,'B. Expenditures'!O930,IF('B. Expenditures'!$AC930=Sheet1!$B$4,'B. Expenditures'!AA930,IF($AC930=Sheet1!$B$3,'B. Expenditures'!U930,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I931)*K931, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E931/'A. Revenue'!$C$30), ('B. Expenditures'!$F931/'A. Revenue'!$D$30), ('B. Expenditures'!$G931/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E931/'A. Revenue'!$C$30), ('B. Expenditures'!$F931/'A. Revenue'!$D$30), ('B. Expenditures'!$G931/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E931/'A. Revenue'!$C$30), ('B. Expenditures'!$F931/'A. Revenue'!$D$30), ('B. Expenditures'!$G931/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E931/'A. Revenue'!$C$30), ('B. Expenditures'!$F931/'A. Revenue'!$D$30), ('B. Expenditures'!$G931/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E931/'A. Revenue'!$C$30), ('B. Expenditures'!$F931/'A. Revenue'!$D$30), ('B. Expenditures'!$G931/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC931=Sheet1!$B$2,'B. Expenditures'!K931,IF('B. Expenditures'!$AC931=Sheet1!$B$4,'B. Expenditures'!W931,IF($AC931=Sheet1!$B$3,'B. Expenditures'!Q931,\"\")))","v":""},{"$f":"IF($AC931=Sheet1!$B$2,'B. Expenditures'!L931,IF('B. Expenditures'!$AC931=Sheet1!$B$4,'B. Expenditures'!X931,IF($AC931=Sheet1!$B$3,'B. Expenditures'!R931,\"\")))","v":""},{"$f":"IF($AC931=Sheet1!$B$2,'B. Expenditures'!M931,IF('B. Expenditures'!$AC931=Sheet1!$B$4,'B. Expenditures'!Y931,IF($AC931=Sheet1!$B$3,'B. Expenditures'!S931,\"\")))","v":""},{"$f":"IF($AC931=Sheet1!$B$2,'B. Expenditures'!N931,IF('B. Expenditures'!$AC931=Sheet1!$B$4,'B. Expenditures'!Z931,IF($AC931=Sheet1!$B$3,'B. Expenditures'!T931,\"\")))","v":""},{"$f":"IF($AC931=Sheet1!$B$2,'B. Expenditures'!O931,IF('B. Expenditures'!$AC931=Sheet1!$B$4,'B. Expenditures'!AA931,IF($AC931=Sheet1!$B$3,'B. Expenditures'!U931,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I932)*K932, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E932/'A. Revenue'!$C$30), ('B. Expenditures'!$F932/'A. Revenue'!$D$30), ('B. Expenditures'!$G932/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E932/'A. Revenue'!$C$30), ('B. Expenditures'!$F932/'A. Revenue'!$D$30), ('B. Expenditures'!$G932/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E932/'A. Revenue'!$C$30), ('B. Expenditures'!$F932/'A. Revenue'!$D$30), ('B. Expenditures'!$G932/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E932/'A. Revenue'!$C$30), ('B. Expenditures'!$F932/'A. Revenue'!$D$30), ('B. Expenditures'!$G932/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E932/'A. Revenue'!$C$30), ('B. Expenditures'!$F932/'A. Revenue'!$D$30), ('B. Expenditures'!$G932/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC932=Sheet1!$B$2,'B. Expenditures'!K932,IF('B. Expenditures'!$AC932=Sheet1!$B$4,'B. Expenditures'!W932,IF($AC932=Sheet1!$B$3,'B. Expenditures'!Q932,\"\")))","v":""},{"$f":"IF($AC932=Sheet1!$B$2,'B. Expenditures'!L932,IF('B. Expenditures'!$AC932=Sheet1!$B$4,'B. Expenditures'!X932,IF($AC932=Sheet1!$B$3,'B. Expenditures'!R932,\"\")))","v":""},{"$f":"IF($AC932=Sheet1!$B$2,'B. Expenditures'!M932,IF('B. Expenditures'!$AC932=Sheet1!$B$4,'B. Expenditures'!Y932,IF($AC932=Sheet1!$B$3,'B. Expenditures'!S932,\"\")))","v":""},{"$f":"IF($AC932=Sheet1!$B$2,'B. Expenditures'!N932,IF('B. Expenditures'!$AC932=Sheet1!$B$4,'B. Expenditures'!Z932,IF($AC932=Sheet1!$B$3,'B. Expenditures'!T932,\"\")))","v":""},{"$f":"IF($AC932=Sheet1!$B$2,'B. Expenditures'!O932,IF('B. Expenditures'!$AC932=Sheet1!$B$4,'B. Expenditures'!AA932,IF($AC932=Sheet1!$B$3,'B. Expenditures'!U932,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I933)*K933, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E933/'A. Revenue'!$C$30), ('B. Expenditures'!$F933/'A. Revenue'!$D$30), ('B. Expenditures'!$G933/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E933/'A. Revenue'!$C$30), ('B. Expenditures'!$F933/'A. Revenue'!$D$30), ('B. Expenditures'!$G933/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E933/'A. Revenue'!$C$30), ('B. Expenditures'!$F933/'A. Revenue'!$D$30), ('B. Expenditures'!$G933/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E933/'A. Revenue'!$C$30), ('B. Expenditures'!$F933/'A. Revenue'!$D$30), ('B. Expenditures'!$G933/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E933/'A. Revenue'!$C$30), ('B. Expenditures'!$F933/'A. Revenue'!$D$30), ('B. Expenditures'!$G933/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC933=Sheet1!$B$2,'B. Expenditures'!K933,IF('B. Expenditures'!$AC933=Sheet1!$B$4,'B. Expenditures'!W933,IF($AC933=Sheet1!$B$3,'B. Expenditures'!Q933,\"\")))","v":""},{"$f":"IF($AC933=Sheet1!$B$2,'B. Expenditures'!L933,IF('B. Expenditures'!$AC933=Sheet1!$B$4,'B. Expenditures'!X933,IF($AC933=Sheet1!$B$3,'B. Expenditures'!R933,\"\")))","v":""},{"$f":"IF($AC933=Sheet1!$B$2,'B. Expenditures'!M933,IF('B. Expenditures'!$AC933=Sheet1!$B$4,'B. Expenditures'!Y933,IF($AC933=Sheet1!$B$3,'B. Expenditures'!S933,\"\")))","v":""},{"$f":"IF($AC933=Sheet1!$B$2,'B. Expenditures'!N933,IF('B. Expenditures'!$AC933=Sheet1!$B$4,'B. Expenditures'!Z933,IF($AC933=Sheet1!$B$3,'B. Expenditures'!T933,\"\")))","v":""},{"$f":"IF($AC933=Sheet1!$B$2,'B. Expenditures'!O933,IF('B. Expenditures'!$AC933=Sheet1!$B$4,'B. Expenditures'!AA933,IF($AC933=Sheet1!$B$3,'B. Expenditures'!U933,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I934)*K934, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E934/'A. Revenue'!$C$30), ('B. Expenditures'!$F934/'A. Revenue'!$D$30), ('B. Expenditures'!$G934/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E934/'A. Revenue'!$C$30), ('B. Expenditures'!$F934/'A. Revenue'!$D$30), ('B. Expenditures'!$G934/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E934/'A. Revenue'!$C$30), ('B. Expenditures'!$F934/'A. Revenue'!$D$30), ('B. Expenditures'!$G934/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E934/'A. Revenue'!$C$30), ('B. Expenditures'!$F934/'A. Revenue'!$D$30), ('B. Expenditures'!$G934/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E934/'A. Revenue'!$C$30), ('B. Expenditures'!$F934/'A. Revenue'!$D$30), ('B. Expenditures'!$G934/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC934=Sheet1!$B$2,'B. Expenditures'!K934,IF('B. Expenditures'!$AC934=Sheet1!$B$4,'B. Expenditures'!W934,IF($AC934=Sheet1!$B$3,'B. Expenditures'!Q934,\"\")))","v":""},{"$f":"IF($AC934=Sheet1!$B$2,'B. Expenditures'!L934,IF('B. Expenditures'!$AC934=Sheet1!$B$4,'B. Expenditures'!X934,IF($AC934=Sheet1!$B$3,'B. Expenditures'!R934,\"\")))","v":""},{"$f":"IF($AC934=Sheet1!$B$2,'B. Expenditures'!M934,IF('B. Expenditures'!$AC934=Sheet1!$B$4,'B. Expenditures'!Y934,IF($AC934=Sheet1!$B$3,'B. Expenditures'!S934,\"\")))","v":""},{"$f":"IF($AC934=Sheet1!$B$2,'B. Expenditures'!N934,IF('B. Expenditures'!$AC934=Sheet1!$B$4,'B. Expenditures'!Z934,IF($AC934=Sheet1!$B$3,'B. Expenditures'!T934,\"\")))","v":""},{"$f":"IF($AC934=Sheet1!$B$2,'B. Expenditures'!O934,IF('B. Expenditures'!$AC934=Sheet1!$B$4,'B. Expenditures'!AA934,IF($AC934=Sheet1!$B$3,'B. Expenditures'!U934,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I935)*K935, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E935/'A. Revenue'!$C$30), ('B. Expenditures'!$F935/'A. Revenue'!$D$30), ('B. Expenditures'!$G935/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E935/'A. Revenue'!$C$30), ('B. Expenditures'!$F935/'A. Revenue'!$D$30), ('B. Expenditures'!$G935/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E935/'A. Revenue'!$C$30), ('B. Expenditures'!$F935/'A. Revenue'!$D$30), ('B. Expenditures'!$G935/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E935/'A. Revenue'!$C$30), ('B. Expenditures'!$F935/'A. Revenue'!$D$30), ('B. Expenditures'!$G935/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E935/'A. Revenue'!$C$30), ('B. Expenditures'!$F935/'A. Revenue'!$D$30), ('B. Expenditures'!$G935/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC935=Sheet1!$B$2,'B. Expenditures'!K935,IF('B. Expenditures'!$AC935=Sheet1!$B$4,'B. Expenditures'!W935,IF($AC935=Sheet1!$B$3,'B. Expenditures'!Q935,\"\")))","v":""},{"$f":"IF($AC935=Sheet1!$B$2,'B. Expenditures'!L935,IF('B. Expenditures'!$AC935=Sheet1!$B$4,'B. Expenditures'!X935,IF($AC935=Sheet1!$B$3,'B. Expenditures'!R935,\"\")))","v":""},{"$f":"IF($AC935=Sheet1!$B$2,'B. Expenditures'!M935,IF('B. Expenditures'!$AC935=Sheet1!$B$4,'B. Expenditures'!Y935,IF($AC935=Sheet1!$B$3,'B. Expenditures'!S935,\"\")))","v":""},{"$f":"IF($AC935=Sheet1!$B$2,'B. Expenditures'!N935,IF('B. Expenditures'!$AC935=Sheet1!$B$4,'B. Expenditures'!Z935,IF($AC935=Sheet1!$B$3,'B. Expenditures'!T935,\"\")))","v":""},{"$f":"IF($AC935=Sheet1!$B$2,'B. Expenditures'!O935,IF('B. Expenditures'!$AC935=Sheet1!$B$4,'B. Expenditures'!AA935,IF($AC935=Sheet1!$B$3,'B. Expenditures'!U935,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I936)*K936, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E936/'A. Revenue'!$C$30), ('B. Expenditures'!$F936/'A. Revenue'!$D$30), ('B. Expenditures'!$G936/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E936/'A. Revenue'!$C$30), ('B. Expenditures'!$F936/'A. Revenue'!$D$30), ('B. Expenditures'!$G936/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E936/'A. Revenue'!$C$30), ('B. Expenditures'!$F936/'A. Revenue'!$D$30), ('B. Expenditures'!$G936/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E936/'A. Revenue'!$C$30), ('B. Expenditures'!$F936/'A. Revenue'!$D$30), ('B. Expenditures'!$G936/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E936/'A. Revenue'!$C$30), ('B. Expenditures'!$F936/'A. Revenue'!$D$30), ('B. Expenditures'!$G936/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC936=Sheet1!$B$2,'B. Expenditures'!K936,IF('B. Expenditures'!$AC936=Sheet1!$B$4,'B. Expenditures'!W936,IF($AC936=Sheet1!$B$3,'B. Expenditures'!Q936,\"\")))","v":""},{"$f":"IF($AC936=Sheet1!$B$2,'B. Expenditures'!L936,IF('B. Expenditures'!$AC936=Sheet1!$B$4,'B. Expenditures'!X936,IF($AC936=Sheet1!$B$3,'B. Expenditures'!R936,\"\")))","v":""},{"$f":"IF($AC936=Sheet1!$B$2,'B. Expenditures'!M936,IF('B. Expenditures'!$AC936=Sheet1!$B$4,'B. Expenditures'!Y936,IF($AC936=Sheet1!$B$3,'B. Expenditures'!S936,\"\")))","v":""},{"$f":"IF($AC936=Sheet1!$B$2,'B. Expenditures'!N936,IF('B. Expenditures'!$AC936=Sheet1!$B$4,'B. Expenditures'!Z936,IF($AC936=Sheet1!$B$3,'B. Expenditures'!T936,\"\")))","v":""},{"$f":"IF($AC936=Sheet1!$B$2,'B. Expenditures'!O936,IF('B. Expenditures'!$AC936=Sheet1!$B$4,'B. Expenditures'!AA936,IF($AC936=Sheet1!$B$3,'B. Expenditures'!U936,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I937)*K937, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E937/'A. Revenue'!$C$30), ('B. Expenditures'!$F937/'A. Revenue'!$D$30), ('B. Expenditures'!$G937/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E937/'A. Revenue'!$C$30), ('B. Expenditures'!$F937/'A. Revenue'!$D$30), ('B. Expenditures'!$G937/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E937/'A. Revenue'!$C$30), ('B. Expenditures'!$F937/'A. Revenue'!$D$30), ('B. Expenditures'!$G937/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E937/'A. Revenue'!$C$30), ('B. Expenditures'!$F937/'A. Revenue'!$D$30), ('B. Expenditures'!$G937/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E937/'A. Revenue'!$C$30), ('B. Expenditures'!$F937/'A. Revenue'!$D$30), ('B. Expenditures'!$G937/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC937=Sheet1!$B$2,'B. Expenditures'!K937,IF('B. Expenditures'!$AC937=Sheet1!$B$4,'B. Expenditures'!W937,IF($AC937=Sheet1!$B$3,'B. Expenditures'!Q937,\"\")))","v":""},{"$f":"IF($AC937=Sheet1!$B$2,'B. Expenditures'!L937,IF('B. Expenditures'!$AC937=Sheet1!$B$4,'B. Expenditures'!X937,IF($AC937=Sheet1!$B$3,'B. Expenditures'!R937,\"\")))","v":""},{"$f":"IF($AC937=Sheet1!$B$2,'B. Expenditures'!M937,IF('B. Expenditures'!$AC937=Sheet1!$B$4,'B. Expenditures'!Y937,IF($AC937=Sheet1!$B$3,'B. Expenditures'!S937,\"\")))","v":""},{"$f":"IF($AC937=Sheet1!$B$2,'B. Expenditures'!N937,IF('B. Expenditures'!$AC937=Sheet1!$B$4,'B. Expenditures'!Z937,IF($AC937=Sheet1!$B$3,'B. Expenditures'!T937,\"\")))","v":""},{"$f":"IF($AC937=Sheet1!$B$2,'B. Expenditures'!O937,IF('B. Expenditures'!$AC937=Sheet1!$B$4,'B. Expenditures'!AA937,IF($AC937=Sheet1!$B$3,'B. Expenditures'!U937,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I938)*K938, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E938/'A. Revenue'!$C$30), ('B. Expenditures'!$F938/'A. Revenue'!$D$30), ('B. Expenditures'!$G938/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E938/'A. Revenue'!$C$30), ('B. Expenditures'!$F938/'A. Revenue'!$D$30), ('B. Expenditures'!$G938/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E938/'A. Revenue'!$C$30), ('B. Expenditures'!$F938/'A. Revenue'!$D$30), ('B. Expenditures'!$G938/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E938/'A. Revenue'!$C$30), ('B. Expenditures'!$F938/'A. Revenue'!$D$30), ('B. Expenditures'!$G938/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E938/'A. Revenue'!$C$30), ('B. Expenditures'!$F938/'A. Revenue'!$D$30), ('B. Expenditures'!$G938/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC938=Sheet1!$B$2,'B. Expenditures'!K938,IF('B. Expenditures'!$AC938=Sheet1!$B$4,'B. Expenditures'!W938,IF($AC938=Sheet1!$B$3,'B. Expenditures'!Q938,\"\")))","v":""},{"$f":"IF($AC938=Sheet1!$B$2,'B. Expenditures'!L938,IF('B. Expenditures'!$AC938=Sheet1!$B$4,'B. Expenditures'!X938,IF($AC938=Sheet1!$B$3,'B. Expenditures'!R938,\"\")))","v":""},{"$f":"IF($AC938=Sheet1!$B$2,'B. Expenditures'!M938,IF('B. Expenditures'!$AC938=Sheet1!$B$4,'B. Expenditures'!Y938,IF($AC938=Sheet1!$B$3,'B. Expenditures'!S938,\"\")))","v":""},{"$f":"IF($AC938=Sheet1!$B$2,'B. Expenditures'!N938,IF('B. Expenditures'!$AC938=Sheet1!$B$4,'B. Expenditures'!Z938,IF($AC938=Sheet1!$B$3,'B. Expenditures'!T938,\"\")))","v":""},{"$f":"IF($AC938=Sheet1!$B$2,'B. Expenditures'!O938,IF('B. Expenditures'!$AC938=Sheet1!$B$4,'B. Expenditures'!AA938,IF($AC938=Sheet1!$B$3,'B. Expenditures'!U938,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I939)*K939, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E939/'A. Revenue'!$C$30), ('B. Expenditures'!$F939/'A. Revenue'!$D$30), ('B. Expenditures'!$G939/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E939/'A. Revenue'!$C$30), ('B. Expenditures'!$F939/'A. Revenue'!$D$30), ('B. Expenditures'!$G939/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E939/'A. Revenue'!$C$30), ('B. Expenditures'!$F939/'A. Revenue'!$D$30), ('B. Expenditures'!$G939/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E939/'A. Revenue'!$C$30), ('B. Expenditures'!$F939/'A. Revenue'!$D$30), ('B. Expenditures'!$G939/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E939/'A. Revenue'!$C$30), ('B. Expenditures'!$F939/'A. Revenue'!$D$30), ('B. Expenditures'!$G939/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC939=Sheet1!$B$2,'B. Expenditures'!K939,IF('B. Expenditures'!$AC939=Sheet1!$B$4,'B. Expenditures'!W939,IF($AC939=Sheet1!$B$3,'B. Expenditures'!Q939,\"\")))","v":""},{"$f":"IF($AC939=Sheet1!$B$2,'B. Expenditures'!L939,IF('B. Expenditures'!$AC939=Sheet1!$B$4,'B. Expenditures'!X939,IF($AC939=Sheet1!$B$3,'B. Expenditures'!R939,\"\")))","v":""},{"$f":"IF($AC939=Sheet1!$B$2,'B. Expenditures'!M939,IF('B. Expenditures'!$AC939=Sheet1!$B$4,'B. Expenditures'!Y939,IF($AC939=Sheet1!$B$3,'B. Expenditures'!S939,\"\")))","v":""},{"$f":"IF($AC939=Sheet1!$B$2,'B. Expenditures'!N939,IF('B. Expenditures'!$AC939=Sheet1!$B$4,'B. Expenditures'!Z939,IF($AC939=Sheet1!$B$3,'B. Expenditures'!T939,\"\")))","v":""},{"$f":"IF($AC939=Sheet1!$B$2,'B. Expenditures'!O939,IF('B. Expenditures'!$AC939=Sheet1!$B$4,'B. Expenditures'!AA939,IF($AC939=Sheet1!$B$3,'B. Expenditures'!U939,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I940)*K940, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E940/'A. Revenue'!$C$30), ('B. Expenditures'!$F940/'A. Revenue'!$D$30), ('B. Expenditures'!$G940/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E940/'A. Revenue'!$C$30), ('B. Expenditures'!$F940/'A. Revenue'!$D$30), ('B. Expenditures'!$G940/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E940/'A. Revenue'!$C$30), ('B. Expenditures'!$F940/'A. Revenue'!$D$30), ('B. Expenditures'!$G940/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E940/'A. Revenue'!$C$30), ('B. Expenditures'!$F940/'A. Revenue'!$D$30), ('B. Expenditures'!$G940/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E940/'A. Revenue'!$C$30), ('B. Expenditures'!$F940/'A. Revenue'!$D$30), ('B. Expenditures'!$G940/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC940=Sheet1!$B$2,'B. Expenditures'!K940,IF('B. Expenditures'!$AC940=Sheet1!$B$4,'B. Expenditures'!W940,IF($AC940=Sheet1!$B$3,'B. Expenditures'!Q940,\"\")))","v":""},{"$f":"IF($AC940=Sheet1!$B$2,'B. Expenditures'!L940,IF('B. Expenditures'!$AC940=Sheet1!$B$4,'B. Expenditures'!X940,IF($AC940=Sheet1!$B$3,'B. Expenditures'!R940,\"\")))","v":""},{"$f":"IF($AC940=Sheet1!$B$2,'B. Expenditures'!M940,IF('B. Expenditures'!$AC940=Sheet1!$B$4,'B. Expenditures'!Y940,IF($AC940=Sheet1!$B$3,'B. Expenditures'!S940,\"\")))","v":""},{"$f":"IF($AC940=Sheet1!$B$2,'B. Expenditures'!N940,IF('B. Expenditures'!$AC940=Sheet1!$B$4,'B. Expenditures'!Z940,IF($AC940=Sheet1!$B$3,'B. Expenditures'!T940,\"\")))","v":""},{"$f":"IF($AC940=Sheet1!$B$2,'B. Expenditures'!O940,IF('B. Expenditures'!$AC940=Sheet1!$B$4,'B. Expenditures'!AA940,IF($AC940=Sheet1!$B$3,'B. Expenditures'!U940,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I941)*K941, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E941/'A. Revenue'!$C$30), ('B. Expenditures'!$F941/'A. Revenue'!$D$30), ('B. Expenditures'!$G941/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E941/'A. Revenue'!$C$30), ('B. Expenditures'!$F941/'A. Revenue'!$D$30), ('B. Expenditures'!$G941/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E941/'A. Revenue'!$C$30), ('B. Expenditures'!$F941/'A. Revenue'!$D$30), ('B. Expenditures'!$G941/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E941/'A. Revenue'!$C$30), ('B. Expenditures'!$F941/'A. Revenue'!$D$30), ('B. Expenditures'!$G941/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E941/'A. Revenue'!$C$30), ('B. Expenditures'!$F941/'A. Revenue'!$D$30), ('B. Expenditures'!$G941/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC941=Sheet1!$B$2,'B. Expenditures'!K941,IF('B. Expenditures'!$AC941=Sheet1!$B$4,'B. Expenditures'!W941,IF($AC941=Sheet1!$B$3,'B. Expenditures'!Q941,\"\")))","v":""},{"$f":"IF($AC941=Sheet1!$B$2,'B. Expenditures'!L941,IF('B. Expenditures'!$AC941=Sheet1!$B$4,'B. Expenditures'!X941,IF($AC941=Sheet1!$B$3,'B. Expenditures'!R941,\"\")))","v":""},{"$f":"IF($AC941=Sheet1!$B$2,'B. Expenditures'!M941,IF('B. Expenditures'!$AC941=Sheet1!$B$4,'B. Expenditures'!Y941,IF($AC941=Sheet1!$B$3,'B. Expenditures'!S941,\"\")))","v":""},{"$f":"IF($AC941=Sheet1!$B$2,'B. Expenditures'!N941,IF('B. Expenditures'!$AC941=Sheet1!$B$4,'B. Expenditures'!Z941,IF($AC941=Sheet1!$B$3,'B. Expenditures'!T941,\"\")))","v":""},{"$f":"IF($AC941=Sheet1!$B$2,'B. Expenditures'!O941,IF('B. Expenditures'!$AC941=Sheet1!$B$4,'B. Expenditures'!AA941,IF($AC941=Sheet1!$B$3,'B. Expenditures'!U941,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I942)*K942, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E942/'A. Revenue'!$C$30), ('B. Expenditures'!$F942/'A. Revenue'!$D$30), ('B. Expenditures'!$G942/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E942/'A. Revenue'!$C$30), ('B. Expenditures'!$F942/'A. Revenue'!$D$30), ('B. Expenditures'!$G942/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E942/'A. Revenue'!$C$30), ('B. Expenditures'!$F942/'A. Revenue'!$D$30), ('B. Expenditures'!$G942/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E942/'A. Revenue'!$C$30), ('B. Expenditures'!$F942/'A. Revenue'!$D$30), ('B. Expenditures'!$G942/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E942/'A. Revenue'!$C$30), ('B. Expenditures'!$F942/'A. Revenue'!$D$30), ('B. Expenditures'!$G942/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC942=Sheet1!$B$2,'B. Expenditures'!K942,IF('B. Expenditures'!$AC942=Sheet1!$B$4,'B. Expenditures'!W942,IF($AC942=Sheet1!$B$3,'B. Expenditures'!Q942,\"\")))","v":""},{"$f":"IF($AC942=Sheet1!$B$2,'B. Expenditures'!L942,IF('B. Expenditures'!$AC942=Sheet1!$B$4,'B. Expenditures'!X942,IF($AC942=Sheet1!$B$3,'B. Expenditures'!R942,\"\")))","v":""},{"$f":"IF($AC942=Sheet1!$B$2,'B. Expenditures'!M942,IF('B. Expenditures'!$AC942=Sheet1!$B$4,'B. Expenditures'!Y942,IF($AC942=Sheet1!$B$3,'B. Expenditures'!S942,\"\")))","v":""},{"$f":"IF($AC942=Sheet1!$B$2,'B. Expenditures'!N942,IF('B. Expenditures'!$AC942=Sheet1!$B$4,'B. Expenditures'!Z942,IF($AC942=Sheet1!$B$3,'B. Expenditures'!T942,\"\")))","v":""},{"$f":"IF($AC942=Sheet1!$B$2,'B. Expenditures'!O942,IF('B. Expenditures'!$AC942=Sheet1!$B$4,'B. Expenditures'!AA942,IF($AC942=Sheet1!$B$3,'B. Expenditures'!U942,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I943)*K943, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E943/'A. Revenue'!$C$30), ('B. Expenditures'!$F943/'A. Revenue'!$D$30), ('B. Expenditures'!$G943/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E943/'A. Revenue'!$C$30), ('B. Expenditures'!$F943/'A. Revenue'!$D$30), ('B. Expenditures'!$G943/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E943/'A. Revenue'!$C$30), ('B. Expenditures'!$F943/'A. Revenue'!$D$30), ('B. Expenditures'!$G943/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E943/'A. Revenue'!$C$30), ('B. Expenditures'!$F943/'A. Revenue'!$D$30), ('B. Expenditures'!$G943/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E943/'A. Revenue'!$C$30), ('B. Expenditures'!$F943/'A. Revenue'!$D$30), ('B. Expenditures'!$G943/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC943=Sheet1!$B$2,'B. Expenditures'!K943,IF('B. Expenditures'!$AC943=Sheet1!$B$4,'B. Expenditures'!W943,IF($AC943=Sheet1!$B$3,'B. Expenditures'!Q943,\"\")))","v":""},{"$f":"IF($AC943=Sheet1!$B$2,'B. Expenditures'!L943,IF('B. Expenditures'!$AC943=Sheet1!$B$4,'B. Expenditures'!X943,IF($AC943=Sheet1!$B$3,'B. Expenditures'!R943,\"\")))","v":""},{"$f":"IF($AC943=Sheet1!$B$2,'B. Expenditures'!M943,IF('B. Expenditures'!$AC943=Sheet1!$B$4,'B. Expenditures'!Y943,IF($AC943=Sheet1!$B$3,'B. Expenditures'!S943,\"\")))","v":""},{"$f":"IF($AC943=Sheet1!$B$2,'B. Expenditures'!N943,IF('B. Expenditures'!$AC943=Sheet1!$B$4,'B. Expenditures'!Z943,IF($AC943=Sheet1!$B$3,'B. Expenditures'!T943,\"\")))","v":""},{"$f":"IF($AC943=Sheet1!$B$2,'B. Expenditures'!O943,IF('B. Expenditures'!$AC943=Sheet1!$B$4,'B. Expenditures'!AA943,IF($AC943=Sheet1!$B$3,'B. Expenditures'!U943,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I944)*K944, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E944/'A. Revenue'!$C$30), ('B. Expenditures'!$F944/'A. Revenue'!$D$30), ('B. Expenditures'!$G944/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E944/'A. Revenue'!$C$30), ('B. Expenditures'!$F944/'A. Revenue'!$D$30), ('B. Expenditures'!$G944/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E944/'A. Revenue'!$C$30), ('B. Expenditures'!$F944/'A. Revenue'!$D$30), ('B. Expenditures'!$G944/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E944/'A. Revenue'!$C$30), ('B. Expenditures'!$F944/'A. Revenue'!$D$30), ('B. Expenditures'!$G944/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E944/'A. Revenue'!$C$30), ('B. Expenditures'!$F944/'A. Revenue'!$D$30), ('B. Expenditures'!$G944/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC944=Sheet1!$B$2,'B. Expenditures'!K944,IF('B. Expenditures'!$AC944=Sheet1!$B$4,'B. Expenditures'!W944,IF($AC944=Sheet1!$B$3,'B. Expenditures'!Q944,\"\")))","v":""},{"$f":"IF($AC944=Sheet1!$B$2,'B. Expenditures'!L944,IF('B. Expenditures'!$AC944=Sheet1!$B$4,'B. Expenditures'!X944,IF($AC944=Sheet1!$B$3,'B. Expenditures'!R944,\"\")))","v":""},{"$f":"IF($AC944=Sheet1!$B$2,'B. Expenditures'!M944,IF('B. Expenditures'!$AC944=Sheet1!$B$4,'B. Expenditures'!Y944,IF($AC944=Sheet1!$B$3,'B. Expenditures'!S944,\"\")))","v":""},{"$f":"IF($AC944=Sheet1!$B$2,'B. Expenditures'!N944,IF('B. Expenditures'!$AC944=Sheet1!$B$4,'B. Expenditures'!Z944,IF($AC944=Sheet1!$B$3,'B. Expenditures'!T944,\"\")))","v":""},{"$f":"IF($AC944=Sheet1!$B$2,'B. Expenditures'!O944,IF('B. Expenditures'!$AC944=Sheet1!$B$4,'B. Expenditures'!AA944,IF($AC944=Sheet1!$B$3,'B. Expenditures'!U944,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I945)*K945, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E945/'A. Revenue'!$C$30), ('B. Expenditures'!$F945/'A. Revenue'!$D$30), ('B. Expenditures'!$G945/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E945/'A. Revenue'!$C$30), ('B. Expenditures'!$F945/'A. Revenue'!$D$30), ('B. Expenditures'!$G945/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E945/'A. Revenue'!$C$30), ('B. Expenditures'!$F945/'A. Revenue'!$D$30), ('B. Expenditures'!$G945/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E945/'A. Revenue'!$C$30), ('B. Expenditures'!$F945/'A. Revenue'!$D$30), ('B. Expenditures'!$G945/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E945/'A. Revenue'!$C$30), ('B. Expenditures'!$F945/'A. Revenue'!$D$30), ('B. Expenditures'!$G945/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC945=Sheet1!$B$2,'B. Expenditures'!K945,IF('B. Expenditures'!$AC945=Sheet1!$B$4,'B. Expenditures'!W945,IF($AC945=Sheet1!$B$3,'B. Expenditures'!Q945,\"\")))","v":""},{"$f":"IF($AC945=Sheet1!$B$2,'B. Expenditures'!L945,IF('B. Expenditures'!$AC945=Sheet1!$B$4,'B. Expenditures'!X945,IF($AC945=Sheet1!$B$3,'B. Expenditures'!R945,\"\")))","v":""},{"$f":"IF($AC945=Sheet1!$B$2,'B. Expenditures'!M945,IF('B. Expenditures'!$AC945=Sheet1!$B$4,'B. Expenditures'!Y945,IF($AC945=Sheet1!$B$3,'B. Expenditures'!S945,\"\")))","v":""},{"$f":"IF($AC945=Sheet1!$B$2,'B. Expenditures'!N945,IF('B. Expenditures'!$AC945=Sheet1!$B$4,'B. Expenditures'!Z945,IF($AC945=Sheet1!$B$3,'B. Expenditures'!T945,\"\")))","v":""},{"$f":"IF($AC945=Sheet1!$B$2,'B. Expenditures'!O945,IF('B. Expenditures'!$AC945=Sheet1!$B$4,'B. Expenditures'!AA945,IF($AC945=Sheet1!$B$3,'B. Expenditures'!U945,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I946)*K946, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E946/'A. Revenue'!$C$30), ('B. Expenditures'!$F946/'A. Revenue'!$D$30), ('B. Expenditures'!$G946/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E946/'A. Revenue'!$C$30), ('B. Expenditures'!$F946/'A. Revenue'!$D$30), ('B. Expenditures'!$G946/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E946/'A. Revenue'!$C$30), ('B. Expenditures'!$F946/'A. Revenue'!$D$30), ('B. Expenditures'!$G946/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E946/'A. Revenue'!$C$30), ('B. Expenditures'!$F946/'A. Revenue'!$D$30), ('B. Expenditures'!$G946/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E946/'A. Revenue'!$C$30), ('B. Expenditures'!$F946/'A. Revenue'!$D$30), ('B. Expenditures'!$G946/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC946=Sheet1!$B$2,'B. Expenditures'!K946,IF('B. Expenditures'!$AC946=Sheet1!$B$4,'B. Expenditures'!W946,IF($AC946=Sheet1!$B$3,'B. Expenditures'!Q946,\"\")))","v":""},{"$f":"IF($AC946=Sheet1!$B$2,'B. Expenditures'!L946,IF('B. Expenditures'!$AC946=Sheet1!$B$4,'B. Expenditures'!X946,IF($AC946=Sheet1!$B$3,'B. Expenditures'!R946,\"\")))","v":""},{"$f":"IF($AC946=Sheet1!$B$2,'B. Expenditures'!M946,IF('B. Expenditures'!$AC946=Sheet1!$B$4,'B. Expenditures'!Y946,IF($AC946=Sheet1!$B$3,'B. Expenditures'!S946,\"\")))","v":""},{"$f":"IF($AC946=Sheet1!$B$2,'B. Expenditures'!N946,IF('B. Expenditures'!$AC946=Sheet1!$B$4,'B. Expenditures'!Z946,IF($AC946=Sheet1!$B$3,'B. Expenditures'!T946,\"\")))","v":""},{"$f":"IF($AC946=Sheet1!$B$2,'B. Expenditures'!O946,IF('B. Expenditures'!$AC946=Sheet1!$B$4,'B. Expenditures'!AA946,IF($AC946=Sheet1!$B$3,'B. Expenditures'!U946,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I947)*K947, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E947/'A. Revenue'!$C$30), ('B. Expenditures'!$F947/'A. Revenue'!$D$30), ('B. Expenditures'!$G947/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E947/'A. Revenue'!$C$30), ('B. Expenditures'!$F947/'A. Revenue'!$D$30), ('B. Expenditures'!$G947/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E947/'A. Revenue'!$C$30), ('B. Expenditures'!$F947/'A. Revenue'!$D$30), ('B. Expenditures'!$G947/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E947/'A. Revenue'!$C$30), ('B. Expenditures'!$F947/'A. Revenue'!$D$30), ('B. Expenditures'!$G947/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E947/'A. Revenue'!$C$30), ('B. Expenditures'!$F947/'A. Revenue'!$D$30), ('B. Expenditures'!$G947/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC947=Sheet1!$B$2,'B. Expenditures'!K947,IF('B. Expenditures'!$AC947=Sheet1!$B$4,'B. Expenditures'!W947,IF($AC947=Sheet1!$B$3,'B. Expenditures'!Q947,\"\")))","v":""},{"$f":"IF($AC947=Sheet1!$B$2,'B. Expenditures'!L947,IF('B. Expenditures'!$AC947=Sheet1!$B$4,'B. Expenditures'!X947,IF($AC947=Sheet1!$B$3,'B. Expenditures'!R947,\"\")))","v":""},{"$f":"IF($AC947=Sheet1!$B$2,'B. Expenditures'!M947,IF('B. Expenditures'!$AC947=Sheet1!$B$4,'B. Expenditures'!Y947,IF($AC947=Sheet1!$B$3,'B. Expenditures'!S947,\"\")))","v":""},{"$f":"IF($AC947=Sheet1!$B$2,'B. Expenditures'!N947,IF('B. Expenditures'!$AC947=Sheet1!$B$4,'B. Expenditures'!Z947,IF($AC947=Sheet1!$B$3,'B. Expenditures'!T947,\"\")))","v":""},{"$f":"IF($AC947=Sheet1!$B$2,'B. Expenditures'!O947,IF('B. Expenditures'!$AC947=Sheet1!$B$4,'B. Expenditures'!AA947,IF($AC947=Sheet1!$B$3,'B. Expenditures'!U947,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I948)*K948, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E948/'A. Revenue'!$C$30), ('B. Expenditures'!$F948/'A. Revenue'!$D$30), ('B. Expenditures'!$G948/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E948/'A. Revenue'!$C$30), ('B. Expenditures'!$F948/'A. Revenue'!$D$30), ('B. Expenditures'!$G948/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E948/'A. Revenue'!$C$30), ('B. Expenditures'!$F948/'A. Revenue'!$D$30), ('B. Expenditures'!$G948/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E948/'A. Revenue'!$C$30), ('B. Expenditures'!$F948/'A. Revenue'!$D$30), ('B. Expenditures'!$G948/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E948/'A. Revenue'!$C$30), ('B. Expenditures'!$F948/'A. Revenue'!$D$30), ('B. Expenditures'!$G948/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC948=Sheet1!$B$2,'B. Expenditures'!K948,IF('B. Expenditures'!$AC948=Sheet1!$B$4,'B. Expenditures'!W948,IF($AC948=Sheet1!$B$3,'B. Expenditures'!Q948,\"\")))","v":""},{"$f":"IF($AC948=Sheet1!$B$2,'B. Expenditures'!L948,IF('B. Expenditures'!$AC948=Sheet1!$B$4,'B. Expenditures'!X948,IF($AC948=Sheet1!$B$3,'B. Expenditures'!R948,\"\")))","v":""},{"$f":"IF($AC948=Sheet1!$B$2,'B. Expenditures'!M948,IF('B. Expenditures'!$AC948=Sheet1!$B$4,'B. Expenditures'!Y948,IF($AC948=Sheet1!$B$3,'B. Expenditures'!S948,\"\")))","v":""},{"$f":"IF($AC948=Sheet1!$B$2,'B. Expenditures'!N948,IF('B. Expenditures'!$AC948=Sheet1!$B$4,'B. Expenditures'!Z948,IF($AC948=Sheet1!$B$3,'B. Expenditures'!T948,\"\")))","v":""},{"$f":"IF($AC948=Sheet1!$B$2,'B. Expenditures'!O948,IF('B. Expenditures'!$AC948=Sheet1!$B$4,'B. Expenditures'!AA948,IF($AC948=Sheet1!$B$3,'B. Expenditures'!U948,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I949)*K949, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E949/'A. Revenue'!$C$30), ('B. Expenditures'!$F949/'A. Revenue'!$D$30), ('B. Expenditures'!$G949/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E949/'A. Revenue'!$C$30), ('B. Expenditures'!$F949/'A. Revenue'!$D$30), ('B. Expenditures'!$G949/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E949/'A. Revenue'!$C$30), ('B. Expenditures'!$F949/'A. Revenue'!$D$30), ('B. Expenditures'!$G949/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E949/'A. Revenue'!$C$30), ('B. Expenditures'!$F949/'A. Revenue'!$D$30), ('B. Expenditures'!$G949/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E949/'A. Revenue'!$C$30), ('B. Expenditures'!$F949/'A. Revenue'!$D$30), ('B. Expenditures'!$G949/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC949=Sheet1!$B$2,'B. Expenditures'!K949,IF('B. Expenditures'!$AC949=Sheet1!$B$4,'B. Expenditures'!W949,IF($AC949=Sheet1!$B$3,'B. Expenditures'!Q949,\"\")))","v":""},{"$f":"IF($AC949=Sheet1!$B$2,'B. Expenditures'!L949,IF('B. Expenditures'!$AC949=Sheet1!$B$4,'B. Expenditures'!X949,IF($AC949=Sheet1!$B$3,'B. Expenditures'!R949,\"\")))","v":""},{"$f":"IF($AC949=Sheet1!$B$2,'B. Expenditures'!M949,IF('B. Expenditures'!$AC949=Sheet1!$B$4,'B. Expenditures'!Y949,IF($AC949=Sheet1!$B$3,'B. Expenditures'!S949,\"\")))","v":""},{"$f":"IF($AC949=Sheet1!$B$2,'B. Expenditures'!N949,IF('B. Expenditures'!$AC949=Sheet1!$B$4,'B. Expenditures'!Z949,IF($AC949=Sheet1!$B$3,'B. Expenditures'!T949,\"\")))","v":""},{"$f":"IF($AC949=Sheet1!$B$2,'B. Expenditures'!O949,IF('B. Expenditures'!$AC949=Sheet1!$B$4,'B. Expenditures'!AA949,IF($AC949=Sheet1!$B$3,'B. Expenditures'!U949,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I950)*K950, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E950/'A. Revenue'!$C$30), ('B. Expenditures'!$F950/'A. Revenue'!$D$30), ('B. Expenditures'!$G950/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E950/'A. Revenue'!$C$30), ('B. Expenditures'!$F950/'A. Revenue'!$D$30), ('B. Expenditures'!$G950/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E950/'A. Revenue'!$C$30), ('B. Expenditures'!$F950/'A. Revenue'!$D$30), ('B. Expenditures'!$G950/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E950/'A. Revenue'!$C$30), ('B. Expenditures'!$F950/'A. Revenue'!$D$30), ('B. Expenditures'!$G950/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E950/'A. Revenue'!$C$30), ('B. Expenditures'!$F950/'A. Revenue'!$D$30), ('B. Expenditures'!$G950/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC950=Sheet1!$B$2,'B. Expenditures'!K950,IF('B. Expenditures'!$AC950=Sheet1!$B$4,'B. Expenditures'!W950,IF($AC950=Sheet1!$B$3,'B. Expenditures'!Q950,\"\")))","v":""},{"$f":"IF($AC950=Sheet1!$B$2,'B. Expenditures'!L950,IF('B. Expenditures'!$AC950=Sheet1!$B$4,'B. Expenditures'!X950,IF($AC950=Sheet1!$B$3,'B. Expenditures'!R950,\"\")))","v":""},{"$f":"IF($AC950=Sheet1!$B$2,'B. Expenditures'!M950,IF('B. Expenditures'!$AC950=Sheet1!$B$4,'B. Expenditures'!Y950,IF($AC950=Sheet1!$B$3,'B. Expenditures'!S950,\"\")))","v":""},{"$f":"IF($AC950=Sheet1!$B$2,'B. Expenditures'!N950,IF('B. Expenditures'!$AC950=Sheet1!$B$4,'B. Expenditures'!Z950,IF($AC950=Sheet1!$B$3,'B. Expenditures'!T950,\"\")))","v":""},{"$f":"IF($AC950=Sheet1!$B$2,'B. Expenditures'!O950,IF('B. Expenditures'!$AC950=Sheet1!$B$4,'B. Expenditures'!AA950,IF($AC950=Sheet1!$B$3,'B. Expenditures'!U950,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I951)*K951, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E951/'A. Revenue'!$C$30), ('B. Expenditures'!$F951/'A. Revenue'!$D$30), ('B. Expenditures'!$G951/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E951/'A. Revenue'!$C$30), ('B. Expenditures'!$F951/'A. Revenue'!$D$30), ('B. Expenditures'!$G951/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E951/'A. Revenue'!$C$30), ('B. Expenditures'!$F951/'A. Revenue'!$D$30), ('B. Expenditures'!$G951/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E951/'A. Revenue'!$C$30), ('B. Expenditures'!$F951/'A. Revenue'!$D$30), ('B. Expenditures'!$G951/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E951/'A. Revenue'!$C$30), ('B. Expenditures'!$F951/'A. Revenue'!$D$30), ('B. Expenditures'!$G951/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC951=Sheet1!$B$2,'B. Expenditures'!K951,IF('B. Expenditures'!$AC951=Sheet1!$B$4,'B. Expenditures'!W951,IF($AC951=Sheet1!$B$3,'B. Expenditures'!Q951,\"\")))","v":""},{"$f":"IF($AC951=Sheet1!$B$2,'B. Expenditures'!L951,IF('B. Expenditures'!$AC951=Sheet1!$B$4,'B. Expenditures'!X951,IF($AC951=Sheet1!$B$3,'B. Expenditures'!R951,\"\")))","v":""},{"$f":"IF($AC951=Sheet1!$B$2,'B. Expenditures'!M951,IF('B. Expenditures'!$AC951=Sheet1!$B$4,'B. Expenditures'!Y951,IF($AC951=Sheet1!$B$3,'B. Expenditures'!S951,\"\")))","v":""},{"$f":"IF($AC951=Sheet1!$B$2,'B. Expenditures'!N951,IF('B. Expenditures'!$AC951=Sheet1!$B$4,'B. Expenditures'!Z951,IF($AC951=Sheet1!$B$3,'B. Expenditures'!T951,\"\")))","v":""},{"$f":"IF($AC951=Sheet1!$B$2,'B. Expenditures'!O951,IF('B. Expenditures'!$AC951=Sheet1!$B$4,'B. Expenditures'!AA951,IF($AC951=Sheet1!$B$3,'B. Expenditures'!U951,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I952)*K952, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E952/'A. Revenue'!$C$30), ('B. Expenditures'!$F952/'A. Revenue'!$D$30), ('B. Expenditures'!$G952/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E952/'A. Revenue'!$C$30), ('B. Expenditures'!$F952/'A. Revenue'!$D$30), ('B. Expenditures'!$G952/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E952/'A. Revenue'!$C$30), ('B. Expenditures'!$F952/'A. Revenue'!$D$30), ('B. Expenditures'!$G952/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E952/'A. Revenue'!$C$30), ('B. Expenditures'!$F952/'A. Revenue'!$D$30), ('B. Expenditures'!$G952/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E952/'A. Revenue'!$C$30), ('B. Expenditures'!$F952/'A. Revenue'!$D$30), ('B. Expenditures'!$G952/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC952=Sheet1!$B$2,'B. Expenditures'!K952,IF('B. Expenditures'!$AC952=Sheet1!$B$4,'B. Expenditures'!W952,IF($AC952=Sheet1!$B$3,'B. Expenditures'!Q952,\"\")))","v":""},{"$f":"IF($AC952=Sheet1!$B$2,'B. Expenditures'!L952,IF('B. Expenditures'!$AC952=Sheet1!$B$4,'B. Expenditures'!X952,IF($AC952=Sheet1!$B$3,'B. Expenditures'!R952,\"\")))","v":""},{"$f":"IF($AC952=Sheet1!$B$2,'B. Expenditures'!M952,IF('B. Expenditures'!$AC952=Sheet1!$B$4,'B. Expenditures'!Y952,IF($AC952=Sheet1!$B$3,'B. Expenditures'!S952,\"\")))","v":""},{"$f":"IF($AC952=Sheet1!$B$2,'B. Expenditures'!N952,IF('B. Expenditures'!$AC952=Sheet1!$B$4,'B. Expenditures'!Z952,IF($AC952=Sheet1!$B$3,'B. Expenditures'!T952,\"\")))","v":""},{"$f":"IF($AC952=Sheet1!$B$2,'B. Expenditures'!O952,IF('B. Expenditures'!$AC952=Sheet1!$B$4,'B. Expenditures'!AA952,IF($AC952=Sheet1!$B$3,'B. Expenditures'!U952,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I953)*K953, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E953/'A. Revenue'!$C$30), ('B. Expenditures'!$F953/'A. Revenue'!$D$30), ('B. Expenditures'!$G953/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E953/'A. Revenue'!$C$30), ('B. Expenditures'!$F953/'A. Revenue'!$D$30), ('B. Expenditures'!$G953/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E953/'A. Revenue'!$C$30), ('B. Expenditures'!$F953/'A. Revenue'!$D$30), ('B. Expenditures'!$G953/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E953/'A. Revenue'!$C$30), ('B. Expenditures'!$F953/'A. Revenue'!$D$30), ('B. Expenditures'!$G953/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E953/'A. Revenue'!$C$30), ('B. Expenditures'!$F953/'A. Revenue'!$D$30), ('B. Expenditures'!$G953/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC953=Sheet1!$B$2,'B. Expenditures'!K953,IF('B. Expenditures'!$AC953=Sheet1!$B$4,'B. Expenditures'!W953,IF($AC953=Sheet1!$B$3,'B. Expenditures'!Q953,\"\")))","v":""},{"$f":"IF($AC953=Sheet1!$B$2,'B. Expenditures'!L953,IF('B. Expenditures'!$AC953=Sheet1!$B$4,'B. Expenditures'!X953,IF($AC953=Sheet1!$B$3,'B. Expenditures'!R953,\"\")))","v":""},{"$f":"IF($AC953=Sheet1!$B$2,'B. Expenditures'!M953,IF('B. Expenditures'!$AC953=Sheet1!$B$4,'B. Expenditures'!Y953,IF($AC953=Sheet1!$B$3,'B. Expenditures'!S953,\"\")))","v":""},{"$f":"IF($AC953=Sheet1!$B$2,'B. Expenditures'!N953,IF('B. Expenditures'!$AC953=Sheet1!$B$4,'B. Expenditures'!Z953,IF($AC953=Sheet1!$B$3,'B. Expenditures'!T953,\"\")))","v":""},{"$f":"IF($AC953=Sheet1!$B$2,'B. Expenditures'!O953,IF('B. Expenditures'!$AC953=Sheet1!$B$4,'B. Expenditures'!AA953,IF($AC953=Sheet1!$B$3,'B. Expenditures'!U953,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I954)*K954, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E954/'A. Revenue'!$C$30), ('B. Expenditures'!$F954/'A. Revenue'!$D$30), ('B. Expenditures'!$G954/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E954/'A. Revenue'!$C$30), ('B. Expenditures'!$F954/'A. Revenue'!$D$30), ('B. Expenditures'!$G954/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E954/'A. Revenue'!$C$30), ('B. Expenditures'!$F954/'A. Revenue'!$D$30), ('B. Expenditures'!$G954/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E954/'A. Revenue'!$C$30), ('B. Expenditures'!$F954/'A. Revenue'!$D$30), ('B. Expenditures'!$G954/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E954/'A. Revenue'!$C$30), ('B. Expenditures'!$F954/'A. Revenue'!$D$30), ('B. Expenditures'!$G954/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC954=Sheet1!$B$2,'B. Expenditures'!K954,IF('B. Expenditures'!$AC954=Sheet1!$B$4,'B. Expenditures'!W954,IF($AC954=Sheet1!$B$3,'B. Expenditures'!Q954,\"\")))","v":""},{"$f":"IF($AC954=Sheet1!$B$2,'B. Expenditures'!L954,IF('B. Expenditures'!$AC954=Sheet1!$B$4,'B. Expenditures'!X954,IF($AC954=Sheet1!$B$3,'B. Expenditures'!R954,\"\")))","v":""},{"$f":"IF($AC954=Sheet1!$B$2,'B. Expenditures'!M954,IF('B. Expenditures'!$AC954=Sheet1!$B$4,'B. Expenditures'!Y954,IF($AC954=Sheet1!$B$3,'B. Expenditures'!S954,\"\")))","v":""},{"$f":"IF($AC954=Sheet1!$B$2,'B. Expenditures'!N954,IF('B. Expenditures'!$AC954=Sheet1!$B$4,'B. Expenditures'!Z954,IF($AC954=Sheet1!$B$3,'B. Expenditures'!T954,\"\")))","v":""},{"$f":"IF($AC954=Sheet1!$B$2,'B. Expenditures'!O954,IF('B. Expenditures'!$AC954=Sheet1!$B$4,'B. Expenditures'!AA954,IF($AC954=Sheet1!$B$3,'B. Expenditures'!U954,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I955)*K955, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E955/'A. Revenue'!$C$30), ('B. Expenditures'!$F955/'A. Revenue'!$D$30), ('B. Expenditures'!$G955/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E955/'A. Revenue'!$C$30), ('B. Expenditures'!$F955/'A. Revenue'!$D$30), ('B. Expenditures'!$G955/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E955/'A. Revenue'!$C$30), ('B. Expenditures'!$F955/'A. Revenue'!$D$30), ('B. Expenditures'!$G955/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E955/'A. Revenue'!$C$30), ('B. Expenditures'!$F955/'A. Revenue'!$D$30), ('B. Expenditures'!$G955/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E955/'A. Revenue'!$C$30), ('B. Expenditures'!$F955/'A. Revenue'!$D$30), ('B. Expenditures'!$G955/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC955=Sheet1!$B$2,'B. Expenditures'!K955,IF('B. Expenditures'!$AC955=Sheet1!$B$4,'B. Expenditures'!W955,IF($AC955=Sheet1!$B$3,'B. Expenditures'!Q955,\"\")))","v":""},{"$f":"IF($AC955=Sheet1!$B$2,'B. Expenditures'!L955,IF('B. Expenditures'!$AC955=Sheet1!$B$4,'B. Expenditures'!X955,IF($AC955=Sheet1!$B$3,'B. Expenditures'!R955,\"\")))","v":""},{"$f":"IF($AC955=Sheet1!$B$2,'B. Expenditures'!M955,IF('B. Expenditures'!$AC955=Sheet1!$B$4,'B. Expenditures'!Y955,IF($AC955=Sheet1!$B$3,'B. Expenditures'!S955,\"\")))","v":""},{"$f":"IF($AC955=Sheet1!$B$2,'B. Expenditures'!N955,IF('B. Expenditures'!$AC955=Sheet1!$B$4,'B. Expenditures'!Z955,IF($AC955=Sheet1!$B$3,'B. Expenditures'!T955,\"\")))","v":""},{"$f":"IF($AC955=Sheet1!$B$2,'B. Expenditures'!O955,IF('B. Expenditures'!$AC955=Sheet1!$B$4,'B. Expenditures'!AA955,IF($AC955=Sheet1!$B$3,'B. Expenditures'!U955,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I956)*K956, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E956/'A. Revenue'!$C$30), ('B. Expenditures'!$F956/'A. Revenue'!$D$30), ('B. Expenditures'!$G956/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E956/'A. Revenue'!$C$30), ('B. Expenditures'!$F956/'A. Revenue'!$D$30), ('B. Expenditures'!$G956/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E956/'A. Revenue'!$C$30), ('B. Expenditures'!$F956/'A. Revenue'!$D$30), ('B. Expenditures'!$G956/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E956/'A. Revenue'!$C$30), ('B. Expenditures'!$F956/'A. Revenue'!$D$30), ('B. Expenditures'!$G956/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E956/'A. Revenue'!$C$30), ('B. Expenditures'!$F956/'A. Revenue'!$D$30), ('B. Expenditures'!$G956/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC956=Sheet1!$B$2,'B. Expenditures'!K956,IF('B. Expenditures'!$AC956=Sheet1!$B$4,'B. Expenditures'!W956,IF($AC956=Sheet1!$B$3,'B. Expenditures'!Q956,\"\")))","v":""},{"$f":"IF($AC956=Sheet1!$B$2,'B. Expenditures'!L956,IF('B. Expenditures'!$AC956=Sheet1!$B$4,'B. Expenditures'!X956,IF($AC956=Sheet1!$B$3,'B. Expenditures'!R956,\"\")))","v":""},{"$f":"IF($AC956=Sheet1!$B$2,'B. Expenditures'!M956,IF('B. Expenditures'!$AC956=Sheet1!$B$4,'B. Expenditures'!Y956,IF($AC956=Sheet1!$B$3,'B. Expenditures'!S956,\"\")))","v":""},{"$f":"IF($AC956=Sheet1!$B$2,'B. Expenditures'!N956,IF('B. Expenditures'!$AC956=Sheet1!$B$4,'B. Expenditures'!Z956,IF($AC956=Sheet1!$B$3,'B. Expenditures'!T956,\"\")))","v":""},{"$f":"IF($AC956=Sheet1!$B$2,'B. Expenditures'!O956,IF('B. Expenditures'!$AC956=Sheet1!$B$4,'B. Expenditures'!AA956,IF($AC956=Sheet1!$B$3,'B. Expenditures'!U956,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I957)*K957, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E957/'A. Revenue'!$C$30), ('B. Expenditures'!$F957/'A. Revenue'!$D$30), ('B. Expenditures'!$G957/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E957/'A. Revenue'!$C$30), ('B. Expenditures'!$F957/'A. Revenue'!$D$30), ('B. Expenditures'!$G957/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E957/'A. Revenue'!$C$30), ('B. Expenditures'!$F957/'A. Revenue'!$D$30), ('B. Expenditures'!$G957/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E957/'A. Revenue'!$C$30), ('B. Expenditures'!$F957/'A. Revenue'!$D$30), ('B. Expenditures'!$G957/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E957/'A. Revenue'!$C$30), ('B. Expenditures'!$F957/'A. Revenue'!$D$30), ('B. Expenditures'!$G957/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC957=Sheet1!$B$2,'B. Expenditures'!K957,IF('B. Expenditures'!$AC957=Sheet1!$B$4,'B. Expenditures'!W957,IF($AC957=Sheet1!$B$3,'B. Expenditures'!Q957,\"\")))","v":""},{"$f":"IF($AC957=Sheet1!$B$2,'B. Expenditures'!L957,IF('B. Expenditures'!$AC957=Sheet1!$B$4,'B. Expenditures'!X957,IF($AC957=Sheet1!$B$3,'B. Expenditures'!R957,\"\")))","v":""},{"$f":"IF($AC957=Sheet1!$B$2,'B. Expenditures'!M957,IF('B. Expenditures'!$AC957=Sheet1!$B$4,'B. Expenditures'!Y957,IF($AC957=Sheet1!$B$3,'B. Expenditures'!S957,\"\")))","v":""},{"$f":"IF($AC957=Sheet1!$B$2,'B. Expenditures'!N957,IF('B. Expenditures'!$AC957=Sheet1!$B$4,'B. Expenditures'!Z957,IF($AC957=Sheet1!$B$3,'B. Expenditures'!T957,\"\")))","v":""},{"$f":"IF($AC957=Sheet1!$B$2,'B. Expenditures'!O957,IF('B. Expenditures'!$AC957=Sheet1!$B$4,'B. Expenditures'!AA957,IF($AC957=Sheet1!$B$3,'B. Expenditures'!U957,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I958)*K958, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E958/'A. Revenue'!$C$30), ('B. Expenditures'!$F958/'A. Revenue'!$D$30), ('B. Expenditures'!$G958/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E958/'A. Revenue'!$C$30), ('B. Expenditures'!$F958/'A. Revenue'!$D$30), ('B. Expenditures'!$G958/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E958/'A. Revenue'!$C$30), ('B. Expenditures'!$F958/'A. Revenue'!$D$30), ('B. Expenditures'!$G958/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E958/'A. Revenue'!$C$30), ('B. Expenditures'!$F958/'A. Revenue'!$D$30), ('B. Expenditures'!$G958/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E958/'A. Revenue'!$C$30), ('B. Expenditures'!$F958/'A. Revenue'!$D$30), ('B. Expenditures'!$G958/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC958=Sheet1!$B$2,'B. Expenditures'!K958,IF('B. Expenditures'!$AC958=Sheet1!$B$4,'B. Expenditures'!W958,IF($AC958=Sheet1!$B$3,'B. Expenditures'!Q958,\"\")))","v":""},{"$f":"IF($AC958=Sheet1!$B$2,'B. Expenditures'!L958,IF('B. Expenditures'!$AC958=Sheet1!$B$4,'B. Expenditures'!X958,IF($AC958=Sheet1!$B$3,'B. Expenditures'!R958,\"\")))","v":""},{"$f":"IF($AC958=Sheet1!$B$2,'B. Expenditures'!M958,IF('B. Expenditures'!$AC958=Sheet1!$B$4,'B. Expenditures'!Y958,IF($AC958=Sheet1!$B$3,'B. Expenditures'!S958,\"\")))","v":""},{"$f":"IF($AC958=Sheet1!$B$2,'B. Expenditures'!N958,IF('B. Expenditures'!$AC958=Sheet1!$B$4,'B. Expenditures'!Z958,IF($AC958=Sheet1!$B$3,'B. Expenditures'!T958,\"\")))","v":""},{"$f":"IF($AC958=Sheet1!$B$2,'B. Expenditures'!O958,IF('B. Expenditures'!$AC958=Sheet1!$B$4,'B. Expenditures'!AA958,IF($AC958=Sheet1!$B$3,'B. Expenditures'!U958,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I959)*K959, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E959/'A. Revenue'!$C$30), ('B. Expenditures'!$F959/'A. Revenue'!$D$30), ('B. Expenditures'!$G959/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E959/'A. Revenue'!$C$30), ('B. Expenditures'!$F959/'A. Revenue'!$D$30), ('B. Expenditures'!$G959/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E959/'A. Revenue'!$C$30), ('B. Expenditures'!$F959/'A. Revenue'!$D$30), ('B. Expenditures'!$G959/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E959/'A. Revenue'!$C$30), ('B. Expenditures'!$F959/'A. Revenue'!$D$30), ('B. Expenditures'!$G959/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E959/'A. Revenue'!$C$30), ('B. Expenditures'!$F959/'A. Revenue'!$D$30), ('B. Expenditures'!$G959/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC959=Sheet1!$B$2,'B. Expenditures'!K959,IF('B. Expenditures'!$AC959=Sheet1!$B$4,'B. Expenditures'!W959,IF($AC959=Sheet1!$B$3,'B. Expenditures'!Q959,\"\")))","v":""},{"$f":"IF($AC959=Sheet1!$B$2,'B. Expenditures'!L959,IF('B. Expenditures'!$AC959=Sheet1!$B$4,'B. Expenditures'!X959,IF($AC959=Sheet1!$B$3,'B. Expenditures'!R959,\"\")))","v":""},{"$f":"IF($AC959=Sheet1!$B$2,'B. Expenditures'!M959,IF('B. Expenditures'!$AC959=Sheet1!$B$4,'B. Expenditures'!Y959,IF($AC959=Sheet1!$B$3,'B. Expenditures'!S959,\"\")))","v":""},{"$f":"IF($AC959=Sheet1!$B$2,'B. Expenditures'!N959,IF('B. Expenditures'!$AC959=Sheet1!$B$4,'B. Expenditures'!Z959,IF($AC959=Sheet1!$B$3,'B. Expenditures'!T959,\"\")))","v":""},{"$f":"IF($AC959=Sheet1!$B$2,'B. Expenditures'!O959,IF('B. Expenditures'!$AC959=Sheet1!$B$4,'B. Expenditures'!AA959,IF($AC959=Sheet1!$B$3,'B. Expenditures'!U959,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I960)*K960, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E960/'A. Revenue'!$C$30), ('B. Expenditures'!$F960/'A. Revenue'!$D$30), ('B. Expenditures'!$G960/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E960/'A. Revenue'!$C$30), ('B. Expenditures'!$F960/'A. Revenue'!$D$30), ('B. Expenditures'!$G960/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E960/'A. Revenue'!$C$30), ('B. Expenditures'!$F960/'A. Revenue'!$D$30), ('B. Expenditures'!$G960/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E960/'A. Revenue'!$C$30), ('B. Expenditures'!$F960/'A. Revenue'!$D$30), ('B. Expenditures'!$G960/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E960/'A. Revenue'!$C$30), ('B. Expenditures'!$F960/'A. Revenue'!$D$30), ('B. Expenditures'!$G960/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC960=Sheet1!$B$2,'B. Expenditures'!K960,IF('B. Expenditures'!$AC960=Sheet1!$B$4,'B. Expenditures'!W960,IF($AC960=Sheet1!$B$3,'B. Expenditures'!Q960,\"\")))","v":""},{"$f":"IF($AC960=Sheet1!$B$2,'B. Expenditures'!L960,IF('B. Expenditures'!$AC960=Sheet1!$B$4,'B. Expenditures'!X960,IF($AC960=Sheet1!$B$3,'B. Expenditures'!R960,\"\")))","v":""},{"$f":"IF($AC960=Sheet1!$B$2,'B. Expenditures'!M960,IF('B. Expenditures'!$AC960=Sheet1!$B$4,'B. Expenditures'!Y960,IF($AC960=Sheet1!$B$3,'B. Expenditures'!S960,\"\")))","v":""},{"$f":"IF($AC960=Sheet1!$B$2,'B. Expenditures'!N960,IF('B. Expenditures'!$AC960=Sheet1!$B$4,'B. Expenditures'!Z960,IF($AC960=Sheet1!$B$3,'B. Expenditures'!T960,\"\")))","v":""},{"$f":"IF($AC960=Sheet1!$B$2,'B. Expenditures'!O960,IF('B. Expenditures'!$AC960=Sheet1!$B$4,'B. Expenditures'!AA960,IF($AC960=Sheet1!$B$3,'B. Expenditures'!U960,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I961)*K961, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E961/'A. Revenue'!$C$30), ('B. Expenditures'!$F961/'A. Revenue'!$D$30), ('B. Expenditures'!$G961/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E961/'A. Revenue'!$C$30), ('B. Expenditures'!$F961/'A. Revenue'!$D$30), ('B. Expenditures'!$G961/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E961/'A. Revenue'!$C$30), ('B. Expenditures'!$F961/'A. Revenue'!$D$30), ('B. Expenditures'!$G961/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E961/'A. Revenue'!$C$30), ('B. Expenditures'!$F961/'A. Revenue'!$D$30), ('B. Expenditures'!$G961/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E961/'A. Revenue'!$C$30), ('B. Expenditures'!$F961/'A. Revenue'!$D$30), ('B. Expenditures'!$G961/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC961=Sheet1!$B$2,'B. Expenditures'!K961,IF('B. Expenditures'!$AC961=Sheet1!$B$4,'B. Expenditures'!W961,IF($AC961=Sheet1!$B$3,'B. Expenditures'!Q961,\"\")))","v":""},{"$f":"IF($AC961=Sheet1!$B$2,'B. Expenditures'!L961,IF('B. Expenditures'!$AC961=Sheet1!$B$4,'B. Expenditures'!X961,IF($AC961=Sheet1!$B$3,'B. Expenditures'!R961,\"\")))","v":""},{"$f":"IF($AC961=Sheet1!$B$2,'B. Expenditures'!M961,IF('B. Expenditures'!$AC961=Sheet1!$B$4,'B. Expenditures'!Y961,IF($AC961=Sheet1!$B$3,'B. Expenditures'!S961,\"\")))","v":""},{"$f":"IF($AC961=Sheet1!$B$2,'B. Expenditures'!N961,IF('B. Expenditures'!$AC961=Sheet1!$B$4,'B. Expenditures'!Z961,IF($AC961=Sheet1!$B$3,'B. Expenditures'!T961,\"\")))","v":""},{"$f":"IF($AC961=Sheet1!$B$2,'B. Expenditures'!O961,IF('B. Expenditures'!$AC961=Sheet1!$B$4,'B. Expenditures'!AA961,IF($AC961=Sheet1!$B$3,'B. Expenditures'!U961,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I962)*K962, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E962/'A. Revenue'!$C$30), ('B. Expenditures'!$F962/'A. Revenue'!$D$30), ('B. Expenditures'!$G962/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E962/'A. Revenue'!$C$30), ('B. Expenditures'!$F962/'A. Revenue'!$D$30), ('B. Expenditures'!$G962/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E962/'A. Revenue'!$C$30), ('B. Expenditures'!$F962/'A. Revenue'!$D$30), ('B. Expenditures'!$G962/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E962/'A. Revenue'!$C$30), ('B. Expenditures'!$F962/'A. Revenue'!$D$30), ('B. Expenditures'!$G962/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E962/'A. Revenue'!$C$30), ('B. Expenditures'!$F962/'A. Revenue'!$D$30), ('B. Expenditures'!$G962/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC962=Sheet1!$B$2,'B. Expenditures'!K962,IF('B. Expenditures'!$AC962=Sheet1!$B$4,'B. Expenditures'!W962,IF($AC962=Sheet1!$B$3,'B. Expenditures'!Q962,\"\")))","v":""},{"$f":"IF($AC962=Sheet1!$B$2,'B. Expenditures'!L962,IF('B. Expenditures'!$AC962=Sheet1!$B$4,'B. Expenditures'!X962,IF($AC962=Sheet1!$B$3,'B. Expenditures'!R962,\"\")))","v":""},{"$f":"IF($AC962=Sheet1!$B$2,'B. Expenditures'!M962,IF('B. Expenditures'!$AC962=Sheet1!$B$4,'B. Expenditures'!Y962,IF($AC962=Sheet1!$B$3,'B. Expenditures'!S962,\"\")))","v":""},{"$f":"IF($AC962=Sheet1!$B$2,'B. Expenditures'!N962,IF('B. Expenditures'!$AC962=Sheet1!$B$4,'B. Expenditures'!Z962,IF($AC962=Sheet1!$B$3,'B. Expenditures'!T962,\"\")))","v":""},{"$f":"IF($AC962=Sheet1!$B$2,'B. Expenditures'!O962,IF('B. Expenditures'!$AC962=Sheet1!$B$4,'B. Expenditures'!AA962,IF($AC962=Sheet1!$B$3,'B. Expenditures'!U962,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I963)*K963, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E963/'A. Revenue'!$C$30), ('B. Expenditures'!$F963/'A. Revenue'!$D$30), ('B. Expenditures'!$G963/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E963/'A. Revenue'!$C$30), ('B. Expenditures'!$F963/'A. Revenue'!$D$30), ('B. Expenditures'!$G963/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E963/'A. Revenue'!$C$30), ('B. Expenditures'!$F963/'A. Revenue'!$D$30), ('B. Expenditures'!$G963/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E963/'A. Revenue'!$C$30), ('B. Expenditures'!$F963/'A. Revenue'!$D$30), ('B. Expenditures'!$G963/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E963/'A. Revenue'!$C$30), ('B. Expenditures'!$F963/'A. Revenue'!$D$30), ('B. Expenditures'!$G963/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC963=Sheet1!$B$2,'B. Expenditures'!K963,IF('B. Expenditures'!$AC963=Sheet1!$B$4,'B. Expenditures'!W963,IF($AC963=Sheet1!$B$3,'B. Expenditures'!Q963,\"\")))","v":""},{"$f":"IF($AC963=Sheet1!$B$2,'B. Expenditures'!L963,IF('B. Expenditures'!$AC963=Sheet1!$B$4,'B. Expenditures'!X963,IF($AC963=Sheet1!$B$3,'B. Expenditures'!R963,\"\")))","v":""},{"$f":"IF($AC963=Sheet1!$B$2,'B. Expenditures'!M963,IF('B. Expenditures'!$AC963=Sheet1!$B$4,'B. Expenditures'!Y963,IF($AC963=Sheet1!$B$3,'B. Expenditures'!S963,\"\")))","v":""},{"$f":"IF($AC963=Sheet1!$B$2,'B. Expenditures'!N963,IF('B. Expenditures'!$AC963=Sheet1!$B$4,'B. Expenditures'!Z963,IF($AC963=Sheet1!$B$3,'B. Expenditures'!T963,\"\")))","v":""},{"$f":"IF($AC963=Sheet1!$B$2,'B. Expenditures'!O963,IF('B. Expenditures'!$AC963=Sheet1!$B$4,'B. Expenditures'!AA963,IF($AC963=Sheet1!$B$3,'B. Expenditures'!U963,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I964)*K964, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E964/'A. Revenue'!$C$30), ('B. Expenditures'!$F964/'A. Revenue'!$D$30), ('B. Expenditures'!$G964/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E964/'A. Revenue'!$C$30), ('B. Expenditures'!$F964/'A. Revenue'!$D$30), ('B. Expenditures'!$G964/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E964/'A. Revenue'!$C$30), ('B. Expenditures'!$F964/'A. Revenue'!$D$30), ('B. Expenditures'!$G964/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E964/'A. Revenue'!$C$30), ('B. Expenditures'!$F964/'A. Revenue'!$D$30), ('B. Expenditures'!$G964/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E964/'A. Revenue'!$C$30), ('B. Expenditures'!$F964/'A. Revenue'!$D$30), ('B. Expenditures'!$G964/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC964=Sheet1!$B$2,'B. Expenditures'!K964,IF('B. Expenditures'!$AC964=Sheet1!$B$4,'B. Expenditures'!W964,IF($AC964=Sheet1!$B$3,'B. Expenditures'!Q964,\"\")))","v":""},{"$f":"IF($AC964=Sheet1!$B$2,'B. Expenditures'!L964,IF('B. Expenditures'!$AC964=Sheet1!$B$4,'B. Expenditures'!X964,IF($AC964=Sheet1!$B$3,'B. Expenditures'!R964,\"\")))","v":""},{"$f":"IF($AC964=Sheet1!$B$2,'B. Expenditures'!M964,IF('B. Expenditures'!$AC964=Sheet1!$B$4,'B. Expenditures'!Y964,IF($AC964=Sheet1!$B$3,'B. Expenditures'!S964,\"\")))","v":""},{"$f":"IF($AC964=Sheet1!$B$2,'B. Expenditures'!N964,IF('B. Expenditures'!$AC964=Sheet1!$B$4,'B. Expenditures'!Z964,IF($AC964=Sheet1!$B$3,'B. Expenditures'!T964,\"\")))","v":""},{"$f":"IF($AC964=Sheet1!$B$2,'B. Expenditures'!O964,IF('B. Expenditures'!$AC964=Sheet1!$B$4,'B. Expenditures'!AA964,IF($AC964=Sheet1!$B$3,'B. Expenditures'!U964,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I965)*K965, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E965/'A. Revenue'!$C$30), ('B. Expenditures'!$F965/'A. Revenue'!$D$30), ('B. Expenditures'!$G965/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E965/'A. Revenue'!$C$30), ('B. Expenditures'!$F965/'A. Revenue'!$D$30), ('B. Expenditures'!$G965/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E965/'A. Revenue'!$C$30), ('B. Expenditures'!$F965/'A. Revenue'!$D$30), ('B. Expenditures'!$G965/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E965/'A. Revenue'!$C$30), ('B. Expenditures'!$F965/'A. Revenue'!$D$30), ('B. Expenditures'!$G965/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E965/'A. Revenue'!$C$30), ('B. Expenditures'!$F965/'A. Revenue'!$D$30), ('B. Expenditures'!$G965/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC965=Sheet1!$B$2,'B. Expenditures'!K965,IF('B. Expenditures'!$AC965=Sheet1!$B$4,'B. Expenditures'!W965,IF($AC965=Sheet1!$B$3,'B. Expenditures'!Q965,\"\")))","v":""},{"$f":"IF($AC965=Sheet1!$B$2,'B. Expenditures'!L965,IF('B. Expenditures'!$AC965=Sheet1!$B$4,'B. Expenditures'!X965,IF($AC965=Sheet1!$B$3,'B. Expenditures'!R965,\"\")))","v":""},{"$f":"IF($AC965=Sheet1!$B$2,'B. Expenditures'!M965,IF('B. Expenditures'!$AC965=Sheet1!$B$4,'B. Expenditures'!Y965,IF($AC965=Sheet1!$B$3,'B. Expenditures'!S965,\"\")))","v":""},{"$f":"IF($AC965=Sheet1!$B$2,'B. Expenditures'!N965,IF('B. Expenditures'!$AC965=Sheet1!$B$4,'B. Expenditures'!Z965,IF($AC965=Sheet1!$B$3,'B. Expenditures'!T965,\"\")))","v":""},{"$f":"IF($AC965=Sheet1!$B$2,'B. Expenditures'!O965,IF('B. Expenditures'!$AC965=Sheet1!$B$4,'B. Expenditures'!AA965,IF($AC965=Sheet1!$B$3,'B. Expenditures'!U965,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I966)*K966, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E966/'A. Revenue'!$C$30), ('B. Expenditures'!$F966/'A. Revenue'!$D$30), ('B. Expenditures'!$G966/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E966/'A. Revenue'!$C$30), ('B. Expenditures'!$F966/'A. Revenue'!$D$30), ('B. Expenditures'!$G966/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E966/'A. Revenue'!$C$30), ('B. Expenditures'!$F966/'A. Revenue'!$D$30), ('B. Expenditures'!$G966/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E966/'A. Revenue'!$C$30), ('B. Expenditures'!$F966/'A. Revenue'!$D$30), ('B. Expenditures'!$G966/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E966/'A. Revenue'!$C$30), ('B. Expenditures'!$F966/'A. Revenue'!$D$30), ('B. Expenditures'!$G966/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC966=Sheet1!$B$2,'B. Expenditures'!K966,IF('B. Expenditures'!$AC966=Sheet1!$B$4,'B. Expenditures'!W966,IF($AC966=Sheet1!$B$3,'B. Expenditures'!Q966,\"\")))","v":""},{"$f":"IF($AC966=Sheet1!$B$2,'B. Expenditures'!L966,IF('B. Expenditures'!$AC966=Sheet1!$B$4,'B. Expenditures'!X966,IF($AC966=Sheet1!$B$3,'B. Expenditures'!R966,\"\")))","v":""},{"$f":"IF($AC966=Sheet1!$B$2,'B. Expenditures'!M966,IF('B. Expenditures'!$AC966=Sheet1!$B$4,'B. Expenditures'!Y966,IF($AC966=Sheet1!$B$3,'B. Expenditures'!S966,\"\")))","v":""},{"$f":"IF($AC966=Sheet1!$B$2,'B. Expenditures'!N966,IF('B. Expenditures'!$AC966=Sheet1!$B$4,'B. Expenditures'!Z966,IF($AC966=Sheet1!$B$3,'B. Expenditures'!T966,\"\")))","v":""},{"$f":"IF($AC966=Sheet1!$B$2,'B. Expenditures'!O966,IF('B. Expenditures'!$AC966=Sheet1!$B$4,'B. Expenditures'!AA966,IF($AC966=Sheet1!$B$3,'B. Expenditures'!U966,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I967)*K967, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E967/'A. Revenue'!$C$30), ('B. Expenditures'!$F967/'A. Revenue'!$D$30), ('B. Expenditures'!$G967/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E967/'A. Revenue'!$C$30), ('B. Expenditures'!$F967/'A. Revenue'!$D$30), ('B. Expenditures'!$G967/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E967/'A. Revenue'!$C$30), ('B. Expenditures'!$F967/'A. Revenue'!$D$30), ('B. Expenditures'!$G967/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E967/'A. Revenue'!$C$30), ('B. Expenditures'!$F967/'A. Revenue'!$D$30), ('B. Expenditures'!$G967/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E967/'A. Revenue'!$C$30), ('B. Expenditures'!$F967/'A. Revenue'!$D$30), ('B. Expenditures'!$G967/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC967=Sheet1!$B$2,'B. Expenditures'!K967,IF('B. Expenditures'!$AC967=Sheet1!$B$4,'B. Expenditures'!W967,IF($AC967=Sheet1!$B$3,'B. Expenditures'!Q967,\"\")))","v":""},{"$f":"IF($AC967=Sheet1!$B$2,'B. Expenditures'!L967,IF('B. Expenditures'!$AC967=Sheet1!$B$4,'B. Expenditures'!X967,IF($AC967=Sheet1!$B$3,'B. Expenditures'!R967,\"\")))","v":""},{"$f":"IF($AC967=Sheet1!$B$2,'B. Expenditures'!M967,IF('B. Expenditures'!$AC967=Sheet1!$B$4,'B. Expenditures'!Y967,IF($AC967=Sheet1!$B$3,'B. Expenditures'!S967,\"\")))","v":""},{"$f":"IF($AC967=Sheet1!$B$2,'B. Expenditures'!N967,IF('B. Expenditures'!$AC967=Sheet1!$B$4,'B. Expenditures'!Z967,IF($AC967=Sheet1!$B$3,'B. Expenditures'!T967,\"\")))","v":""},{"$f":"IF($AC967=Sheet1!$B$2,'B. Expenditures'!O967,IF('B. Expenditures'!$AC967=Sheet1!$B$4,'B. Expenditures'!AA967,IF($AC967=Sheet1!$B$3,'B. Expenditures'!U967,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I968)*K968, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E968/'A. Revenue'!$C$30), ('B. Expenditures'!$F968/'A. Revenue'!$D$30), ('B. Expenditures'!$G968/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E968/'A. Revenue'!$C$30), ('B. Expenditures'!$F968/'A. Revenue'!$D$30), ('B. Expenditures'!$G968/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E968/'A. Revenue'!$C$30), ('B. Expenditures'!$F968/'A. Revenue'!$D$30), ('B. Expenditures'!$G968/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E968/'A. Revenue'!$C$30), ('B. Expenditures'!$F968/'A. Revenue'!$D$30), ('B. Expenditures'!$G968/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E968/'A. Revenue'!$C$30), ('B. Expenditures'!$F968/'A. Revenue'!$D$30), ('B. Expenditures'!$G968/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC968=Sheet1!$B$2,'B. Expenditures'!K968,IF('B. Expenditures'!$AC968=Sheet1!$B$4,'B. Expenditures'!W968,IF($AC968=Sheet1!$B$3,'B. Expenditures'!Q968,\"\")))","v":""},{"$f":"IF($AC968=Sheet1!$B$2,'B. Expenditures'!L968,IF('B. Expenditures'!$AC968=Sheet1!$B$4,'B. Expenditures'!X968,IF($AC968=Sheet1!$B$3,'B. Expenditures'!R968,\"\")))","v":""},{"$f":"IF($AC968=Sheet1!$B$2,'B. Expenditures'!M968,IF('B. Expenditures'!$AC968=Sheet1!$B$4,'B. Expenditures'!Y968,IF($AC968=Sheet1!$B$3,'B. Expenditures'!S968,\"\")))","v":""},{"$f":"IF($AC968=Sheet1!$B$2,'B. Expenditures'!N968,IF('B. Expenditures'!$AC968=Sheet1!$B$4,'B. Expenditures'!Z968,IF($AC968=Sheet1!$B$3,'B. Expenditures'!T968,\"\")))","v":""},{"$f":"IF($AC968=Sheet1!$B$2,'B. Expenditures'!O968,IF('B. Expenditures'!$AC968=Sheet1!$B$4,'B. Expenditures'!AA968,IF($AC968=Sheet1!$B$3,'B. Expenditures'!U968,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I969)*K969, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E969/'A. Revenue'!$C$30), ('B. Expenditures'!$F969/'A. Revenue'!$D$30), ('B. Expenditures'!$G969/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E969/'A. Revenue'!$C$30), ('B. Expenditures'!$F969/'A. Revenue'!$D$30), ('B. Expenditures'!$G969/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E969/'A. Revenue'!$C$30), ('B. Expenditures'!$F969/'A. Revenue'!$D$30), ('B. Expenditures'!$G969/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E969/'A. Revenue'!$C$30), ('B. Expenditures'!$F969/'A. Revenue'!$D$30), ('B. Expenditures'!$G969/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E969/'A. Revenue'!$C$30), ('B. Expenditures'!$F969/'A. Revenue'!$D$30), ('B. Expenditures'!$G969/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC969=Sheet1!$B$2,'B. Expenditures'!K969,IF('B. Expenditures'!$AC969=Sheet1!$B$4,'B. Expenditures'!W969,IF($AC969=Sheet1!$B$3,'B. Expenditures'!Q969,\"\")))","v":""},{"$f":"IF($AC969=Sheet1!$B$2,'B. Expenditures'!L969,IF('B. Expenditures'!$AC969=Sheet1!$B$4,'B. Expenditures'!X969,IF($AC969=Sheet1!$B$3,'B. Expenditures'!R969,\"\")))","v":""},{"$f":"IF($AC969=Sheet1!$B$2,'B. Expenditures'!M969,IF('B. Expenditures'!$AC969=Sheet1!$B$4,'B. Expenditures'!Y969,IF($AC969=Sheet1!$B$3,'B. Expenditures'!S969,\"\")))","v":""},{"$f":"IF($AC969=Sheet1!$B$2,'B. Expenditures'!N969,IF('B. Expenditures'!$AC969=Sheet1!$B$4,'B. Expenditures'!Z969,IF($AC969=Sheet1!$B$3,'B. Expenditures'!T969,\"\")))","v":""},{"$f":"IF($AC969=Sheet1!$B$2,'B. Expenditures'!O969,IF('B. Expenditures'!$AC969=Sheet1!$B$4,'B. Expenditures'!AA969,IF($AC969=Sheet1!$B$3,'B. Expenditures'!U969,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I970)*K970, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E970/'A. Revenue'!$C$30), ('B. Expenditures'!$F970/'A. Revenue'!$D$30), ('B. Expenditures'!$G970/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E970/'A. Revenue'!$C$30), ('B. Expenditures'!$F970/'A. Revenue'!$D$30), ('B. Expenditures'!$G970/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E970/'A. Revenue'!$C$30), ('B. Expenditures'!$F970/'A. Revenue'!$D$30), ('B. Expenditures'!$G970/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E970/'A. Revenue'!$C$30), ('B. Expenditures'!$F970/'A. Revenue'!$D$30), ('B. Expenditures'!$G970/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E970/'A. Revenue'!$C$30), ('B. Expenditures'!$F970/'A. Revenue'!$D$30), ('B. Expenditures'!$G970/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC970=Sheet1!$B$2,'B. Expenditures'!K970,IF('B. Expenditures'!$AC970=Sheet1!$B$4,'B. Expenditures'!W970,IF($AC970=Sheet1!$B$3,'B. Expenditures'!Q970,\"\")))","v":""},{"$f":"IF($AC970=Sheet1!$B$2,'B. Expenditures'!L970,IF('B. Expenditures'!$AC970=Sheet1!$B$4,'B. Expenditures'!X970,IF($AC970=Sheet1!$B$3,'B. Expenditures'!R970,\"\")))","v":""},{"$f":"IF($AC970=Sheet1!$B$2,'B. Expenditures'!M970,IF('B. Expenditures'!$AC970=Sheet1!$B$4,'B. Expenditures'!Y970,IF($AC970=Sheet1!$B$3,'B. Expenditures'!S970,\"\")))","v":""},{"$f":"IF($AC970=Sheet1!$B$2,'B. Expenditures'!N970,IF('B. Expenditures'!$AC970=Sheet1!$B$4,'B. Expenditures'!Z970,IF($AC970=Sheet1!$B$3,'B. Expenditures'!T970,\"\")))","v":""},{"$f":"IF($AC970=Sheet1!$B$2,'B. Expenditures'!O970,IF('B. Expenditures'!$AC970=Sheet1!$B$4,'B. Expenditures'!AA970,IF($AC970=Sheet1!$B$3,'B. Expenditures'!U970,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I971)*K971, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E971/'A. Revenue'!$C$30), ('B. Expenditures'!$F971/'A. Revenue'!$D$30), ('B. Expenditures'!$G971/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E971/'A. Revenue'!$C$30), ('B. Expenditures'!$F971/'A. Revenue'!$D$30), ('B. Expenditures'!$G971/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E971/'A. Revenue'!$C$30), ('B. Expenditures'!$F971/'A. Revenue'!$D$30), ('B. Expenditures'!$G971/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E971/'A. Revenue'!$C$30), ('B. Expenditures'!$F971/'A. Revenue'!$D$30), ('B. Expenditures'!$G971/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E971/'A. Revenue'!$C$30), ('B. Expenditures'!$F971/'A. Revenue'!$D$30), ('B. Expenditures'!$G971/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC971=Sheet1!$B$2,'B. Expenditures'!K971,IF('B. Expenditures'!$AC971=Sheet1!$B$4,'B. Expenditures'!W971,IF($AC971=Sheet1!$B$3,'B. Expenditures'!Q971,\"\")))","v":""},{"$f":"IF($AC971=Sheet1!$B$2,'B. Expenditures'!L971,IF('B. Expenditures'!$AC971=Sheet1!$B$4,'B. Expenditures'!X971,IF($AC971=Sheet1!$B$3,'B. Expenditures'!R971,\"\")))","v":""},{"$f":"IF($AC971=Sheet1!$B$2,'B. Expenditures'!M971,IF('B. Expenditures'!$AC971=Sheet1!$B$4,'B. Expenditures'!Y971,IF($AC971=Sheet1!$B$3,'B. Expenditures'!S971,\"\")))","v":""},{"$f":"IF($AC971=Sheet1!$B$2,'B. Expenditures'!N971,IF('B. Expenditures'!$AC971=Sheet1!$B$4,'B. Expenditures'!Z971,IF($AC971=Sheet1!$B$3,'B. Expenditures'!T971,\"\")))","v":""},{"$f":"IF($AC971=Sheet1!$B$2,'B. Expenditures'!O971,IF('B. Expenditures'!$AC971=Sheet1!$B$4,'B. Expenditures'!AA971,IF($AC971=Sheet1!$B$3,'B. Expenditures'!U971,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I972)*K972, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E972/'A. Revenue'!$C$30), ('B. Expenditures'!$F972/'A. Revenue'!$D$30), ('B. Expenditures'!$G972/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E972/'A. Revenue'!$C$30), ('B. Expenditures'!$F972/'A. Revenue'!$D$30), ('B. Expenditures'!$G972/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E972/'A. Revenue'!$C$30), ('B. Expenditures'!$F972/'A. Revenue'!$D$30), ('B. Expenditures'!$G972/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E972/'A. Revenue'!$C$30), ('B. Expenditures'!$F972/'A. Revenue'!$D$30), ('B. Expenditures'!$G972/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E972/'A. Revenue'!$C$30), ('B. Expenditures'!$F972/'A. Revenue'!$D$30), ('B. Expenditures'!$G972/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC972=Sheet1!$B$2,'B. Expenditures'!K972,IF('B. Expenditures'!$AC972=Sheet1!$B$4,'B. Expenditures'!W972,IF($AC972=Sheet1!$B$3,'B. Expenditures'!Q972,\"\")))","v":""},{"$f":"IF($AC972=Sheet1!$B$2,'B. Expenditures'!L972,IF('B. Expenditures'!$AC972=Sheet1!$B$4,'B. Expenditures'!X972,IF($AC972=Sheet1!$B$3,'B. Expenditures'!R972,\"\")))","v":""},{"$f":"IF($AC972=Sheet1!$B$2,'B. Expenditures'!M972,IF('B. Expenditures'!$AC972=Sheet1!$B$4,'B. Expenditures'!Y972,IF($AC972=Sheet1!$B$3,'B. Expenditures'!S972,\"\")))","v":""},{"$f":"IF($AC972=Sheet1!$B$2,'B. Expenditures'!N972,IF('B. Expenditures'!$AC972=Sheet1!$B$4,'B. Expenditures'!Z972,IF($AC972=Sheet1!$B$3,'B. Expenditures'!T972,\"\")))","v":""},{"$f":"IF($AC972=Sheet1!$B$2,'B. Expenditures'!O972,IF('B. Expenditures'!$AC972=Sheet1!$B$4,'B. Expenditures'!AA972,IF($AC972=Sheet1!$B$3,'B. Expenditures'!U972,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I973)*K973, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E973/'A. Revenue'!$C$30), ('B. Expenditures'!$F973/'A. Revenue'!$D$30), ('B. Expenditures'!$G973/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E973/'A. Revenue'!$C$30), ('B. Expenditures'!$F973/'A. Revenue'!$D$30), ('B. Expenditures'!$G973/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E973/'A. Revenue'!$C$30), ('B. Expenditures'!$F973/'A. Revenue'!$D$30), ('B. Expenditures'!$G973/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E973/'A. Revenue'!$C$30), ('B. Expenditures'!$F973/'A. Revenue'!$D$30), ('B. Expenditures'!$G973/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E973/'A. Revenue'!$C$30), ('B. Expenditures'!$F973/'A. Revenue'!$D$30), ('B. Expenditures'!$G973/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC973=Sheet1!$B$2,'B. Expenditures'!K973,IF('B. Expenditures'!$AC973=Sheet1!$B$4,'B. Expenditures'!W973,IF($AC973=Sheet1!$B$3,'B. Expenditures'!Q973,\"\")))","v":""},{"$f":"IF($AC973=Sheet1!$B$2,'B. Expenditures'!L973,IF('B. Expenditures'!$AC973=Sheet1!$B$4,'B. Expenditures'!X973,IF($AC973=Sheet1!$B$3,'B. Expenditures'!R973,\"\")))","v":""},{"$f":"IF($AC973=Sheet1!$B$2,'B. Expenditures'!M973,IF('B. Expenditures'!$AC973=Sheet1!$B$4,'B. Expenditures'!Y973,IF($AC973=Sheet1!$B$3,'B. Expenditures'!S973,\"\")))","v":""},{"$f":"IF($AC973=Sheet1!$B$2,'B. Expenditures'!N973,IF('B. Expenditures'!$AC973=Sheet1!$B$4,'B. Expenditures'!Z973,IF($AC973=Sheet1!$B$3,'B. Expenditures'!T973,\"\")))","v":""},{"$f":"IF($AC973=Sheet1!$B$2,'B. Expenditures'!O973,IF('B. Expenditures'!$AC973=Sheet1!$B$4,'B. Expenditures'!AA973,IF($AC973=Sheet1!$B$3,'B. Expenditures'!U973,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I974)*K974, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E974/'A. Revenue'!$C$30), ('B. Expenditures'!$F974/'A. Revenue'!$D$30), ('B. Expenditures'!$G974/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E974/'A. Revenue'!$C$30), ('B. Expenditures'!$F974/'A. Revenue'!$D$30), ('B. Expenditures'!$G974/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E974/'A. Revenue'!$C$30), ('B. Expenditures'!$F974/'A. Revenue'!$D$30), ('B. Expenditures'!$G974/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E974/'A. Revenue'!$C$30), ('B. Expenditures'!$F974/'A. Revenue'!$D$30), ('B. Expenditures'!$G974/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E974/'A. Revenue'!$C$30), ('B. Expenditures'!$F974/'A. Revenue'!$D$30), ('B. Expenditures'!$G974/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC974=Sheet1!$B$2,'B. Expenditures'!K974,IF('B. Expenditures'!$AC974=Sheet1!$B$4,'B. Expenditures'!W974,IF($AC974=Sheet1!$B$3,'B. Expenditures'!Q974,\"\")))","v":""},{"$f":"IF($AC974=Sheet1!$B$2,'B. Expenditures'!L974,IF('B. Expenditures'!$AC974=Sheet1!$B$4,'B. Expenditures'!X974,IF($AC974=Sheet1!$B$3,'B. Expenditures'!R974,\"\")))","v":""},{"$f":"IF($AC974=Sheet1!$B$2,'B. Expenditures'!M974,IF('B. Expenditures'!$AC974=Sheet1!$B$4,'B. Expenditures'!Y974,IF($AC974=Sheet1!$B$3,'B. Expenditures'!S974,\"\")))","v":""},{"$f":"IF($AC974=Sheet1!$B$2,'B. Expenditures'!N974,IF('B. Expenditures'!$AC974=Sheet1!$B$4,'B. Expenditures'!Z974,IF($AC974=Sheet1!$B$3,'B. Expenditures'!T974,\"\")))","v":""},{"$f":"IF($AC974=Sheet1!$B$2,'B. Expenditures'!O974,IF('B. Expenditures'!$AC974=Sheet1!$B$4,'B. Expenditures'!AA974,IF($AC974=Sheet1!$B$3,'B. Expenditures'!U974,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I975)*K975, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E975/'A. Revenue'!$C$30), ('B. Expenditures'!$F975/'A. Revenue'!$D$30), ('B. Expenditures'!$G975/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E975/'A. Revenue'!$C$30), ('B. Expenditures'!$F975/'A. Revenue'!$D$30), ('B. Expenditures'!$G975/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E975/'A. Revenue'!$C$30), ('B. Expenditures'!$F975/'A. Revenue'!$D$30), ('B. Expenditures'!$G975/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E975/'A. Revenue'!$C$30), ('B. Expenditures'!$F975/'A. Revenue'!$D$30), ('B. Expenditures'!$G975/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E975/'A. Revenue'!$C$30), ('B. Expenditures'!$F975/'A. Revenue'!$D$30), ('B. Expenditures'!$G975/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC975=Sheet1!$B$2,'B. Expenditures'!K975,IF('B. Expenditures'!$AC975=Sheet1!$B$4,'B. Expenditures'!W975,IF($AC975=Sheet1!$B$3,'B. Expenditures'!Q975,\"\")))","v":""},{"$f":"IF($AC975=Sheet1!$B$2,'B. Expenditures'!L975,IF('B. Expenditures'!$AC975=Sheet1!$B$4,'B. Expenditures'!X975,IF($AC975=Sheet1!$B$3,'B. Expenditures'!R975,\"\")))","v":""},{"$f":"IF($AC975=Sheet1!$B$2,'B. Expenditures'!M975,IF('B. Expenditures'!$AC975=Sheet1!$B$4,'B. Expenditures'!Y975,IF($AC975=Sheet1!$B$3,'B. Expenditures'!S975,\"\")))","v":""},{"$f":"IF($AC975=Sheet1!$B$2,'B. Expenditures'!N975,IF('B. Expenditures'!$AC975=Sheet1!$B$4,'B. Expenditures'!Z975,IF($AC975=Sheet1!$B$3,'B. Expenditures'!T975,\"\")))","v":""},{"$f":"IF($AC975=Sheet1!$B$2,'B. Expenditures'!O975,IF('B. Expenditures'!$AC975=Sheet1!$B$4,'B. Expenditures'!AA975,IF($AC975=Sheet1!$B$3,'B. Expenditures'!U975,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I976)*K976, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E976/'A. Revenue'!$C$30), ('B. Expenditures'!$F976/'A. Revenue'!$D$30), ('B. Expenditures'!$G976/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E976/'A. Revenue'!$C$30), ('B. Expenditures'!$F976/'A. Revenue'!$D$30), ('B. Expenditures'!$G976/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E976/'A. Revenue'!$C$30), ('B. Expenditures'!$F976/'A. Revenue'!$D$30), ('B. Expenditures'!$G976/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E976/'A. Revenue'!$C$30), ('B. Expenditures'!$F976/'A. Revenue'!$D$30), ('B. Expenditures'!$G976/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E976/'A. Revenue'!$C$30), ('B. Expenditures'!$F976/'A. Revenue'!$D$30), ('B. Expenditures'!$G976/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC976=Sheet1!$B$2,'B. Expenditures'!K976,IF('B. Expenditures'!$AC976=Sheet1!$B$4,'B. Expenditures'!W976,IF($AC976=Sheet1!$B$3,'B. Expenditures'!Q976,\"\")))","v":""},{"$f":"IF($AC976=Sheet1!$B$2,'B. Expenditures'!L976,IF('B. Expenditures'!$AC976=Sheet1!$B$4,'B. Expenditures'!X976,IF($AC976=Sheet1!$B$3,'B. Expenditures'!R976,\"\")))","v":""},{"$f":"IF($AC976=Sheet1!$B$2,'B. Expenditures'!M976,IF('B. Expenditures'!$AC976=Sheet1!$B$4,'B. Expenditures'!Y976,IF($AC976=Sheet1!$B$3,'B. Expenditures'!S976,\"\")))","v":""},{"$f":"IF($AC976=Sheet1!$B$2,'B. Expenditures'!N976,IF('B. Expenditures'!$AC976=Sheet1!$B$4,'B. Expenditures'!Z976,IF($AC976=Sheet1!$B$3,'B. Expenditures'!T976,\"\")))","v":""},{"$f":"IF($AC976=Sheet1!$B$2,'B. Expenditures'!O976,IF('B. Expenditures'!$AC976=Sheet1!$B$4,'B. Expenditures'!AA976,IF($AC976=Sheet1!$B$3,'B. Expenditures'!U976,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I977)*K977, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E977/'A. Revenue'!$C$30), ('B. Expenditures'!$F977/'A. Revenue'!$D$30), ('B. Expenditures'!$G977/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E977/'A. Revenue'!$C$30), ('B. Expenditures'!$F977/'A. Revenue'!$D$30), ('B. Expenditures'!$G977/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E977/'A. Revenue'!$C$30), ('B. Expenditures'!$F977/'A. Revenue'!$D$30), ('B. Expenditures'!$G977/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E977/'A. Revenue'!$C$30), ('B. Expenditures'!$F977/'A. Revenue'!$D$30), ('B. Expenditures'!$G977/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E977/'A. Revenue'!$C$30), ('B. Expenditures'!$F977/'A. Revenue'!$D$30), ('B. Expenditures'!$G977/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC977=Sheet1!$B$2,'B. Expenditures'!K977,IF('B. Expenditures'!$AC977=Sheet1!$B$4,'B. Expenditures'!W977,IF($AC977=Sheet1!$B$3,'B. Expenditures'!Q977,\"\")))","v":""},{"$f":"IF($AC977=Sheet1!$B$2,'B. Expenditures'!L977,IF('B. Expenditures'!$AC977=Sheet1!$B$4,'B. Expenditures'!X977,IF($AC977=Sheet1!$B$3,'B. Expenditures'!R977,\"\")))","v":""},{"$f":"IF($AC977=Sheet1!$B$2,'B. Expenditures'!M977,IF('B. Expenditures'!$AC977=Sheet1!$B$4,'B. Expenditures'!Y977,IF($AC977=Sheet1!$B$3,'B. Expenditures'!S977,\"\")))","v":""},{"$f":"IF($AC977=Sheet1!$B$2,'B. Expenditures'!N977,IF('B. Expenditures'!$AC977=Sheet1!$B$4,'B. Expenditures'!Z977,IF($AC977=Sheet1!$B$3,'B. Expenditures'!T977,\"\")))","v":""},{"$f":"IF($AC977=Sheet1!$B$2,'B. Expenditures'!O977,IF('B. Expenditures'!$AC977=Sheet1!$B$4,'B. Expenditures'!AA977,IF($AC977=Sheet1!$B$3,'B. Expenditures'!U977,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I978)*K978, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E978/'A. Revenue'!$C$30), ('B. Expenditures'!$F978/'A. Revenue'!$D$30), ('B. Expenditures'!$G978/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E978/'A. Revenue'!$C$30), ('B. Expenditures'!$F978/'A. Revenue'!$D$30), ('B. Expenditures'!$G978/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E978/'A. Revenue'!$C$30), ('B. Expenditures'!$F978/'A. Revenue'!$D$30), ('B. Expenditures'!$G978/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E978/'A. Revenue'!$C$30), ('B. Expenditures'!$F978/'A. Revenue'!$D$30), ('B. Expenditures'!$G978/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E978/'A. Revenue'!$C$30), ('B. Expenditures'!$F978/'A. Revenue'!$D$30), ('B. Expenditures'!$G978/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC978=Sheet1!$B$2,'B. Expenditures'!K978,IF('B. Expenditures'!$AC978=Sheet1!$B$4,'B. Expenditures'!W978,IF($AC978=Sheet1!$B$3,'B. Expenditures'!Q978,\"\")))","v":""},{"$f":"IF($AC978=Sheet1!$B$2,'B. Expenditures'!L978,IF('B. Expenditures'!$AC978=Sheet1!$B$4,'B. Expenditures'!X978,IF($AC978=Sheet1!$B$3,'B. Expenditures'!R978,\"\")))","v":""},{"$f":"IF($AC978=Sheet1!$B$2,'B. Expenditures'!M978,IF('B. Expenditures'!$AC978=Sheet1!$B$4,'B. Expenditures'!Y978,IF($AC978=Sheet1!$B$3,'B. Expenditures'!S978,\"\")))","v":""},{"$f":"IF($AC978=Sheet1!$B$2,'B. Expenditures'!N978,IF('B. Expenditures'!$AC978=Sheet1!$B$4,'B. Expenditures'!Z978,IF($AC978=Sheet1!$B$3,'B. Expenditures'!T978,\"\")))","v":""},{"$f":"IF($AC978=Sheet1!$B$2,'B. Expenditures'!O978,IF('B. Expenditures'!$AC978=Sheet1!$B$4,'B. Expenditures'!AA978,IF($AC978=Sheet1!$B$3,'B. Expenditures'!U978,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I979)*K979, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E979/'A. Revenue'!$C$30), ('B. Expenditures'!$F979/'A. Revenue'!$D$30), ('B. Expenditures'!$G979/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E979/'A. Revenue'!$C$30), ('B. Expenditures'!$F979/'A. Revenue'!$D$30), ('B. Expenditures'!$G979/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E979/'A. Revenue'!$C$30), ('B. Expenditures'!$F979/'A. Revenue'!$D$30), ('B. Expenditures'!$G979/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E979/'A. Revenue'!$C$30), ('B. Expenditures'!$F979/'A. Revenue'!$D$30), ('B. Expenditures'!$G979/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E979/'A. Revenue'!$C$30), ('B. Expenditures'!$F979/'A. Revenue'!$D$30), ('B. Expenditures'!$G979/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC979=Sheet1!$B$2,'B. Expenditures'!K979,IF('B. Expenditures'!$AC979=Sheet1!$B$4,'B. Expenditures'!W979,IF($AC979=Sheet1!$B$3,'B. Expenditures'!Q979,\"\")))","v":""},{"$f":"IF($AC979=Sheet1!$B$2,'B. Expenditures'!L979,IF('B. Expenditures'!$AC979=Sheet1!$B$4,'B. Expenditures'!X979,IF($AC979=Sheet1!$B$3,'B. Expenditures'!R979,\"\")))","v":""},{"$f":"IF($AC979=Sheet1!$B$2,'B. Expenditures'!M979,IF('B. Expenditures'!$AC979=Sheet1!$B$4,'B. Expenditures'!Y979,IF($AC979=Sheet1!$B$3,'B. Expenditures'!S979,\"\")))","v":""},{"$f":"IF($AC979=Sheet1!$B$2,'B. Expenditures'!N979,IF('B. Expenditures'!$AC979=Sheet1!$B$4,'B. Expenditures'!Z979,IF($AC979=Sheet1!$B$3,'B. Expenditures'!T979,\"\")))","v":""},{"$f":"IF($AC979=Sheet1!$B$2,'B. Expenditures'!O979,IF('B. Expenditures'!$AC979=Sheet1!$B$4,'B. Expenditures'!AA979,IF($AC979=Sheet1!$B$3,'B. Expenditures'!U979,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I980)*K980, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E980/'A. Revenue'!$C$30), ('B. Expenditures'!$F980/'A. Revenue'!$D$30), ('B. Expenditures'!$G980/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E980/'A. Revenue'!$C$30), ('B. Expenditures'!$F980/'A. Revenue'!$D$30), ('B. Expenditures'!$G980/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E980/'A. Revenue'!$C$30), ('B. Expenditures'!$F980/'A. Revenue'!$D$30), ('B. Expenditures'!$G980/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E980/'A. Revenue'!$C$30), ('B. Expenditures'!$F980/'A. Revenue'!$D$30), ('B. Expenditures'!$G980/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E980/'A. Revenue'!$C$30), ('B. Expenditures'!$F980/'A. Revenue'!$D$30), ('B. Expenditures'!$G980/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC980=Sheet1!$B$2,'B. Expenditures'!K980,IF('B. Expenditures'!$AC980=Sheet1!$B$4,'B. Expenditures'!W980,IF($AC980=Sheet1!$B$3,'B. Expenditures'!Q980,\"\")))","v":""},{"$f":"IF($AC980=Sheet1!$B$2,'B. Expenditures'!L980,IF('B. Expenditures'!$AC980=Sheet1!$B$4,'B. Expenditures'!X980,IF($AC980=Sheet1!$B$3,'B. Expenditures'!R980,\"\")))","v":""},{"$f":"IF($AC980=Sheet1!$B$2,'B. Expenditures'!M980,IF('B. Expenditures'!$AC980=Sheet1!$B$4,'B. Expenditures'!Y980,IF($AC980=Sheet1!$B$3,'B. Expenditures'!S980,\"\")))","v":""},{"$f":"IF($AC980=Sheet1!$B$2,'B. Expenditures'!N980,IF('B. Expenditures'!$AC980=Sheet1!$B$4,'B. Expenditures'!Z980,IF($AC980=Sheet1!$B$3,'B. Expenditures'!T980,\"\")))","v":""},{"$f":"IF($AC980=Sheet1!$B$2,'B. Expenditures'!O980,IF('B. Expenditures'!$AC980=Sheet1!$B$4,'B. Expenditures'!AA980,IF($AC980=Sheet1!$B$3,'B. Expenditures'!U980,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(RATE(2,,-E981,G981), \"\")","v":""},null,"",{"$f":"IFERROR((1+$I981)*K981, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E981/'A. Revenue'!$C$30), ('B. Expenditures'!$F981/'A. Revenue'!$D$30), ('B. Expenditures'!$G981/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E981/'A. Revenue'!$C$30), ('B. Expenditures'!$F981/'A. Revenue'!$D$30), ('B. Expenditures'!$G981/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E981/'A. Revenue'!$C$30), ('B. Expenditures'!$F981/'A. Revenue'!$D$30), ('B. Expenditures'!$G981/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E981/'A. Revenue'!$C$30), ('B. Expenditures'!$F981/'A. Revenue'!$D$30), ('B. Expenditures'!$G981/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E981/'A. Revenue'!$C$30), ('B. Expenditures'!$F981/'A. Revenue'!$D$30), ('B. Expenditures'!$G981/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC981=Sheet1!$B$2,'B. Expenditures'!K981,IF('B. Expenditures'!$AC981=Sheet1!$B$4,'B. Expenditures'!W981,IF($AC981=Sheet1!$B$3,'B. Expenditures'!Q981,\"\")))","v":""},{"$f":"IF($AC981=Sheet1!$B$2,'B. Expenditures'!L981,IF('B. Expenditures'!$AC981=Sheet1!$B$4,'B. Expenditures'!X981,IF($AC981=Sheet1!$B$3,'B. Expenditures'!R981,\"\")))","v":""},{"$f":"IF($AC981=Sheet1!$B$2,'B. Expenditures'!M981,IF('B. Expenditures'!$AC981=Sheet1!$B$4,'B. Expenditures'!Y981,IF($AC981=Sheet1!$B$3,'B. Expenditures'!S981,\"\")))","v":""},{"$f":"IF($AC981=Sheet1!$B$2,'B. Expenditures'!N981,IF('B. Expenditures'!$AC981=Sheet1!$B$4,'B. Expenditures'!Z981,IF($AC981=Sheet1!$B$3,'B. Expenditures'!T981,\"\")))","v":""},{"$f":"IF($AC981=Sheet1!$B$2,'B. Expenditures'!O981,IF('B. Expenditures'!$AC981=Sheet1!$B$4,'B. Expenditures'!AA981,IF($AC981=Sheet1!$B$3,'B. Expenditures'!U981,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I982)*K982, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E982/'A. Revenue'!$C$30), ('B. Expenditures'!$F982/'A. Revenue'!$D$30), ('B. Expenditures'!$G982/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E982/'A. Revenue'!$C$30), ('B. Expenditures'!$F982/'A. Revenue'!$D$30), ('B. Expenditures'!$G982/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E982/'A. Revenue'!$C$30), ('B. Expenditures'!$F982/'A. Revenue'!$D$30), ('B. Expenditures'!$G982/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E982/'A. Revenue'!$C$30), ('B. Expenditures'!$F982/'A. Revenue'!$D$30), ('B. Expenditures'!$G982/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E982/'A. Revenue'!$C$30), ('B. Expenditures'!$F982/'A. Revenue'!$D$30), ('B. Expenditures'!$G982/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC982=Sheet1!$B$2,'B. Expenditures'!K982,IF('B. Expenditures'!$AC982=Sheet1!$B$4,'B. Expenditures'!W982,IF($AC982=Sheet1!$B$3,'B. Expenditures'!Q982,\"\")))","v":""},{"$f":"IF($AC982=Sheet1!$B$2,'B. Expenditures'!L982,IF('B. Expenditures'!$AC982=Sheet1!$B$4,'B. Expenditures'!X982,IF($AC982=Sheet1!$B$3,'B. Expenditures'!R982,\"\")))","v":""},{"$f":"IF($AC982=Sheet1!$B$2,'B. Expenditures'!M982,IF('B. Expenditures'!$AC982=Sheet1!$B$4,'B. Expenditures'!Y982,IF($AC982=Sheet1!$B$3,'B. Expenditures'!S982,\"\")))","v":""},{"$f":"IF($AC982=Sheet1!$B$2,'B. Expenditures'!N982,IF('B. Expenditures'!$AC982=Sheet1!$B$4,'B. Expenditures'!Z982,IF($AC982=Sheet1!$B$3,'B. Expenditures'!T982,\"\")))","v":""},{"$f":"IF($AC982=Sheet1!$B$2,'B. Expenditures'!O982,IF('B. Expenditures'!$AC982=Sheet1!$B$4,'B. Expenditures'!AA982,IF($AC982=Sheet1!$B$3,'B. Expenditures'!U982,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I983)*K983, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E983/'A. Revenue'!$C$30), ('B. Expenditures'!$F983/'A. Revenue'!$D$30), ('B. Expenditures'!$G983/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E983/'A. Revenue'!$C$30), ('B. Expenditures'!$F983/'A. Revenue'!$D$30), ('B. Expenditures'!$G983/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E983/'A. Revenue'!$C$30), ('B. Expenditures'!$F983/'A. Revenue'!$D$30), ('B. Expenditures'!$G983/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E983/'A. Revenue'!$C$30), ('B. Expenditures'!$F983/'A. Revenue'!$D$30), ('B. Expenditures'!$G983/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E983/'A. Revenue'!$C$30), ('B. Expenditures'!$F983/'A. Revenue'!$D$30), ('B. Expenditures'!$G983/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC983=Sheet1!$B$2,'B. Expenditures'!K983,IF('B. Expenditures'!$AC983=Sheet1!$B$4,'B. Expenditures'!W983,IF($AC983=Sheet1!$B$3,'B. Expenditures'!Q983,\"\")))","v":""},{"$f":"IF($AC983=Sheet1!$B$2,'B. Expenditures'!L983,IF('B. Expenditures'!$AC983=Sheet1!$B$4,'B. Expenditures'!X983,IF($AC983=Sheet1!$B$3,'B. Expenditures'!R983,\"\")))","v":""},{"$f":"IF($AC983=Sheet1!$B$2,'B. Expenditures'!M983,IF('B. Expenditures'!$AC983=Sheet1!$B$4,'B. Expenditures'!Y983,IF($AC983=Sheet1!$B$3,'B. Expenditures'!S983,\"\")))","v":""},{"$f":"IF($AC983=Sheet1!$B$2,'B. Expenditures'!N983,IF('B. Expenditures'!$AC983=Sheet1!$B$4,'B. Expenditures'!Z983,IF($AC983=Sheet1!$B$3,'B. Expenditures'!T983,\"\")))","v":""},{"$f":"IF($AC983=Sheet1!$B$2,'B. Expenditures'!O983,IF('B. Expenditures'!$AC983=Sheet1!$B$4,'B. Expenditures'!AA983,IF($AC983=Sheet1!$B$3,'B. Expenditures'!U983,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I984)*K984, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E984/'A. Revenue'!$C$30), ('B. Expenditures'!$F984/'A. Revenue'!$D$30), ('B. Expenditures'!$G984/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E984/'A. Revenue'!$C$30), ('B. Expenditures'!$F984/'A. Revenue'!$D$30), ('B. Expenditures'!$G984/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E984/'A. Revenue'!$C$30), ('B. Expenditures'!$F984/'A. Revenue'!$D$30), ('B. Expenditures'!$G984/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E984/'A. Revenue'!$C$30), ('B. Expenditures'!$F984/'A. Revenue'!$D$30), ('B. Expenditures'!$G984/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E984/'A. Revenue'!$C$30), ('B. Expenditures'!$F984/'A. Revenue'!$D$30), ('B. Expenditures'!$G984/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC984=Sheet1!$B$2,'B. Expenditures'!K984,IF('B. Expenditures'!$AC984=Sheet1!$B$4,'B. Expenditures'!W984,IF($AC984=Sheet1!$B$3,'B. Expenditures'!Q984,\"\")))","v":""},{"$f":"IF($AC984=Sheet1!$B$2,'B. Expenditures'!L984,IF('B. Expenditures'!$AC984=Sheet1!$B$4,'B. Expenditures'!X984,IF($AC984=Sheet1!$B$3,'B. Expenditures'!R984,\"\")))","v":""},{"$f":"IF($AC984=Sheet1!$B$2,'B. Expenditures'!M984,IF('B. Expenditures'!$AC984=Sheet1!$B$4,'B. Expenditures'!Y984,IF($AC984=Sheet1!$B$3,'B. Expenditures'!S984,\"\")))","v":""},{"$f":"IF($AC984=Sheet1!$B$2,'B. Expenditures'!N984,IF('B. Expenditures'!$AC984=Sheet1!$B$4,'B. Expenditures'!Z984,IF($AC984=Sheet1!$B$3,'B. Expenditures'!T984,\"\")))","v":""},{"$f":"IF($AC984=Sheet1!$B$2,'B. Expenditures'!O984,IF('B. Expenditures'!$AC984=Sheet1!$B$4,'B. Expenditures'!AA984,IF($AC984=Sheet1!$B$3,'B. Expenditures'!U984,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I985)*K985, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E985/'A. Revenue'!$C$30), ('B. Expenditures'!$F985/'A. Revenue'!$D$30), ('B. Expenditures'!$G985/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E985/'A. Revenue'!$C$30), ('B. Expenditures'!$F985/'A. Revenue'!$D$30), ('B. Expenditures'!$G985/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E985/'A. Revenue'!$C$30), ('B. Expenditures'!$F985/'A. Revenue'!$D$30), ('B. Expenditures'!$G985/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E985/'A. Revenue'!$C$30), ('B. Expenditures'!$F985/'A. Revenue'!$D$30), ('B. Expenditures'!$G985/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E985/'A. Revenue'!$C$30), ('B. Expenditures'!$F985/'A. Revenue'!$D$30), ('B. Expenditures'!$G985/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC985=Sheet1!$B$2,'B. Expenditures'!K985,IF('B. Expenditures'!$AC985=Sheet1!$B$4,'B. Expenditures'!W985,IF($AC985=Sheet1!$B$3,'B. Expenditures'!Q985,\"\")))","v":""},{"$f":"IF($AC985=Sheet1!$B$2,'B. Expenditures'!L985,IF('B. Expenditures'!$AC985=Sheet1!$B$4,'B. Expenditures'!X985,IF($AC985=Sheet1!$B$3,'B. Expenditures'!R985,\"\")))","v":""},{"$f":"IF($AC985=Sheet1!$B$2,'B. Expenditures'!M985,IF('B. Expenditures'!$AC985=Sheet1!$B$4,'B. Expenditures'!Y985,IF($AC985=Sheet1!$B$3,'B. Expenditures'!S985,\"\")))","v":""},{"$f":"IF($AC985=Sheet1!$B$2,'B. Expenditures'!N985,IF('B. Expenditures'!$AC985=Sheet1!$B$4,'B. Expenditures'!Z985,IF($AC985=Sheet1!$B$3,'B. Expenditures'!T985,\"\")))","v":""},{"$f":"IF($AC985=Sheet1!$B$2,'B. Expenditures'!O985,IF('B. Expenditures'!$AC985=Sheet1!$B$4,'B. Expenditures'!AA985,IF($AC985=Sheet1!$B$3,'B. Expenditures'!U985,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I986)*K986, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E986/'A. Revenue'!$C$30), ('B. Expenditures'!$F986/'A. Revenue'!$D$30), ('B. Expenditures'!$G986/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E986/'A. Revenue'!$C$30), ('B. Expenditures'!$F986/'A. Revenue'!$D$30), ('B. Expenditures'!$G986/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E986/'A. Revenue'!$C$30), ('B. Expenditures'!$F986/'A. Revenue'!$D$30), ('B. Expenditures'!$G986/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E986/'A. Revenue'!$C$30), ('B. Expenditures'!$F986/'A. Revenue'!$D$30), ('B. Expenditures'!$G986/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E986/'A. Revenue'!$C$30), ('B. Expenditures'!$F986/'A. Revenue'!$D$30), ('B. Expenditures'!$G986/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC986=Sheet1!$B$2,'B. Expenditures'!K986,IF('B. Expenditures'!$AC986=Sheet1!$B$4,'B. Expenditures'!W986,IF($AC986=Sheet1!$B$3,'B. Expenditures'!Q986,\"\")))","v":""},{"$f":"IF($AC986=Sheet1!$B$2,'B. Expenditures'!L986,IF('B. Expenditures'!$AC986=Sheet1!$B$4,'B. Expenditures'!X986,IF($AC986=Sheet1!$B$3,'B. Expenditures'!R986,\"\")))","v":""},{"$f":"IF($AC986=Sheet1!$B$2,'B. Expenditures'!M986,IF('B. Expenditures'!$AC986=Sheet1!$B$4,'B. Expenditures'!Y986,IF($AC986=Sheet1!$B$3,'B. Expenditures'!S986,\"\")))","v":""},{"$f":"IF($AC986=Sheet1!$B$2,'B. Expenditures'!N986,IF('B. Expenditures'!$AC986=Sheet1!$B$4,'B. Expenditures'!Z986,IF($AC986=Sheet1!$B$3,'B. Expenditures'!T986,\"\")))","v":""},{"$f":"IF($AC986=Sheet1!$B$2,'B. Expenditures'!O986,IF('B. Expenditures'!$AC986=Sheet1!$B$4,'B. Expenditures'!AA986,IF($AC986=Sheet1!$B$3,'B. Expenditures'!U986,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I987)*K987, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E987/'A. Revenue'!$C$30), ('B. Expenditures'!$F987/'A. Revenue'!$D$30), ('B. Expenditures'!$G987/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E987/'A. Revenue'!$C$30), ('B. Expenditures'!$F987/'A. Revenue'!$D$30), ('B. Expenditures'!$G987/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E987/'A. Revenue'!$C$30), ('B. Expenditures'!$F987/'A. Revenue'!$D$30), ('B. Expenditures'!$G987/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E987/'A. Revenue'!$C$30), ('B. Expenditures'!$F987/'A. Revenue'!$D$30), ('B. Expenditures'!$G987/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E987/'A. Revenue'!$C$30), ('B. Expenditures'!$F987/'A. Revenue'!$D$30), ('B. Expenditures'!$G987/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC987=Sheet1!$B$2,'B. Expenditures'!K987,IF('B. Expenditures'!$AC987=Sheet1!$B$4,'B. Expenditures'!W987,IF($AC987=Sheet1!$B$3,'B. Expenditures'!Q987,\"\")))","v":""},{"$f":"IF($AC987=Sheet1!$B$2,'B. Expenditures'!L987,IF('B. Expenditures'!$AC987=Sheet1!$B$4,'B. Expenditures'!X987,IF($AC987=Sheet1!$B$3,'B. Expenditures'!R987,\"\")))","v":""},{"$f":"IF($AC987=Sheet1!$B$2,'B. Expenditures'!M987,IF('B. Expenditures'!$AC987=Sheet1!$B$4,'B. Expenditures'!Y987,IF($AC987=Sheet1!$B$3,'B. Expenditures'!S987,\"\")))","v":""},{"$f":"IF($AC987=Sheet1!$B$2,'B. Expenditures'!N987,IF('B. Expenditures'!$AC987=Sheet1!$B$4,'B. Expenditures'!Z987,IF($AC987=Sheet1!$B$3,'B. Expenditures'!T987,\"\")))","v":""},{"$f":"IF($AC987=Sheet1!$B$2,'B. Expenditures'!O987,IF('B. Expenditures'!$AC987=Sheet1!$B$4,'B. Expenditures'!AA987,IF($AC987=Sheet1!$B$3,'B. Expenditures'!U987,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I988)*K988, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E988/'A. Revenue'!$C$30), ('B. Expenditures'!$F988/'A. Revenue'!$D$30), ('B. Expenditures'!$G988/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E988/'A. Revenue'!$C$30), ('B. Expenditures'!$F988/'A. Revenue'!$D$30), ('B. Expenditures'!$G988/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E988/'A. Revenue'!$C$30), ('B. Expenditures'!$F988/'A. Revenue'!$D$30), ('B. Expenditures'!$G988/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E988/'A. Revenue'!$C$30), ('B. Expenditures'!$F988/'A. Revenue'!$D$30), ('B. Expenditures'!$G988/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E988/'A. Revenue'!$C$30), ('B. Expenditures'!$F988/'A. Revenue'!$D$30), ('B. Expenditures'!$G988/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC988=Sheet1!$B$2,'B. Expenditures'!K988,IF('B. Expenditures'!$AC988=Sheet1!$B$4,'B. Expenditures'!W988,IF($AC988=Sheet1!$B$3,'B. Expenditures'!Q988,\"\")))","v":""},{"$f":"IF($AC988=Sheet1!$B$2,'B. Expenditures'!L988,IF('B. Expenditures'!$AC988=Sheet1!$B$4,'B. Expenditures'!X988,IF($AC988=Sheet1!$B$3,'B. Expenditures'!R988,\"\")))","v":""},{"$f":"IF($AC988=Sheet1!$B$2,'B. Expenditures'!M988,IF('B. Expenditures'!$AC988=Sheet1!$B$4,'B. Expenditures'!Y988,IF($AC988=Sheet1!$B$3,'B. Expenditures'!S988,\"\")))","v":""},{"$f":"IF($AC988=Sheet1!$B$2,'B. Expenditures'!N988,IF('B. Expenditures'!$AC988=Sheet1!$B$4,'B. Expenditures'!Z988,IF($AC988=Sheet1!$B$3,'B. Expenditures'!T988,\"\")))","v":""},{"$f":"IF($AC988=Sheet1!$B$2,'B. Expenditures'!O988,IF('B. Expenditures'!$AC988=Sheet1!$B$4,'B. Expenditures'!AA988,IF($AC988=Sheet1!$B$3,'B. Expenditures'!U988,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR((1+$I989)*G989, \"\")","v":""},{"$f":"IFERROR((1+$I989)*K989, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E989/'A. Revenue'!$C$30), ('B. Expenditures'!$F989/'A. Revenue'!$D$30), ('B. Expenditures'!$G989/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E989/'A. Revenue'!$C$30), ('B. Expenditures'!$F989/'A. Revenue'!$D$30), ('B. Expenditures'!$G989/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E989/'A. Revenue'!$C$30), ('B. Expenditures'!$F989/'A. Revenue'!$D$30), ('B. Expenditures'!$G989/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E989/'A. Revenue'!$C$30), ('B. Expenditures'!$F989/'A. Revenue'!$D$30), ('B. Expenditures'!$G989/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E989/'A. Revenue'!$C$30), ('B. Expenditures'!$F989/'A. Revenue'!$D$30), ('B. Expenditures'!$G989/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC989=Sheet1!$B$2,'B. Expenditures'!K989,IF('B. Expenditures'!$AC989=Sheet1!$B$4,'B. Expenditures'!W989,IF($AC989=Sheet1!$B$3,'B. Expenditures'!Q989,\"\")))","v":""},{"$f":"IF($AC989=Sheet1!$B$2,'B. Expenditures'!L989,IF('B. Expenditures'!$AC989=Sheet1!$B$4,'B. Expenditures'!X989,IF($AC989=Sheet1!$B$3,'B. Expenditures'!R989,\"\")))","v":""},{"$f":"IF($AC989=Sheet1!$B$2,'B. Expenditures'!M989,IF('B. Expenditures'!$AC989=Sheet1!$B$4,'B. Expenditures'!Y989,IF($AC989=Sheet1!$B$3,'B. Expenditures'!S989,\"\")))","v":""},{"$f":"IF($AC989=Sheet1!$B$2,'B. Expenditures'!N989,IF('B. Expenditures'!$AC989=Sheet1!$B$4,'B. Expenditures'!Z989,IF($AC989=Sheet1!$B$3,'B. Expenditures'!T989,\"\")))","v":""},{"$f":"IF($AC989=Sheet1!$B$2,'B. Expenditures'!O989,IF('B. Expenditures'!$AC989=Sheet1!$B$4,'B. Expenditures'!AA989,IF($AC989=Sheet1!$B$3,'B. Expenditures'!U989,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I990)*K990, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E990/'A. Revenue'!$C$30), ('B. Expenditures'!$F990/'A. Revenue'!$D$30), ('B. Expenditures'!$G990/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E990/'A. Revenue'!$C$30), ('B. Expenditures'!$F990/'A. Revenue'!$D$30), ('B. Expenditures'!$G990/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E990/'A. Revenue'!$C$30), ('B. Expenditures'!$F990/'A. Revenue'!$D$30), ('B. Expenditures'!$G990/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E990/'A. Revenue'!$C$30), ('B. Expenditures'!$F990/'A. Revenue'!$D$30), ('B. Expenditures'!$G990/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E990/'A. Revenue'!$C$30), ('B. Expenditures'!$F990/'A. Revenue'!$D$30), ('B. Expenditures'!$G990/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC990=Sheet1!$B$2,'B. Expenditures'!K990,IF('B. Expenditures'!$AC990=Sheet1!$B$4,'B. Expenditures'!W990,IF($AC990=Sheet1!$B$3,'B. Expenditures'!Q990,\"\")))","v":""},{"$f":"IF($AC990=Sheet1!$B$2,'B. Expenditures'!L990,IF('B. Expenditures'!$AC990=Sheet1!$B$4,'B. Expenditures'!X990,IF($AC990=Sheet1!$B$3,'B. Expenditures'!R990,\"\")))","v":""},{"$f":"IF($AC990=Sheet1!$B$2,'B. Expenditures'!M990,IF('B. Expenditures'!$AC990=Sheet1!$B$4,'B. Expenditures'!Y990,IF($AC990=Sheet1!$B$3,'B. Expenditures'!S990,\"\")))","v":""},{"$f":"IF($AC990=Sheet1!$B$2,'B. Expenditures'!N990,IF('B. Expenditures'!$AC990=Sheet1!$B$4,'B. Expenditures'!Z990,IF($AC990=Sheet1!$B$3,'B. Expenditures'!T990,\"\")))","v":""},{"$f":"IF($AC990=Sheet1!$B$2,'B. Expenditures'!O990,IF('B. Expenditures'!$AC990=Sheet1!$B$4,'B. Expenditures'!AA990,IF($AC990=Sheet1!$B$3,'B. Expenditures'!U990,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I991)*K991, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E991/'A. Revenue'!$C$30), ('B. Expenditures'!$F991/'A. Revenue'!$D$30), ('B. Expenditures'!$G991/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E991/'A. Revenue'!$C$30), ('B. Expenditures'!$F991/'A. Revenue'!$D$30), ('B. Expenditures'!$G991/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E991/'A. Revenue'!$C$30), ('B. Expenditures'!$F991/'A. Revenue'!$D$30), ('B. Expenditures'!$G991/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E991/'A. Revenue'!$C$30), ('B. Expenditures'!$F991/'A. Revenue'!$D$30), ('B. Expenditures'!$G991/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E991/'A. Revenue'!$C$30), ('B. Expenditures'!$F991/'A. Revenue'!$D$30), ('B. Expenditures'!$G991/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC991=Sheet1!$B$2,'B. Expenditures'!K991,IF('B. Expenditures'!$AC991=Sheet1!$B$4,'B. Expenditures'!W991,IF($AC991=Sheet1!$B$3,'B. Expenditures'!Q991,\"\")))","v":""},{"$f":"IF($AC991=Sheet1!$B$2,'B. Expenditures'!L991,IF('B. Expenditures'!$AC991=Sheet1!$B$4,'B. Expenditures'!X991,IF($AC991=Sheet1!$B$3,'B. Expenditures'!R991,\"\")))","v":""},{"$f":"IF($AC991=Sheet1!$B$2,'B. Expenditures'!M991,IF('B. Expenditures'!$AC991=Sheet1!$B$4,'B. Expenditures'!Y991,IF($AC991=Sheet1!$B$3,'B. Expenditures'!S991,\"\")))","v":""},{"$f":"IF($AC991=Sheet1!$B$2,'B. Expenditures'!N991,IF('B. Expenditures'!$AC991=Sheet1!$B$4,'B. Expenditures'!Z991,IF($AC991=Sheet1!$B$3,'B. Expenditures'!T991,\"\")))","v":""},{"$f":"IF($AC991=Sheet1!$B$2,'B. Expenditures'!O991,IF('B. Expenditures'!$AC991=Sheet1!$B$4,'B. Expenditures'!AA991,IF($AC991=Sheet1!$B$3,'B. Expenditures'!U991,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I992)*K992, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E992/'A. Revenue'!$C$30), ('B. Expenditures'!$F992/'A. Revenue'!$D$30), ('B. Expenditures'!$G992/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E992/'A. Revenue'!$C$30), ('B. Expenditures'!$F992/'A. Revenue'!$D$30), ('B. Expenditures'!$G992/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E992/'A. Revenue'!$C$30), ('B. Expenditures'!$F992/'A. Revenue'!$D$30), ('B. Expenditures'!$G992/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E992/'A. Revenue'!$C$30), ('B. Expenditures'!$F992/'A. Revenue'!$D$30), ('B. Expenditures'!$G992/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E992/'A. Revenue'!$C$30), ('B. Expenditures'!$F992/'A. Revenue'!$D$30), ('B. Expenditures'!$G992/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC992=Sheet1!$B$2,'B. Expenditures'!K992,IF('B. Expenditures'!$AC992=Sheet1!$B$4,'B. Expenditures'!W992,IF($AC992=Sheet1!$B$3,'B. Expenditures'!Q992,\"\")))","v":""},{"$f":"IF($AC992=Sheet1!$B$2,'B. Expenditures'!L992,IF('B. Expenditures'!$AC992=Sheet1!$B$4,'B. Expenditures'!X992,IF($AC992=Sheet1!$B$3,'B. Expenditures'!R992,\"\")))","v":""},{"$f":"IF($AC992=Sheet1!$B$2,'B. Expenditures'!M992,IF('B. Expenditures'!$AC992=Sheet1!$B$4,'B. Expenditures'!Y992,IF($AC992=Sheet1!$B$3,'B. Expenditures'!S992,\"\")))","v":""},{"$f":"IF($AC992=Sheet1!$B$2,'B. Expenditures'!N992,IF('B. Expenditures'!$AC992=Sheet1!$B$4,'B. Expenditures'!Z992,IF($AC992=Sheet1!$B$3,'B. Expenditures'!T992,\"\")))","v":""},{"$f":"IF($AC992=Sheet1!$B$2,'B. Expenditures'!O992,IF('B. Expenditures'!$AC992=Sheet1!$B$4,'B. Expenditures'!AA992,IF($AC992=Sheet1!$B$3,'B. Expenditures'!U992,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I993)*K993, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E993/'A. Revenue'!$C$30), ('B. Expenditures'!$F993/'A. Revenue'!$D$30), ('B. Expenditures'!$G993/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E993/'A. Revenue'!$C$30), ('B. Expenditures'!$F993/'A. Revenue'!$D$30), ('B. Expenditures'!$G993/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E993/'A. Revenue'!$C$30), ('B. Expenditures'!$F993/'A. Revenue'!$D$30), ('B. Expenditures'!$G993/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E993/'A. Revenue'!$C$30), ('B. Expenditures'!$F993/'A. Revenue'!$D$30), ('B. Expenditures'!$G993/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E993/'A. Revenue'!$C$30), ('B. Expenditures'!$F993/'A. Revenue'!$D$30), ('B. Expenditures'!$G993/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC993=Sheet1!$B$2,'B. Expenditures'!K993,IF('B. Expenditures'!$AC993=Sheet1!$B$4,'B. Expenditures'!W993,IF($AC993=Sheet1!$B$3,'B. Expenditures'!Q993,\"\")))","v":""},{"$f":"IF($AC993=Sheet1!$B$2,'B. Expenditures'!L993,IF('B. Expenditures'!$AC993=Sheet1!$B$4,'B. Expenditures'!X993,IF($AC993=Sheet1!$B$3,'B. Expenditures'!R993,\"\")))","v":""},{"$f":"IF($AC993=Sheet1!$B$2,'B. Expenditures'!M993,IF('B. Expenditures'!$AC993=Sheet1!$B$4,'B. Expenditures'!Y993,IF($AC993=Sheet1!$B$3,'B. Expenditures'!S993,\"\")))","v":""},{"$f":"IF($AC993=Sheet1!$B$2,'B. Expenditures'!N993,IF('B. Expenditures'!$AC993=Sheet1!$B$4,'B. Expenditures'!Z993,IF($AC993=Sheet1!$B$3,'B. Expenditures'!T993,\"\")))","v":""},{"$f":"IF($AC993=Sheet1!$B$2,'B. Expenditures'!O993,IF('B. Expenditures'!$AC993=Sheet1!$B$4,'B. Expenditures'!AA993,IF($AC993=Sheet1!$B$3,'B. Expenditures'!U993,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I994)*K994, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E994/'A. Revenue'!$C$30), ('B. Expenditures'!$F994/'A. Revenue'!$D$30), ('B. Expenditures'!$G994/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E994/'A. Revenue'!$C$30), ('B. Expenditures'!$F994/'A. Revenue'!$D$30), ('B. Expenditures'!$G994/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E994/'A. Revenue'!$C$30), ('B. Expenditures'!$F994/'A. Revenue'!$D$30), ('B. Expenditures'!$G994/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E994/'A. Revenue'!$C$30), ('B. Expenditures'!$F994/'A. Revenue'!$D$30), ('B. Expenditures'!$G994/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E994/'A. Revenue'!$C$30), ('B. Expenditures'!$F994/'A. Revenue'!$D$30), ('B. Expenditures'!$G994/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC994=Sheet1!$B$2,'B. Expenditures'!K994,IF('B. Expenditures'!$AC994=Sheet1!$B$4,'B. Expenditures'!W994,IF($AC994=Sheet1!$B$3,'B. Expenditures'!Q994,\"\")))","v":""},{"$f":"IF($AC994=Sheet1!$B$2,'B. Expenditures'!L994,IF('B. Expenditures'!$AC994=Sheet1!$B$4,'B. Expenditures'!X994,IF($AC994=Sheet1!$B$3,'B. Expenditures'!R994,\"\")))","v":""},{"$f":"IF($AC994=Sheet1!$B$2,'B. Expenditures'!M994,IF('B. Expenditures'!$AC994=Sheet1!$B$4,'B. Expenditures'!Y994,IF($AC994=Sheet1!$B$3,'B. Expenditures'!S994,\"\")))","v":""},{"$f":"IF($AC994=Sheet1!$B$2,'B. Expenditures'!N994,IF('B. Expenditures'!$AC994=Sheet1!$B$4,'B. Expenditures'!Z994,IF($AC994=Sheet1!$B$3,'B. Expenditures'!T994,\"\")))","v":""},{"$f":"IF($AC994=Sheet1!$B$2,'B. Expenditures'!O994,IF('B. Expenditures'!$AC994=Sheet1!$B$4,'B. Expenditures'!AA994,IF($AC994=Sheet1!$B$3,'B. Expenditures'!U994,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I995)*K995, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E995/'A. Revenue'!$C$30), ('B. Expenditures'!$F995/'A. Revenue'!$D$30), ('B. Expenditures'!$G995/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E995/'A. Revenue'!$C$30), ('B. Expenditures'!$F995/'A. Revenue'!$D$30), ('B. Expenditures'!$G995/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E995/'A. Revenue'!$C$30), ('B. Expenditures'!$F995/'A. Revenue'!$D$30), ('B. Expenditures'!$G995/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E995/'A. Revenue'!$C$30), ('B. Expenditures'!$F995/'A. Revenue'!$D$30), ('B. Expenditures'!$G995/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E995/'A. Revenue'!$C$30), ('B. Expenditures'!$F995/'A. Revenue'!$D$30), ('B. Expenditures'!$G995/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC995=Sheet1!$B$2,'B. Expenditures'!K995,IF('B. Expenditures'!$AC995=Sheet1!$B$4,'B. Expenditures'!W995,IF($AC995=Sheet1!$B$3,'B. Expenditures'!Q995,\"\")))","v":""},{"$f":"IF($AC995=Sheet1!$B$2,'B. Expenditures'!L995,IF('B. Expenditures'!$AC995=Sheet1!$B$4,'B. Expenditures'!X995,IF($AC995=Sheet1!$B$3,'B. Expenditures'!R995,\"\")))","v":""},{"$f":"IF($AC995=Sheet1!$B$2,'B. Expenditures'!M995,IF('B. Expenditures'!$AC995=Sheet1!$B$4,'B. Expenditures'!Y995,IF($AC995=Sheet1!$B$3,'B. Expenditures'!S995,\"\")))","v":""},{"$f":"IF($AC995=Sheet1!$B$2,'B. Expenditures'!N995,IF('B. Expenditures'!$AC995=Sheet1!$B$4,'B. Expenditures'!Z995,IF($AC995=Sheet1!$B$3,'B. Expenditures'!T995,\"\")))","v":""},{"$f":"IF($AC995=Sheet1!$B$2,'B. Expenditures'!O995,IF('B. Expenditures'!$AC995=Sheet1!$B$4,'B. Expenditures'!AA995,IF($AC995=Sheet1!$B$3,'B. Expenditures'!U995,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I996)*K996, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E996/'A. Revenue'!$C$30), ('B. Expenditures'!$F996/'A. Revenue'!$D$30), ('B. Expenditures'!$G996/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E996/'A. Revenue'!$C$30), ('B. Expenditures'!$F996/'A. Revenue'!$D$30), ('B. Expenditures'!$G996/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E996/'A. Revenue'!$C$30), ('B. Expenditures'!$F996/'A. Revenue'!$D$30), ('B. Expenditures'!$G996/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E996/'A. Revenue'!$C$30), ('B. Expenditures'!$F996/'A. Revenue'!$D$30), ('B. Expenditures'!$G996/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E996/'A. Revenue'!$C$30), ('B. Expenditures'!$F996/'A. Revenue'!$D$30), ('B. Expenditures'!$G996/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC996=Sheet1!$B$2,'B. Expenditures'!K996,IF('B. Expenditures'!$AC996=Sheet1!$B$4,'B. Expenditures'!W996,IF($AC996=Sheet1!$B$3,'B. Expenditures'!Q996,\"\")))","v":""},{"$f":"IF($AC996=Sheet1!$B$2,'B. Expenditures'!L996,IF('B. Expenditures'!$AC996=Sheet1!$B$4,'B. Expenditures'!X996,IF($AC996=Sheet1!$B$3,'B. Expenditures'!R996,\"\")))","v":""},{"$f":"IF($AC996=Sheet1!$B$2,'B. Expenditures'!M996,IF('B. Expenditures'!$AC996=Sheet1!$B$4,'B. Expenditures'!Y996,IF($AC996=Sheet1!$B$3,'B. Expenditures'!S996,\"\")))","v":""},{"$f":"IF($AC996=Sheet1!$B$2,'B. Expenditures'!N996,IF('B. Expenditures'!$AC996=Sheet1!$B$4,'B. Expenditures'!Z996,IF($AC996=Sheet1!$B$3,'B. Expenditures'!T996,\"\")))","v":""},{"$f":"IF($AC996=Sheet1!$B$2,'B. Expenditures'!O996,IF('B. Expenditures'!$AC996=Sheet1!$B$4,'B. Expenditures'!AA996,IF($AC996=Sheet1!$B$3,'B. Expenditures'!U996,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I997)*K997, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E997/'A. Revenue'!$C$30), ('B. Expenditures'!$F997/'A. Revenue'!$D$30), ('B. Expenditures'!$G997/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E997/'A. Revenue'!$C$30), ('B. Expenditures'!$F997/'A. Revenue'!$D$30), ('B. Expenditures'!$G997/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E997/'A. Revenue'!$C$30), ('B. Expenditures'!$F997/'A. Revenue'!$D$30), ('B. Expenditures'!$G997/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E997/'A. Revenue'!$C$30), ('B. Expenditures'!$F997/'A. Revenue'!$D$30), ('B. Expenditures'!$G997/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E997/'A. Revenue'!$C$30), ('B. Expenditures'!$F997/'A. Revenue'!$D$30), ('B. Expenditures'!$G997/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC997=Sheet1!$B$2,'B. Expenditures'!K997,IF('B. Expenditures'!$AC997=Sheet1!$B$4,'B. Expenditures'!W997,IF($AC997=Sheet1!$B$3,'B. Expenditures'!Q997,\"\")))","v":""},{"$f":"IF($AC997=Sheet1!$B$2,'B. Expenditures'!L997,IF('B. Expenditures'!$AC997=Sheet1!$B$4,'B. Expenditures'!X997,IF($AC997=Sheet1!$B$3,'B. Expenditures'!R997,\"\")))","v":""},{"$f":"IF($AC997=Sheet1!$B$2,'B. Expenditures'!M997,IF('B. Expenditures'!$AC997=Sheet1!$B$4,'B. Expenditures'!Y997,IF($AC997=Sheet1!$B$3,'B. Expenditures'!S997,\"\")))","v":""},{"$f":"IF($AC997=Sheet1!$B$2,'B. Expenditures'!N997,IF('B. Expenditures'!$AC997=Sheet1!$B$4,'B. Expenditures'!Z997,IF($AC997=Sheet1!$B$3,'B. Expenditures'!T997,\"\")))","v":""},{"$f":"IF($AC997=Sheet1!$B$2,'B. Expenditures'!O997,IF('B. Expenditures'!$AC997=Sheet1!$B$4,'B. Expenditures'!AA997,IF($AC997=Sheet1!$B$3,'B. Expenditures'!U997,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I998)*K998, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E998/'A. Revenue'!$C$30), ('B. Expenditures'!$F998/'A. Revenue'!$D$30), ('B. Expenditures'!$G998/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E998/'A. Revenue'!$C$30), ('B. Expenditures'!$F998/'A. Revenue'!$D$30), ('B. Expenditures'!$G998/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E998/'A. Revenue'!$C$30), ('B. Expenditures'!$F998/'A. Revenue'!$D$30), ('B. Expenditures'!$G998/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E998/'A. Revenue'!$C$30), ('B. Expenditures'!$F998/'A. Revenue'!$D$30), ('B. Expenditures'!$G998/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E998/'A. Revenue'!$C$30), ('B. Expenditures'!$F998/'A. Revenue'!$D$30), ('B. Expenditures'!$G998/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC998=Sheet1!$B$2,'B. Expenditures'!K998,IF('B. Expenditures'!$AC998=Sheet1!$B$4,'B. Expenditures'!W998,IF($AC998=Sheet1!$B$3,'B. Expenditures'!Q998,\"\")))","v":""},{"$f":"IF($AC998=Sheet1!$B$2,'B. Expenditures'!L998,IF('B. Expenditures'!$AC998=Sheet1!$B$4,'B. Expenditures'!X998,IF($AC998=Sheet1!$B$3,'B. Expenditures'!R998,\"\")))","v":""},{"$f":"IF($AC998=Sheet1!$B$2,'B. Expenditures'!M998,IF('B. Expenditures'!$AC998=Sheet1!$B$4,'B. Expenditures'!Y998,IF($AC998=Sheet1!$B$3,'B. Expenditures'!S998,\"\")))","v":""},{"$f":"IF($AC998=Sheet1!$B$2,'B. Expenditures'!N998,IF('B. Expenditures'!$AC998=Sheet1!$B$4,'B. Expenditures'!Z998,IF($AC998=Sheet1!$B$3,'B. Expenditures'!T998,\"\")))","v":""},{"$f":"IF($AC998=Sheet1!$B$2,'B. Expenditures'!O998,IF('B. Expenditures'!$AC998=Sheet1!$B$4,'B. Expenditures'!AA998,IF($AC998=Sheet1!$B$3,'B. Expenditures'!U998,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I999)*K999, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E999/'A. Revenue'!$C$30), ('B. Expenditures'!$F999/'A. Revenue'!$D$30), ('B. Expenditures'!$G999/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E999/'A. Revenue'!$C$30), ('B. Expenditures'!$F999/'A. Revenue'!$D$30), ('B. Expenditures'!$G999/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E999/'A. Revenue'!$C$30), ('B. Expenditures'!$F999/'A. Revenue'!$D$30), ('B. Expenditures'!$G999/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E999/'A. Revenue'!$C$30), ('B. Expenditures'!$F999/'A. Revenue'!$D$30), ('B. Expenditures'!$G999/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E999/'A. Revenue'!$C$30), ('B. Expenditures'!$F999/'A. Revenue'!$D$30), ('B. Expenditures'!$G999/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC999=Sheet1!$B$2,'B. Expenditures'!K999,IF('B. Expenditures'!$AC999=Sheet1!$B$4,'B. Expenditures'!W999,IF($AC999=Sheet1!$B$3,'B. Expenditures'!Q999,\"\")))","v":""},{"$f":"IF($AC999=Sheet1!$B$2,'B. Expenditures'!L999,IF('B. Expenditures'!$AC999=Sheet1!$B$4,'B. Expenditures'!X999,IF($AC999=Sheet1!$B$3,'B. Expenditures'!R999,\"\")))","v":""},{"$f":"IF($AC999=Sheet1!$B$2,'B. Expenditures'!M999,IF('B. Expenditures'!$AC999=Sheet1!$B$4,'B. Expenditures'!Y999,IF($AC999=Sheet1!$B$3,'B. Expenditures'!S999,\"\")))","v":""},{"$f":"IF($AC999=Sheet1!$B$2,'B. Expenditures'!N999,IF('B. Expenditures'!$AC999=Sheet1!$B$4,'B. Expenditures'!Z999,IF($AC999=Sheet1!$B$3,'B. Expenditures'!T999,\"\")))","v":""},{"$f":"IF($AC999=Sheet1!$B$2,'B. Expenditures'!O999,IF('B. Expenditures'!$AC999=Sheet1!$B$4,'B. Expenditures'!AA999,IF($AC999=Sheet1!$B$3,'B. Expenditures'!U999,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I1000)*K1000, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E1000/'A. Revenue'!$C$30), ('B. Expenditures'!$F1000/'A. Revenue'!$D$30), ('B. Expenditures'!$G1000/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E1000/'A. Revenue'!$C$30), ('B. Expenditures'!$F1000/'A. Revenue'!$D$30), ('B. Expenditures'!$G1000/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E1000/'A. Revenue'!$C$30), ('B. Expenditures'!$F1000/'A. Revenue'!$D$30), ('B. Expenditures'!$G1000/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E1000/'A. Revenue'!$C$30), ('B. Expenditures'!$F1000/'A. Revenue'!$D$30), ('B. Expenditures'!$G1000/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E1000/'A. Revenue'!$C$30), ('B. Expenditures'!$F1000/'A. Revenue'!$D$30), ('B. Expenditures'!$G1000/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC1000=Sheet1!$B$2,'B. Expenditures'!K1000,IF('B. Expenditures'!$AC1000=Sheet1!$B$4,'B. Expenditures'!W1000,IF($AC1000=Sheet1!$B$3,'B. Expenditures'!Q1000,\"\")))","v":""},{"$f":"IF($AC1000=Sheet1!$B$2,'B. Expenditures'!L1000,IF('B. Expenditures'!$AC1000=Sheet1!$B$4,'B. Expenditures'!X1000,IF($AC1000=Sheet1!$B$3,'B. Expenditures'!R1000,\"\")))","v":""},{"$f":"IF($AC1000=Sheet1!$B$2,'B. Expenditures'!M1000,IF('B. Expenditures'!$AC1000=Sheet1!$B$4,'B. Expenditures'!Y1000,IF($AC1000=Sheet1!$B$3,'B. Expenditures'!S1000,\"\")))","v":""},{"$f":"IF($AC1000=Sheet1!$B$2,'B. Expenditures'!N1000,IF('B. Expenditures'!$AC1000=Sheet1!$B$4,'B. Expenditures'!Z1000,IF($AC1000=Sheet1!$B$3,'B. Expenditures'!T1000,\"\")))","v":""},{"$f":"IF($AC1000=Sheet1!$B$2,'B. Expenditures'!O1000,IF('B. Expenditures'!$AC1000=Sheet1!$B$4,'B. Expenditures'!AA1000,IF($AC1000=Sheet1!$B$3,'B. Expenditures'!U1000,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I1001)*K1001, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E1001/'A. Revenue'!$C$30), ('B. Expenditures'!$F1001/'A. Revenue'!$D$30), ('B. Expenditures'!$G1001/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E1001/'A. Revenue'!$C$30), ('B. Expenditures'!$F1001/'A. Revenue'!$D$30), ('B. Expenditures'!$G1001/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E1001/'A. Revenue'!$C$30), ('B. Expenditures'!$F1001/'A. Revenue'!$D$30), ('B. Expenditures'!$G1001/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E1001/'A. Revenue'!$C$30), ('B. Expenditures'!$F1001/'A. Revenue'!$D$30), ('B. Expenditures'!$G1001/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E1001/'A. Revenue'!$C$30), ('B. Expenditures'!$F1001/'A. Revenue'!$D$30), ('B. Expenditures'!$G1001/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC1001=Sheet1!$B$2,'B. Expenditures'!K1001,IF('B. Expenditures'!$AC1001=Sheet1!$B$4,'B. Expenditures'!W1001,IF($AC1001=Sheet1!$B$3,'B. Expenditures'!Q1001,\"\")))","v":""},{"$f":"IF($AC1001=Sheet1!$B$2,'B. Expenditures'!L1001,IF('B. Expenditures'!$AC1001=Sheet1!$B$4,'B. Expenditures'!X1001,IF($AC1001=Sheet1!$B$3,'B. Expenditures'!R1001,\"\")))","v":""},{"$f":"IF($AC1001=Sheet1!$B$2,'B. Expenditures'!M1001,IF('B. Expenditures'!$AC1001=Sheet1!$B$4,'B. Expenditures'!Y1001,IF($AC1001=Sheet1!$B$3,'B. Expenditures'!S1001,\"\")))","v":""},{"$f":"IF($AC1001=Sheet1!$B$2,'B. Expenditures'!N1001,IF('B. Expenditures'!$AC1001=Sheet1!$B$4,'B. Expenditures'!Z1001,IF($AC1001=Sheet1!$B$3,'B. Expenditures'!T1001,\"\")))","v":""},{"$f":"IF($AC1001=Sheet1!$B$2,'B. Expenditures'!O1001,IF('B. Expenditures'!$AC1001=Sheet1!$B$4,'B. Expenditures'!AA1001,IF($AC1001=Sheet1!$B$3,'B. Expenditures'!U1001,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,"",null,"",{"$f":"IFERROR((1+$I1002)*K1002, \"\")","v":""},"","","",null,{"$f":"IFERROR((AVERAGE(($E1002/'A. Revenue'!$C$30), ('B. Expenditures'!$F1002/'A. Revenue'!$D$30), ('B. Expenditures'!$G1002/'A. Revenue'!$E$30)))*'A. Revenue'!J$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E1002/'A. Revenue'!$C$30), ('B. Expenditures'!$F1002/'A. Revenue'!$D$30), ('B. Expenditures'!$G1002/'A. Revenue'!$E$30)))*'A. Revenue'!K$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E1002/'A. Revenue'!$C$30), ('B. Expenditures'!$F1002/'A. Revenue'!$D$30), ('B. Expenditures'!$G1002/'A. Revenue'!$E$30)))*'A. Revenue'!L$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E1002/'A. Revenue'!$C$30), ('B. Expenditures'!$F1002/'A. Revenue'!$D$30), ('B. Expenditures'!$G1002/'A. Revenue'!$E$30)))*'A. Revenue'!M$30, \"\")","v":""},{"$f":"IFERROR((AVERAGE(($E1002/'A. Revenue'!$C$30), ('B. Expenditures'!$F1002/'A. Revenue'!$D$30), ('B. Expenditures'!$G1002/'A. Revenue'!$E$30)))*'A. Revenue'!N$30, \"\")","v":""},null,null,null,null,null,null,null,"Average Growth",null,{"$f":"IF($AC1002=Sheet1!$B$2,'B. Expenditures'!K1002,IF('B. Expenditures'!$AC1002=Sheet1!$B$4,'B. Expenditures'!W1002,IF($AC1002=Sheet1!$B$3,'B. Expenditures'!Q1002,\"\")))","v":""},{"$f":"IF($AC1002=Sheet1!$B$2,'B. Expenditures'!L1002,IF('B. Expenditures'!$AC1002=Sheet1!$B$4,'B. Expenditures'!X1002,IF($AC1002=Sheet1!$B$3,'B. Expenditures'!R1002,\"\")))","v":""},{"$f":"IF($AC1002=Sheet1!$B$2,'B. Expenditures'!M1002,IF('B. Expenditures'!$AC1002=Sheet1!$B$4,'B. Expenditures'!Y1002,IF($AC1002=Sheet1!$B$3,'B. Expenditures'!S1002,\"\")))","v":""},{"$f":"IF($AC1002=Sheet1!$B$2,'B. Expenditures'!N1002,IF('B. Expenditures'!$AC1002=Sheet1!$B$4,'B. Expenditures'!Z1002,IF($AC1002=Sheet1!$B$3,'B. Expenditures'!T1002,\"\")))","v":""},{"$f":"IF($AC1002=Sheet1!$B$2,'B. Expenditures'!O1002,IF('B. Expenditures'!$AC1002=Sheet1!$B$4,'B. Expenditures'!AA1002,IF($AC1002=Sheet1!$B$3,'B. Expenditures'!U1002,\"\")))","v":""}]
[null,null,"x","x","x","x","x","x","x","x","x","x","x","x",null,"x","x","x","x","x",null,null,"x","x","x","x",null,"x","x","x","x","x","x","x"]

{"sheet":"Sheet1","index":5,"n_rows":4,"n_cols":5,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Average Growth",null,null,"Yes"]
[null,"Enrollment Trends",null,null,"No"]
[null,"Inputted Values"]

{"sheet":"C. Budget Summary","index":6,"n_rows":47,"n_cols":20,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Historicals",null,null,"Projections",null,null,null,null,null,null,"Historicals",null,null,"Projections"]
[null,"Overall Budget Summary",{"$f":"D11-1","v":2019},{"$f":"E11-1","v":2020},{"$f":"Instructions!$N$5","v":2021},{"$f":"E11+1","v":2022},{"$f":"F11+1","v":2023},2024,2025,2026,null,"District Per Pupil Budget Summary",{"$f":"N11-1","v":2019},{"$f":"O11-1","v":2020},{"$f":"Instructions!$N$5","v":2021},{"$f":"O11+1","v":2022},{"$f":"P11+1","v":2023},{"$f":"Q11+1","v":2024},{"$f":"R11+1","v":2025},2026]
[null,"Net Revenue",{"$f":"'A. Revenue'!C20","v":0},{"$f":"'A. Revenue'!D20","v":0},{"$f":"'A. Revenue'!E20","v":0},{"$f":"'A. Revenue'!J20","v":{"$error":"#DIV/0!"}},{"$f":"'A. Revenue'!K20","v":{"$error":"#DIV/0!"}},{"$f":"'A. Revenue'!L20","v":{"$error":"#DIV/0!"}},{"$f":"'A. Revenue'!M20","v":{"$error":"#DIV/0!"}},{"$f":"'A. Revenue'!N20","v":{"$error":"#DIV/0!"}},null,"Net Revenue",{"$f":"IFERROR('A. Revenue'!C20/'A. Revenue'!C30, \"\")","v":""},{"$f":"IFERROR('A. Revenue'!D20/'A. Revenue'!D30, \"\")","v":""},{"$f":"IFERROR('A. Revenue'!E20/'A. Revenue'!E30, \"\")","v":""},{"$f":"IFERROR('A. Revenue'!J20/'A. Revenue'!J30, \"\")","v":""},{"$f":"IFERROR('A. Revenue'!K20/'A. Revenue'!K30, \"\")","v":""},{"$f":"IFERROR('A. Revenue'!L20/'A. Revenue'!L30, \"\")","v":""},{"$f":"IFERROR('A. Revenue'!M20/'A. Revenue'!M30, \"\")","v":""},{"$f":"IFERROR('A. Revenue'!N20/'A. Revenue'!N30, \"\")","v":""}]
[null,"Expenditures",{"$f":"'B. Expenditures'!E13","v":0},{"$f":"'B. Expenditures'!F13","v":0},{"$f":"'B. Expenditures'!G13","v":0},{"$f":"'B. Expenditures'!AE13","v":0},{"$f":"'B. Expenditures'!AF13","v":0},{"$f":"'B. Expenditures'!AG13","v":0},{"$f":"'B. Expenditures'!AH13","v":0},{"$f":"'B. Expenditures'!AI13","v":0},null,"Expenditures",{"$f":"IFERROR('B. Expenditures'!E13/'A. Revenue'!C30, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F13/'A. Revenue'!D30, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G13/'A. Revenue'!E30, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!AE13/'A. Revenue'!J30, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!AF13/'A. Revenue'!K30, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!AG13/'A. Revenue'!L30, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!AH13/'A. Revenue'!M30, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!AI13/'A. Revenue'!N30, \"\")","v":""}]
[null,"Applied Fund Balance",null,null,null,null,null,null,null,null,null,"Applied Fund Balance",{"$f":"IFERROR(C14/'A. Revenue'!C30, \"\")","v":""},{"$f":"IFERROR(D14/'A. Revenue'!D30, \"\")","v":""},{"$f":"IFERROR(E14/'A. Revenue'!E30, \"\")","v":""},{"$f":"IFERROR(F14/'A. Revenue'!J30, \"\")","v":""},{"$f":"IFERROR(G14/'A. Revenue'!K30, \"\")","v":""},{"$f":"IFERROR(H14/'A. Revenue'!L30, \"\")","v":""},{"$f":"IFERROR(I14/'A. Revenue'!M30, \"\")","v":""},{"$f":"IFERROR(J14/'A. Revenue'!N30, \"\")","v":""}]
[null,"[Fund Balance Left Over]",null,null,null,null,null,null,null,null,null,"[Fund Balance Left Over]",{"$f":"IFERROR(C15/'A. Revenue'!C30, \"\")","v":""},{"$f":"IFERROR(D15/'A. Revenue'!D30, \"\")","v":""},{"$f":"IFERROR(E15/'A. Revenue'!E30, \"\")","v":""},{"$f":"IFERROR(F15/'A. Revenue'!J30, \"\")","v":""},{"$f":"IFERROR(G15/'A. Revenue'!K30, \"\")","v":""},{"$f":"IFERROR(H15/'A. Revenue'!L30, \"\")","v":""},{"$f":"IFERROR(I15/'A. Revenue'!M30, \"\")","v":""},{"$f":"IFERROR(J15/'A. Revenue'!N30, \"\")","v":""}]
[]
[null,"Net Surplus / Deficit",{"$f":"C12-C13+C14","v":0},0,0,{"$f":"IFERROR(F12-F13+F14, \"\")","v":""},{"$f":"IFERROR(G12-G13+G14, \"\")","v":""},"","","",null,"Net Surplus / Deficit",{"$f":"IFERROR(M12-M13+M14, \"\")","v":""},{"$f":"IFERROR(N12-N13+N14, \"\")","v":""},"",{"$f":"IFERROR(P12-P13+P14, \"\")","v":""},{"$f":"IFERROR(Q12-Q13+Q14, \"\")","v":""},"","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["x"]

{"sheet":"High Growth Expenses","index":7,"n_rows":1001,"n_cols":10,"rows_kept":1001,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Net Revenue Average Growth",{"$f":"IFERROR(RATE(2,,-'A. Revenue'!C20,'A. Revenue'!E20),\"\")","v":""}]
[null,"Total Expenditure Average Growth",{"$f":"IFERROR(RATE(2,,-'B. Expenditures'!E13,'B. Expenditures'!G13),\"\")","v":""}]
[]
[null,"Cost Items",null,null,null,"Categories"]
[null,"Category","Cost Item","Average Growth",null,"Category",{"$f":"'B. Expenditures'!E19","v":2019},{"$f":"'B. Expenditures'!F19","v":2020},{"$f":"'B. Expenditures'!G19","v":2021},"Average Growth"]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C18, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"School Based Personnel"},"School Administrative Salary","",null,"School Based Personnel",{"$f":"IF($F18<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F18), \"\")","v":0},{"$f":"IF($F18<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F18), \"\")","v":0},{"$f":"IF($F18<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F18), \"\")","v":0},{"$f":"IFERROR(RATE(2,,-G18,I18), \"\")","v":""}]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C19, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"School Based Personnel"},"Operations Salary","",null,"Central Based Personnel",{"$f":"IF($F19<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F19), \"\")","v":0},{"$f":"IF($F19<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F19), \"\")","v":0},{"$f":"IF($F19<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F19), \"\")","v":0},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C20, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"School Based Personnel"},"Security Salary","",null,"School Based Non-Personnel",{"$f":"IF($F20<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F20), \"\")","v":0},{"$f":"IF($F20<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F20), \"\")","v":0},{"$f":"IF($F20<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F20), \"\")","v":0},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C21, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"School Based Personnel"},"Student Support Salary","",null,"Central Based Non-Personnel",{"$f":"IF($F21<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F21), \"\")","v":0},{"$f":"IF($F21<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F21), \"\")","v":0},{"$f":"IF($F21<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F21), \"\")","v":0},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C22, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"School Based Personnel"},"Teachers Salary","",null,"Employee Benefits",{"$f":"IF($F22<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F22), \"\")","v":0},{"$f":"IF($F22<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F22), \"\")","v":0},{"$f":"IF($F22<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F22), \"\")","v":0},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C23, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"School Based Personnel"},"Paraprofessionals Salary","",null,null,{"$f":"IF($F23<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F23), \"\")","v":""},{"$f":"IF($F23<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F23), \"\")","v":""},{"$f":"IF($F23<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F23), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C24, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"Central Based Personnel"},"Maintenance Salary","",null,null,{"$f":"IF($F24<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F24), \"\")","v":""},{"$f":"IF($F24<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F24), \"\")","v":""},{"$f":"IF($F24<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F24), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C25, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"Central Based Personnel"},"Central Administrative Salary","",null,null,{"$f":"IF($F25<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F25), \"\")","v":""},{"$f":"IF($F25<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F25), \"\")","v":""},{"$f":"IF($F25<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F25), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C26, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"Central Based Personnel"},"Leadership Salary","",null,null,{"$f":"IF($F26<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F26), \"\")","v":""},{"$f":"IF($F26<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F26), \"\")","v":""},{"$f":"IF($F26<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F26), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C27, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"School Based Non-Personnel"},"Supplies","",null,null,{"$f":"IF($F27<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F27), \"\")","v":""},{"$f":"IF($F27<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F27), \"\")","v":""},{"$f":"IF($F27<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F27), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C28, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"School Based Non-Personnel"},"Textbooks","",null,null,{"$f":"IF($F28<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F28), \"\")","v":""},{"$f":"IF($F28<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F28), \"\")","v":""},{"$f":"IF($F28<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F28), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C29, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"School Based Non-Personnel"},"School Technology","",null,null,{"$f":"IF($F29<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F29), \"\")","v":""},{"$f":"IF($F29<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F29), \"\")","v":""},{"$f":"IF($F29<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F29), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C30, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"Central Based Non-Personnel"},"Buildings","",null,null,{"$f":"IF($F30<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F30), \"\")","v":""},{"$f":"IF($F30<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F30), \"\")","v":""},{"$f":"IF($F30<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F30), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C31, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"Central Based Non-Personnel"},"Central Technology","",null,null,{"$f":"IF($F31<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F31), \"\")","v":""},{"$f":"IF($F31<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F31), \"\")","v":""},{"$f":"IF($F31<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F31), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C32, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"Central Based Non-Personnel"},"Transportation","",null,null,{"$f":"IF($F32<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F32), \"\")","v":""},{"$f":"IF($F32<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F32), \"\")","v":""},{"$f":"IF($F32<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F32), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C33, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"Central Based Non-Personnel"},"Food Services","",null,null,{"$f":"IF($F33<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F33), \"\")","v":""},{"$f":"IF($F33<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F33), \"\")","v":""},{"$f":"IF($F33<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F33), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C34, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"Central Based Non-Personnel"},"Special Education","",null,null,{"$f":"IF($F34<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F34), \"\")","v":""},{"$f":"IF($F34<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F34), \"\")","v":""},{"$f":"IF($F34<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F34), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C35, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"Employee Benefits"},"Retirement","",null,null,{"$f":"IF($F35<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F35), \"\")","v":""},{"$f":"IF($F35<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F35), \"\")","v":""},{"$f":"IF($F35<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F35), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C36, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"Employee Benefits"},"Social Security","",null,null,{"$f":"IF($F36<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F36), \"\")","v":""},{"$f":"IF($F36<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F36), \"\")","v":""},{"$f":"IF($F36<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F36), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C37, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"Employee Benefits"},"Health Insurance","",null,null,{"$f":"IF($F37<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F37), \"\")","v":""},{"$f":"IF($F37<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F37), \"\")","v":""},{"$f":"IF($F37<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F37), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C38, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":"Employee Benefits"},"Worker's Compensation","",null,null,{"$f":"IF($F38<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F38), \"\")","v":""},{"$f":"IF($F38<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F38), \"\")","v":""},{"$f":"IF($F38<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F38), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C39, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F39<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F39), \"\")","v":""},{"$f":"IF($F39<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F39), \"\")","v":""},{"$f":"IF($F39<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F39), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C40, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F40<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F40), \"\")","v":""},{"$f":"IF($F40<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F40), \"\")","v":""},{"$f":"IF($F40<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F40), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C41, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F41<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F41), \"\")","v":""},{"$f":"IF($F41<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F41), \"\")","v":""},{"$f":"IF($F41<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F41), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C42, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F42<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F42), \"\")","v":""},{"$f":"IF($F42<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F42), \"\")","v":""},{"$f":"IF($F42<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F42), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C43, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F43<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F43), \"\")","v":""},{"$f":"IF($F43<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F43), \"\")","v":""},{"$f":"IF($F43<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F43), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C44, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F44<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F44), \"\")","v":""},{"$f":"IF($F44<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F44), \"\")","v":""},{"$f":"IF($F44<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F44), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C45, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F45<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F45), \"\")","v":""},{"$f":"IF($F45<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F45), \"\")","v":""},{"$f":"IF($F45<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F45), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C46, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F46<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F46), \"\")","v":""},{"$f":"IF($F46<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F46), \"\")","v":""},{"$f":"IF($F46<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F46), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C47, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F47<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F47), \"\")","v":""},{"$f":"IF($F47<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F47), \"\")","v":""},{"$f":"IF($F47<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F47), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C48, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F48<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F48), \"\")","v":""},{"$f":"IF($F48<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F48), \"\")","v":""},{"$f":"IF($F48<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F48), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C49, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F49<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F49), \"\")","v":""},{"$f":"IF($F49<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F49), \"\")","v":""},{"$f":"IF($F49<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F49), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C50, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F50<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F50), \"\")","v":""},{"$f":"IF($F50<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F50), \"\")","v":""},{"$f":"IF($F50<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F50), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C51, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F51<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F51), \"\")","v":""},{"$f":"IF($F51<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F51), \"\")","v":""},{"$f":"IF($F51<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F51), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C52, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F52<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F52), \"\")","v":""},{"$f":"IF($F52<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F52), \"\")","v":""},{"$f":"IF($F52<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F52), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C53, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F53<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F53), \"\")","v":""},{"$f":"IF($F53<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F53), \"\")","v":""},{"$f":"IF($F53<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F53), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C54, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F54<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F54), \"\")","v":""},{"$f":"IF($F54<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F54), \"\")","v":""},{"$f":"IF($F54<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F54), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C55, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F55<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F55), \"\")","v":""},{"$f":"IF($F55<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F55), \"\")","v":""},{"$f":"IF($F55<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F55), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C56, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F56<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F56), \"\")","v":""},{"$f":"IF($F56<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F56), \"\")","v":""},{"$f":"IF($F56<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F56), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C57, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F57<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F57), \"\")","v":""},{"$f":"IF($F57<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F57), \"\")","v":""},{"$f":"IF($F57<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F57), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C58, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F58<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F58), \"\")","v":""},{"$f":"IF($F58<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F58), \"\")","v":""},{"$f":"IF($F58<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F58), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C59, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F59<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F59), \"\")","v":""},{"$f":"IF($F59<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F59), \"\")","v":""},{"$f":"IF($F59<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F59), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C60, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F60<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F60), \"\")","v":""},{"$f":"IF($F60<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F60), \"\")","v":""},{"$f":"IF($F60<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F60), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C61, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F61<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F61), \"\")","v":""},{"$f":"IF($F61<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F61), \"\")","v":""},{"$f":"IF($F61<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F61), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C62, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F62<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F62), \"\")","v":""},{"$f":"IF($F62<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F62), \"\")","v":""},{"$f":"IF($F62<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F62), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C63, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F63<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F63), \"\")","v":""},{"$f":"IF($F63<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F63), \"\")","v":""},{"$f":"IF($F63<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F63), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C64, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F64<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F64), \"\")","v":""},{"$f":"IF($F64<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F64), \"\")","v":""},{"$f":"IF($F64<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F64), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C65, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F65<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F65), \"\")","v":""},{"$f":"IF($F65<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F65), \"\")","v":""},{"$f":"IF($F65<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F65), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C66, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F66<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F66), \"\")","v":""},{"$f":"IF($F66<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F66), \"\")","v":""},{"$f":"IF($F66<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F66), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C67, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F67<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F67), \"\")","v":""},{"$f":"IF($F67<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F67), \"\")","v":""},{"$f":"IF($F67<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F67), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C68, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F68<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F68), \"\")","v":""},{"$f":"IF($F68<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F68), \"\")","v":""},{"$f":"IF($F68<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F68), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C69, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F69<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F69), \"\")","v":""},{"$f":"IF($F69<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F69), \"\")","v":""},{"$f":"IF($F69<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F69), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C70, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F70<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F70), \"\")","v":""},{"$f":"IF($F70<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F70), \"\")","v":""},{"$f":"IF($F70<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F70), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C71, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F71<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F71), \"\")","v":""},{"$f":"IF($F71<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F71), \"\")","v":""},{"$f":"IF($F71<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F71), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C72, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F72<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F72), \"\")","v":""},{"$f":"IF($F72<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F72), \"\")","v":""},{"$f":"IF($F72<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F72), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C73, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F73<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F73), \"\")","v":""},{"$f":"IF($F73<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F73), \"\")","v":""},{"$f":"IF($F73<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F73), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C74, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F74<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F74), \"\")","v":""},{"$f":"IF($F74<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F74), \"\")","v":""},{"$f":"IF($F74<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F74), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C75, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F75<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F75), \"\")","v":""},{"$f":"IF($F75<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F75), \"\")","v":""},{"$f":"IF($F75<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F75), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C76, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F76<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F76), \"\")","v":""},{"$f":"IF($F76<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F76), \"\")","v":""},{"$f":"IF($F76<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F76), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C77, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F77<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F77), \"\")","v":""},{"$f":"IF($F77<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F77), \"\")","v":""},{"$f":"IF($F77<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F77), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C78, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F78<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F78), \"\")","v":""},{"$f":"IF($F78<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F78), \"\")","v":""},{"$f":"IF($F78<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F78), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C79, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F79<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F79), \"\")","v":""},{"$f":"IF($F79<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F79), \"\")","v":""},{"$f":"IF($F79<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F79), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C80, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F80<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F80), \"\")","v":""},{"$f":"IF($F80<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F80), \"\")","v":""},{"$f":"IF($F80<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F80), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C81, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F81<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F81), \"\")","v":""},{"$f":"IF($F81<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F81), \"\")","v":""},{"$f":"IF($F81<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F81), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C82, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F82<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F82), \"\")","v":""},{"$f":"IF($F82<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F82), \"\")","v":""},{"$f":"IF($F82<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F82), \"\")","v":""},{"$f":"IFERROR(RATE(2,,-G82,I82), \"\")","v":""}]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C83, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F83<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F83), \"\")","v":""},{"$f":"IF($F83<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F83), \"\")","v":""},{"$f":"IF($F83<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F83), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C84, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F84<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F84), \"\")","v":""},{"$f":"IF($F84<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F84), \"\")","v":""},{"$f":"IF($F84<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F84), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C85, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F85<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F85), \"\")","v":""},{"$f":"IF($F85<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F85), \"\")","v":""},{"$f":"IF($F85<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F85), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C86, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F86<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F86), \"\")","v":""},{"$f":"IF($F86<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F86), \"\")","v":""},{"$f":"IF($F86<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F86), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C87, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F87<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F87), \"\")","v":""},{"$f":"IF($F87<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F87), \"\")","v":""},{"$f":"IF($F87<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F87), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C88, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F88<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F88), \"\")","v":""},{"$f":"IF($F88<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F88), \"\")","v":""},{"$f":"IF($F88<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F88), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C89, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F89<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F89), \"\")","v":""},{"$f":"IF($F89<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F89), \"\")","v":""},{"$f":"IF($F89<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F89), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C90, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F90<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F90), \"\")","v":""},{"$f":"IF($F90<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F90), \"\")","v":""},{"$f":"IF($F90<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F90), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C91, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F91<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F91), \"\")","v":""},{"$f":"IF($F91<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F91), \"\")","v":""},{"$f":"IF($F91<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F91), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C92, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F92<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F92), \"\")","v":""},{"$f":"IF($F92<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F92), \"\")","v":""},{"$f":"IF($F92<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F92), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C93, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F93<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F93), \"\")","v":""},{"$f":"IF($F93<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F93), \"\")","v":""},{"$f":"IF($F93<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F93), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C94, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F94<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F94), \"\")","v":""},{"$f":"IF($F94<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F94), \"\")","v":""},{"$f":"IF($F94<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F94), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C95, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F95<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F95), \"\")","v":""},{"$f":"IF($F95<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F95), \"\")","v":""},{"$f":"IF($F95<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F95), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C96, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F96<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F96), \"\")","v":""},{"$f":"IF($F96<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F96), \"\")","v":""},{"$f":"IF($F96<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F96), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C97, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F97<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F97), \"\")","v":""},{"$f":"IF($F97<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F97), \"\")","v":""},{"$f":"IF($F97<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F97), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C98, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F98<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F98), \"\")","v":""},{"$f":"IF($F98<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F98), \"\")","v":""},{"$f":"IF($F98<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F98), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C99, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F99<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F99), \"\")","v":""},{"$f":"IF($F99<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F99), \"\")","v":""},{"$f":"IF($F99<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F99), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C100, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F100<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F100), \"\")","v":""},{"$f":"IF($F100<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F100), \"\")","v":""},{"$f":"IF($F100<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F100), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C101, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F101<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F101), \"\")","v":""},{"$f":"IF($F101<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F101), \"\")","v":""},{"$f":"IF($F101<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F101), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C102, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F102<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F102), \"\")","v":""},{"$f":"IF($F102<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F102), \"\")","v":""},{"$f":"IF($F102<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F102), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C103, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F103<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F103), \"\")","v":""},{"$f":"IF($F103<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F103), \"\")","v":""},{"$f":"IF($F103<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F103), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C104, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F104<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F104), \"\")","v":""},{"$f":"IF($F104<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F104), \"\")","v":""},{"$f":"IF($F104<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F104), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C105, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F105<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F105), \"\")","v":""},{"$f":"IF($F105<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F105), \"\")","v":""},{"$f":"IF($F105<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F105), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C106, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F106<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F106), \"\")","v":""},{"$f":"IF($F106<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F106), \"\")","v":""},{"$f":"IF($F106<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F106), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C107, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F107<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F107), \"\")","v":""},{"$f":"IF($F107<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F107), \"\")","v":""},{"$f":"IF($F107<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F107), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C108, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F108<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F108), \"\")","v":""},{"$f":"IF($F108<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F108), \"\")","v":""},{"$f":"IF($F108<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F108), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C109, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F109<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F109), \"\")","v":""},{"$f":"IF($F109<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F109), \"\")","v":""},{"$f":"IF($F109<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F109), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C110, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F110<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F110), \"\")","v":""},{"$f":"IF($F110<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F110), \"\")","v":""},{"$f":"IF($F110<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F110), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C111, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F111<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F111), \"\")","v":""},{"$f":"IF($F111<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F111), \"\")","v":""},{"$f":"IF($F111<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F111), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C112, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F112<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F112), \"\")","v":""},{"$f":"IF($F112<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F112), \"\")","v":""},{"$f":"IF($F112<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F112), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C113, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F113<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F113), \"\")","v":""},{"$f":"IF($F113<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F113), \"\")","v":""},{"$f":"IF($F113<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F113), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C114, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F114<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F114), \"\")","v":""},{"$f":"IF($F114<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F114), \"\")","v":""},{"$f":"IF($F114<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F114), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C115, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F115<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F115), \"\")","v":""},{"$f":"IF($F115<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F115), \"\")","v":""},{"$f":"IF($F115<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F115), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C116, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F116<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F116), \"\")","v":""},{"$f":"IF($F116<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F116), \"\")","v":""},{"$f":"IF($F116<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F116), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C117, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F117<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F117), \"\")","v":""},{"$f":"IF($F117<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F117), \"\")","v":""},{"$f":"IF($F117<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F117), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C118, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F118<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F118), \"\")","v":""},{"$f":"IF($F118<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F118), \"\")","v":""},{"$f":"IF($F118<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F118), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C119, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F119<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F119), \"\")","v":""},{"$f":"IF($F119<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F119), \"\")","v":""},{"$f":"IF($F119<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F119), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C120, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F120<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F120), \"\")","v":""},{"$f":"IF($F120<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F120), \"\")","v":""},{"$f":"IF($F120<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F120), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C121, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F121<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F121), \"\")","v":""},{"$f":"IF($F121<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F121), \"\")","v":""},{"$f":"IF($F121<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F121), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C122, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F122<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F122), \"\")","v":""},{"$f":"IF($F122<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F122), \"\")","v":""},{"$f":"IF($F122<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F122), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C123, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F123<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F123), \"\")","v":""},{"$f":"IF($F123<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F123), \"\")","v":""},{"$f":"IF($F123<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F123), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C124, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F124<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F124), \"\")","v":""},{"$f":"IF($F124<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F124), \"\")","v":""},{"$f":"IF($F124<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F124), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C125, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F125<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F125), \"\")","v":""},{"$f":"IF($F125<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F125), \"\")","v":""},{"$f":"IF($F125<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F125), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C126, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F126<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F126), \"\")","v":""},{"$f":"IF($F126<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F126), \"\")","v":""},{"$f":"IF($F126<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F126), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C127, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F127<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F127), \"\")","v":""},{"$f":"IF($F127<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F127), \"\")","v":""},{"$f":"IF($F127<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F127), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C128, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F128<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F128), \"\")","v":""},{"$f":"IF($F128<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F128), \"\")","v":""},{"$f":"IF($F128<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F128), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C129, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F129<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F129), \"\")","v":""},{"$f":"IF($F129<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F129), \"\")","v":""},{"$f":"IF($F129<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F129), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C130, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F130<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F130), \"\")","v":""},{"$f":"IF($F130<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F130), \"\")","v":""},{"$f":"IF($F130<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F130), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C131, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F131<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F131), \"\")","v":""},{"$f":"IF($F131<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F131), \"\")","v":""},{"$f":"IF($F131<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F131), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C132, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F132<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F132), \"\")","v":""},{"$f":"IF($F132<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F132), \"\")","v":""},{"$f":"IF($F132<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F132), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C133, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F133<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F133), \"\")","v":""},{"$f":"IF($F133<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F133), \"\")","v":""},{"$f":"IF($F133<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F133), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C134, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F134<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F134), \"\")","v":""},{"$f":"IF($F134<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F134), \"\")","v":""},{"$f":"IF($F134<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F134), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C135, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F135<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F135), \"\")","v":""},{"$f":"IF($F135<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F135), \"\")","v":""},{"$f":"IF($F135<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F135), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C136, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F136<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F136), \"\")","v":""},{"$f":"IF($F136<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F136), \"\")","v":""},{"$f":"IF($F136<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F136), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C137, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F137<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F137), \"\")","v":""},{"$f":"IF($F137<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F137), \"\")","v":""},{"$f":"IF($F137<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F137), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C138, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F138<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F138), \"\")","v":""},{"$f":"IF($F138<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F138), \"\")","v":""},{"$f":"IF($F138<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F138), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C139, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F139<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F139), \"\")","v":""},{"$f":"IF($F139<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F139), \"\")","v":""},{"$f":"IF($F139<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F139), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C140, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F140<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F140), \"\")","v":""},{"$f":"IF($F140<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F140), \"\")","v":""},{"$f":"IF($F140<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F140), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C141, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F141<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F141), \"\")","v":""},{"$f":"IF($F141<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F141), \"\")","v":""},{"$f":"IF($F141<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F141), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C142, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F142<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F142), \"\")","v":""},{"$f":"IF($F142<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F142), \"\")","v":""},{"$f":"IF($F142<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F142), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C143, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F143<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F143), \"\")","v":""},{"$f":"IF($F143<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F143), \"\")","v":""},{"$f":"IF($F143<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F143), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C144, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F144<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F144), \"\")","v":""},{"$f":"IF($F144<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F144), \"\")","v":""},{"$f":"IF($F144<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F144), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C145, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F145<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F145), \"\")","v":""},{"$f":"IF($F145<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F145), \"\")","v":""},{"$f":"IF($F145<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F145), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C146, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F146<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F146), \"\")","v":""},{"$f":"IF($F146<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F146), \"\")","v":""},{"$f":"IF($F146<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F146), \"\")","v":""},{"$f":"IFERROR(RATE(2,,-G146,I146), \"\")","v":""}]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C147, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F147<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F147), \"\")","v":""},{"$f":"IF($F147<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F147), \"\")","v":""},{"$f":"IF($F147<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F147), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C148, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F148<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F148), \"\")","v":""},{"$f":"IF($F148<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F148), \"\")","v":""},{"$f":"IF($F148<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F148), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C149, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F149<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F149), \"\")","v":""},{"$f":"IF($F149<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F149), \"\")","v":""},{"$f":"IF($F149<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F149), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C150, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F150<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F150), \"\")","v":""},{"$f":"IF($F150<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F150), \"\")","v":""},{"$f":"IF($F150<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F150), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C151, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F151<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F151), \"\")","v":""},{"$f":"IF($F151<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F151), \"\")","v":""},{"$f":"IF($F151<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F151), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C152, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F152<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F152), \"\")","v":""},{"$f":"IF($F152<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F152), \"\")","v":""},{"$f":"IF($F152<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F152), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C153, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F153<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F153), \"\")","v":""},{"$f":"IF($F153<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F153), \"\")","v":""},{"$f":"IF($F153<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F153), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C154, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F154<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F154), \"\")","v":""},{"$f":"IF($F154<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F154), \"\")","v":""},{"$f":"IF($F154<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F154), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C155, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F155<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F155), \"\")","v":""},{"$f":"IF($F155<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F155), \"\")","v":""},{"$f":"IF($F155<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F155), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C156, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F156<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F156), \"\")","v":""},{"$f":"IF($F156<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F156), \"\")","v":""},{"$f":"IF($F156<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F156), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C157, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F157<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F157), \"\")","v":""},{"$f":"IF($F157<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F157), \"\")","v":""},{"$f":"IF($F157<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F157), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C158, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F158<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F158), \"\")","v":""},{"$f":"IF($F158<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F158), \"\")","v":""},{"$f":"IF($F158<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F158), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C159, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F159<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F159), \"\")","v":""},{"$f":"IF($F159<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F159), \"\")","v":""},{"$f":"IF($F159<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F159), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C160, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F160<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F160), \"\")","v":""},{"$f":"IF($F160<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F160), \"\")","v":""},{"$f":"IF($F160<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F160), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C161, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F161<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F161), \"\")","v":""},{"$f":"IF($F161<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F161), \"\")","v":""},{"$f":"IF($F161<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F161), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C162, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F162<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F162), \"\")","v":""},{"$f":"IF($F162<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F162), \"\")","v":""},{"$f":"IF($F162<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F162), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C163, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F163<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F163), \"\")","v":""},{"$f":"IF($F163<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F163), \"\")","v":""},{"$f":"IF($F163<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F163), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C164, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F164<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F164), \"\")","v":""},{"$f":"IF($F164<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F164), \"\")","v":""},{"$f":"IF($F164<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F164), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C165, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F165<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F165), \"\")","v":""},{"$f":"IF($F165<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F165), \"\")","v":""},{"$f":"IF($F165<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F165), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C166, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F166<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F166), \"\")","v":""},{"$f":"IF($F166<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F166), \"\")","v":""},{"$f":"IF($F166<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F166), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C167, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F167<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F167), \"\")","v":""},{"$f":"IF($F167<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F167), \"\")","v":""},{"$f":"IF($F167<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F167), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C168, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F168<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F168), \"\")","v":""},{"$f":"IF($F168<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F168), \"\")","v":""},{"$f":"IF($F168<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F168), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C169, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F169<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F169), \"\")","v":""},{"$f":"IF($F169<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F169), \"\")","v":""},{"$f":"IF($F169<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F169), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C170, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F170<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F170), \"\")","v":""},{"$f":"IF($F170<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F170), \"\")","v":""},{"$f":"IF($F170<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F170), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C171, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F171<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F171), \"\")","v":""},{"$f":"IF($F171<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F171), \"\")","v":""},{"$f":"IF($F171<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F171), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C172, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F172<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F172), \"\")","v":""},{"$f":"IF($F172<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F172), \"\")","v":""},{"$f":"IF($F172<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F172), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C173, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F173<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F173), \"\")","v":""},{"$f":"IF($F173<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F173), \"\")","v":""},{"$f":"IF($F173<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F173), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C174, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F174<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F174), \"\")","v":""},{"$f":"IF($F174<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F174), \"\")","v":""},{"$f":"IF($F174<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F174), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C175, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F175<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F175), \"\")","v":""},{"$f":"IF($F175<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F175), \"\")","v":""},{"$f":"IF($F175<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F175), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C176, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F176<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F176), \"\")","v":""},{"$f":"IF($F176<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F176), \"\")","v":""},{"$f":"IF($F176<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F176), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C177, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F177<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F177), \"\")","v":""},{"$f":"IF($F177<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F177), \"\")","v":""},{"$f":"IF($F177<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F177), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C178, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F178<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F178), \"\")","v":""},{"$f":"IF($F178<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F178), \"\")","v":""},{"$f":"IF($F178<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F178), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C179, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F179<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F179), \"\")","v":""},{"$f":"IF($F179<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F179), \"\")","v":""},{"$f":"IF($F179<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F179), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C180, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F180<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F180), \"\")","v":""},{"$f":"IF($F180<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F180), \"\")","v":""},{"$f":"IF($F180<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F180), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C181, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F181<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F181), \"\")","v":""},{"$f":"IF($F181<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F181), \"\")","v":""},{"$f":"IF($F181<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F181), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C182, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F182<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F182), \"\")","v":""},{"$f":"IF($F182<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F182), \"\")","v":""},{"$f":"IF($F182<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F182), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C183, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F183<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F183), \"\")","v":""},{"$f":"IF($F183<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F183), \"\")","v":""},{"$f":"IF($F183<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F183), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C184, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F184<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F184), \"\")","v":""},{"$f":"IF($F184<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F184), \"\")","v":""},{"$f":"IF($F184<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F184), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C185, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F185<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F185), \"\")","v":""},{"$f":"IF($F185<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F185), \"\")","v":""},{"$f":"IF($F185<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F185), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C186, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F186<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F186), \"\")","v":""},{"$f":"IF($F186<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F186), \"\")","v":""},{"$f":"IF($F186<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F186), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C187, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F187<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F187), \"\")","v":""},{"$f":"IF($F187<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F187), \"\")","v":""},{"$f":"IF($F187<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F187), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C188, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F188<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F188), \"\")","v":""},{"$f":"IF($F188<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F188), \"\")","v":""},{"$f":"IF($F188<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F188), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C189, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F189<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F189), \"\")","v":""},{"$f":"IF($F189<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F189), \"\")","v":""},{"$f":"IF($F189<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F189), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C190, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F190<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F190), \"\")","v":""},{"$f":"IF($F190<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F190), \"\")","v":""},{"$f":"IF($F190<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F190), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C191, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F191<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F191), \"\")","v":""},{"$f":"IF($F191<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F191), \"\")","v":""},{"$f":"IF($F191<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F191), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C192, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F192<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F192), \"\")","v":""},{"$f":"IF($F192<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F192), \"\")","v":""},{"$f":"IF($F192<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F192), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C193, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F193<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F193), \"\")","v":""},{"$f":"IF($F193<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F193), \"\")","v":""},{"$f":"IF($F193<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F193), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C194, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F194<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F194), \"\")","v":""},{"$f":"IF($F194<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F194), \"\")","v":""},{"$f":"IF($F194<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F194), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C195, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F195<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F195), \"\")","v":""},{"$f":"IF($F195<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F195), \"\")","v":""},{"$f":"IF($F195<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F195), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C196, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F196<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F196), \"\")","v":""},{"$f":"IF($F196<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F196), \"\")","v":""},{"$f":"IF($F196<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F196), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C197, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F197<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F197), \"\")","v":""},{"$f":"IF($F197<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F197), \"\")","v":""},{"$f":"IF($F197<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F197), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C198, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F198<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F198), \"\")","v":""},{"$f":"IF($F198<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F198), \"\")","v":""},{"$f":"IF($F198<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F198), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C199, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F199<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F199), \"\")","v":""},{"$f":"IF($F199<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F199), \"\")","v":""},{"$f":"IF($F199<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F199), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C200, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F200<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F200), \"\")","v":""},{"$f":"IF($F200<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F200), \"\")","v":""},{"$f":"IF($F200<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F200), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C201, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F201<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F201), \"\")","v":""},{"$f":"IF($F201<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F201), \"\")","v":""},{"$f":"IF($F201<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F201), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C202, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F202<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F202), \"\")","v":""},{"$f":"IF($F202<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F202), \"\")","v":""},{"$f":"IF($F202<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F202), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C203, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F203<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F203), \"\")","v":""},{"$f":"IF($F203<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F203), \"\")","v":""},{"$f":"IF($F203<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F203), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C204, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F204<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F204), \"\")","v":""},{"$f":"IF($F204<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F204), \"\")","v":""},{"$f":"IF($F204<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F204), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C205, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F205<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F205), \"\")","v":""},{"$f":"IF($F205<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F205), \"\")","v":""},{"$f":"IF($F205<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F205), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C206, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F206<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F206), \"\")","v":""},{"$f":"IF($F206<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F206), \"\")","v":""},{"$f":"IF($F206<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F206), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C207, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F207<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F207), \"\")","v":""},{"$f":"IF($F207<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F207), \"\")","v":""},{"$f":"IF($F207<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F207), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C208, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F208<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F208), \"\")","v":""},{"$f":"IF($F208<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F208), \"\")","v":""},{"$f":"IF($F208<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F208), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C209, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F209<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F209), \"\")","v":""},{"$f":"IF($F209<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F209), \"\")","v":""},{"$f":"IF($F209<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F209), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C210, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F210<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F210), \"\")","v":""},{"$f":"IF($F210<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F210), \"\")","v":""},{"$f":"IF($F210<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F210), \"\")","v":""},{"$f":"IFERROR(RATE(2,,-G210,I210), \"\")","v":""}]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C211, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F211<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F211), \"\")","v":""},{"$f":"IF($F211<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F211), \"\")","v":""},{"$f":"IF($F211<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F211), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C212, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F212<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F212), \"\")","v":""},{"$f":"IF($F212<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F212), \"\")","v":""},{"$f":"IF($F212<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F212), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C213, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F213<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F213), \"\")","v":""},{"$f":"IF($F213<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F213), \"\")","v":""},{"$f":"IF($F213<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F213), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C214, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F214<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F214), \"\")","v":""},{"$f":"IF($F214<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F214), \"\")","v":""},{"$f":"IF($F214<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F214), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C215, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F215<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F215), \"\")","v":""},{"$f":"IF($F215<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F215), \"\")","v":""},{"$f":"IF($F215<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F215), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C216, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F216<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F216), \"\")","v":""},{"$f":"IF($F216<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F216), \"\")","v":""},{"$f":"IF($F216<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F216), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C217, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F217<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F217), \"\")","v":""},{"$f":"IF($F217<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F217), \"\")","v":""},{"$f":"IF($F217<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F217), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C218, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F218<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F218), \"\")","v":""},{"$f":"IF($F218<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F218), \"\")","v":""},{"$f":"IF($F218<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F218), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C219, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F219<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F219), \"\")","v":""},{"$f":"IF($F219<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F219), \"\")","v":""},{"$f":"IF($F219<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F219), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C220, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F220<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F220), \"\")","v":""},{"$f":"IF($F220<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F220), \"\")","v":""},{"$f":"IF($F220<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F220), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C221, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F221<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F221), \"\")","v":""},{"$f":"IF($F221<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F221), \"\")","v":""},{"$f":"IF($F221<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F221), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C222, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F222<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F222), \"\")","v":""},{"$f":"IF($F222<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F222), \"\")","v":""},{"$f":"IF($F222<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F222), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C223, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F223<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F223), \"\")","v":""},{"$f":"IF($F223<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F223), \"\")","v":""},{"$f":"IF($F223<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F223), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C224, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F224<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F224), \"\")","v":""},{"$f":"IF($F224<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F224), \"\")","v":""},{"$f":"IF($F224<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F224), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C225, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F225<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F225), \"\")","v":""},{"$f":"IF($F225<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F225), \"\")","v":""},{"$f":"IF($F225<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F225), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C226, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F226<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F226), \"\")","v":""},{"$f":"IF($F226<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F226), \"\")","v":""},{"$f":"IF($F226<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F226), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C227, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F227<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F227), \"\")","v":""},{"$f":"IF($F227<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F227), \"\")","v":""},{"$f":"IF($F227<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F227), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C228, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F228<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F228), \"\")","v":""},{"$f":"IF($F228<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F228), \"\")","v":""},{"$f":"IF($F228<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F228), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C229, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F229<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F229), \"\")","v":""},{"$f":"IF($F229<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F229), \"\")","v":""},{"$f":"IF($F229<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F229), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C230, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F230<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F230), \"\")","v":""},{"$f":"IF($F230<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F230), \"\")","v":""},{"$f":"IF($F230<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F230), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C231, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F231<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F231), \"\")","v":""},{"$f":"IF($F231<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F231), \"\")","v":""},{"$f":"IF($F231<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F231), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C232, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F232<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F232), \"\")","v":""},{"$f":"IF($F232<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F232), \"\")","v":""},{"$f":"IF($F232<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F232), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C233, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F233<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F233), \"\")","v":""},{"$f":"IF($F233<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F233), \"\")","v":""},{"$f":"IF($F233<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F233), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C234, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F234<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F234), \"\")","v":""},{"$f":"IF($F234<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F234), \"\")","v":""},{"$f":"IF($F234<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F234), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C235, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F235<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F235), \"\")","v":""},{"$f":"IF($F235<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F235), \"\")","v":""},{"$f":"IF($F235<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F235), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C236, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F236<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F236), \"\")","v":""},{"$f":"IF($F236<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F236), \"\")","v":""},{"$f":"IF($F236<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F236), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C237, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F237<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F237), \"\")","v":""},{"$f":"IF($F237<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F237), \"\")","v":""},{"$f":"IF($F237<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F237), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C238, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F238<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F238), \"\")","v":""},{"$f":"IF($F238<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F238), \"\")","v":""},{"$f":"IF($F238<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F238), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C239, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F239<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F239), \"\")","v":""},{"$f":"IF($F239<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F239), \"\")","v":""},{"$f":"IF($F239<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F239), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C240, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F240<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F240), \"\")","v":""},{"$f":"IF($F240<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F240), \"\")","v":""},{"$f":"IF($F240<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F240), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C241, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F241<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F241), \"\")","v":""},{"$f":"IF($F241<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F241), \"\")","v":""},{"$f":"IF($F241<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F241), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C242, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F242<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F242), \"\")","v":""},{"$f":"IF($F242<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F242), \"\")","v":""},{"$f":"IF($F242<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F242), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C243, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F243<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F243), \"\")","v":""},{"$f":"IF($F243<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F243), \"\")","v":""},{"$f":"IF($F243<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F243), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C244, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F244<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F244), \"\")","v":""},{"$f":"IF($F244<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F244), \"\")","v":""},{"$f":"IF($F244<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F244), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C245, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F245<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F245), \"\")","v":""},{"$f":"IF($F245<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F245), \"\")","v":""},{"$f":"IF($F245<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F245), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C246, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F246<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F246), \"\")","v":""},{"$f":"IF($F246<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F246), \"\")","v":""},{"$f":"IF($F246<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F246), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C247, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F247<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F247), \"\")","v":""},{"$f":"IF($F247<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F247), \"\")","v":""},{"$f":"IF($F247<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F247), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C248, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F248<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F248), \"\")","v":""},{"$f":"IF($F248<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F248), \"\")","v":""},{"$f":"IF($F248<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F248), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C249, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F249<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F249), \"\")","v":""},{"$f":"IF($F249<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F249), \"\")","v":""},{"$f":"IF($F249<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F249), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C250, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F250<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F250), \"\")","v":""},{"$f":"IF($F250<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F250), \"\")","v":""},{"$f":"IF($F250<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F250), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C251, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F251<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F251), \"\")","v":""},{"$f":"IF($F251<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F251), \"\")","v":""},{"$f":"IF($F251<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F251), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C252, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F252<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F252), \"\")","v":""},{"$f":"IF($F252<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F252), \"\")","v":""},{"$f":"IF($F252<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F252), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C253, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F253<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F253), \"\")","v":""},{"$f":"IF($F253<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F253), \"\")","v":""},{"$f":"IF($F253<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F253), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C254, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F254<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F254), \"\")","v":""},{"$f":"IF($F254<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F254), \"\")","v":""},{"$f":"IF($F254<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F254), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C255, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F255<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F255), \"\")","v":""},{"$f":"IF($F255<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F255), \"\")","v":""},{"$f":"IF($F255<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F255), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C256, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F256<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F256), \"\")","v":""},{"$f":"IF($F256<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F256), \"\")","v":""},{"$f":"IF($F256<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F256), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C257, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F257<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F257), \"\")","v":""},{"$f":"IF($F257<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F257), \"\")","v":""},{"$f":"IF($F257<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F257), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C258, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F258<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F258), \"\")","v":""},{"$f":"IF($F258<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F258), \"\")","v":""},{"$f":"IF($F258<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F258), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C259, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F259<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F259), \"\")","v":""},{"$f":"IF($F259<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F259), \"\")","v":""},{"$f":"IF($F259<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F259), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C260, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F260<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F260), \"\")","v":""},{"$f":"IF($F260<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F260), \"\")","v":""},{"$f":"IF($F260<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F260), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C261, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F261<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F261), \"\")","v":""},{"$f":"IF($F261<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F261), \"\")","v":""},{"$f":"IF($F261<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F261), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C262, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F262<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F262), \"\")","v":""},{"$f":"IF($F262<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F262), \"\")","v":""},{"$f":"IF($F262<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F262), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C263, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F263<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F263), \"\")","v":""},{"$f":"IF($F263<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F263), \"\")","v":""},{"$f":"IF($F263<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F263), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C264, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F264<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F264), \"\")","v":""},{"$f":"IF($F264<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F264), \"\")","v":""},{"$f":"IF($F264<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F264), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C265, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F265<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F265), \"\")","v":""},{"$f":"IF($F265<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F265), \"\")","v":""},{"$f":"IF($F265<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F265), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C266, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F266<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F266), \"\")","v":""},{"$f":"IF($F266<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F266), \"\")","v":""},{"$f":"IF($F266<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F266), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C267, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F267<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F267), \"\")","v":""},{"$f":"IF($F267<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F267), \"\")","v":""},{"$f":"IF($F267<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F267), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C268, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F268<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F268), \"\")","v":""},{"$f":"IF($F268<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F268), \"\")","v":""},{"$f":"IF($F268<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F268), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C269, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F269<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F269), \"\")","v":""},{"$f":"IF($F269<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F269), \"\")","v":""},{"$f":"IF($F269<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F269), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C270, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F270<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F270), \"\")","v":""},{"$f":"IF($F270<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F270), \"\")","v":""},{"$f":"IF($F270<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F270), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C271, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F271<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F271), \"\")","v":""},{"$f":"IF($F271<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F271), \"\")","v":""},{"$f":"IF($F271<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F271), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C272, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F272<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F272), \"\")","v":""},{"$f":"IF($F272<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F272), \"\")","v":""},{"$f":"IF($F272<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F272), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C273, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F273<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F273), \"\")","v":""},{"$f":"IF($F273<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F273), \"\")","v":""},{"$f":"IF($F273<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F273), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C274, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F274<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F274), \"\")","v":""},{"$f":"IF($F274<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F274), \"\")","v":""},{"$f":"IF($F274<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F274), \"\")","v":""},{"$f":"IFERROR(RATE(2,,-G274,I274), \"\")","v":""}]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C275, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F275<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F275), \"\")","v":""},{"$f":"IF($F275<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F275), \"\")","v":""},{"$f":"IF($F275<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F275), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C276, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F276<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F276), \"\")","v":""},{"$f":"IF($F276<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F276), \"\")","v":""},{"$f":"IF($F276<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F276), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C277, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F277<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F277), \"\")","v":""},{"$f":"IF($F277<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F277), \"\")","v":""},{"$f":"IF($F277<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F277), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C278, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F278<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F278), \"\")","v":""},{"$f":"IF($F278<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F278), \"\")","v":""},{"$f":"IF($F278<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F278), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C279, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F279<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F279), \"\")","v":""},{"$f":"IF($F279<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F279), \"\")","v":""},{"$f":"IF($F279<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F279), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C280, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F280<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F280), \"\")","v":""},{"$f":"IF($F280<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F280), \"\")","v":""},{"$f":"IF($F280<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F280), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C281, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F281<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F281), \"\")","v":""},{"$f":"IF($F281<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F281), \"\")","v":""},{"$f":"IF($F281<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F281), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C282, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F282<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F282), \"\")","v":""},{"$f":"IF($F282<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F282), \"\")","v":""},{"$f":"IF($F282<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F282), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C283, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F283<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F283), \"\")","v":""},{"$f":"IF($F283<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F283), \"\")","v":""},{"$f":"IF($F283<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F283), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C284, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F284<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F284), \"\")","v":""},{"$f":"IF($F284<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F284), \"\")","v":""},{"$f":"IF($F284<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F284), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C285, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F285<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F285), \"\")","v":""},{"$f":"IF($F285<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F285), \"\")","v":""},{"$f":"IF($F285<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F285), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C286, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F286<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F286), \"\")","v":""},{"$f":"IF($F286<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F286), \"\")","v":""},{"$f":"IF($F286<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F286), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C287, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F287<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F287), \"\")","v":""},{"$f":"IF($F287<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F287), \"\")","v":""},{"$f":"IF($F287<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F287), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C288, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F288<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F288), \"\")","v":""},{"$f":"IF($F288<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F288), \"\")","v":""},{"$f":"IF($F288<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F288), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C289, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F289<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F289), \"\")","v":""},{"$f":"IF($F289<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F289), \"\")","v":""},{"$f":"IF($F289<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F289), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C290, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F290<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F290), \"\")","v":""},{"$f":"IF($F290<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F290), \"\")","v":""},{"$f":"IF($F290<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F290), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C291, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F291<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F291), \"\")","v":""},{"$f":"IF($F291<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F291), \"\")","v":""},{"$f":"IF($F291<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F291), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C292, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F292<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F292), \"\")","v":""},{"$f":"IF($F292<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F292), \"\")","v":""},{"$f":"IF($F292<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F292), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C293, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F293<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F293), \"\")","v":""},{"$f":"IF($F293<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F293), \"\")","v":""},{"$f":"IF($F293<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F293), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C294, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F294<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F294), \"\")","v":""},{"$f":"IF($F294<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F294), \"\")","v":""},{"$f":"IF($F294<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F294), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C295, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F295<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F295), \"\")","v":""},{"$f":"IF($F295<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F295), \"\")","v":""},{"$f":"IF($F295<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F295), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C296, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F296<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F296), \"\")","v":""},{"$f":"IF($F296<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F296), \"\")","v":""},{"$f":"IF($F296<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F296), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C297, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F297<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F297), \"\")","v":""},{"$f":"IF($F297<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F297), \"\")","v":""},{"$f":"IF($F297<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F297), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C298, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F298<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F298), \"\")","v":""},{"$f":"IF($F298<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F298), \"\")","v":""},{"$f":"IF($F298<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F298), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C299, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F299<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F299), \"\")","v":""},{"$f":"IF($F299<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F299), \"\")","v":""},{"$f":"IF($F299<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F299), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C300, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F300<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F300), \"\")","v":""},{"$f":"IF($F300<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F300), \"\")","v":""},{"$f":"IF($F300<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F300), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C301, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F301<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F301), \"\")","v":""},{"$f":"IF($F301<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F301), \"\")","v":""},{"$f":"IF($F301<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F301), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C302, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F302<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F302), \"\")","v":""},{"$f":"IF($F302<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F302), \"\")","v":""},{"$f":"IF($F302<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F302), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C303, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F303<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F303), \"\")","v":""},{"$f":"IF($F303<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F303), \"\")","v":""},{"$f":"IF($F303<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F303), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C304, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F304<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F304), \"\")","v":""},{"$f":"IF($F304<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F304), \"\")","v":""},{"$f":"IF($F304<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F304), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C305, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F305<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F305), \"\")","v":""},{"$f":"IF($F305<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F305), \"\")","v":""},{"$f":"IF($F305<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F305), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C306, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F306<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F306), \"\")","v":""},{"$f":"IF($F306<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F306), \"\")","v":""},{"$f":"IF($F306<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F306), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C307, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F307<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F307), \"\")","v":""},{"$f":"IF($F307<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F307), \"\")","v":""},{"$f":"IF($F307<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F307), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C308, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F308<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F308), \"\")","v":""},{"$f":"IF($F308<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F308), \"\")","v":""},{"$f":"IF($F308<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F308), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C309, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F309<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F309), \"\")","v":""},{"$f":"IF($F309<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F309), \"\")","v":""},{"$f":"IF($F309<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F309), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C310, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F310<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F310), \"\")","v":""},{"$f":"IF($F310<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F310), \"\")","v":""},{"$f":"IF($F310<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F310), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C311, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F311<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F311), \"\")","v":""},{"$f":"IF($F311<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F311), \"\")","v":""},{"$f":"IF($F311<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F311), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C312, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F312<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F312), \"\")","v":""},{"$f":"IF($F312<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F312), \"\")","v":""},{"$f":"IF($F312<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F312), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C313, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F313<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F313), \"\")","v":""},{"$f":"IF($F313<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F313), \"\")","v":""},{"$f":"IF($F313<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F313), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C314, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F314<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F314), \"\")","v":""},{"$f":"IF($F314<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F314), \"\")","v":""},{"$f":"IF($F314<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F314), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C315, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F315<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F315), \"\")","v":""},{"$f":"IF($F315<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F315), \"\")","v":""},{"$f":"IF($F315<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F315), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C316, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F316<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F316), \"\")","v":""},{"$f":"IF($F316<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F316), \"\")","v":""},{"$f":"IF($F316<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F316), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C317, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F317<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F317), \"\")","v":""},{"$f":"IF($F317<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F317), \"\")","v":""},{"$f":"IF($F317<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F317), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C318, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F318<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F318), \"\")","v":""},{"$f":"IF($F318<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F318), \"\")","v":""},{"$f":"IF($F318<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F318), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C319, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F319<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F319), \"\")","v":""},{"$f":"IF($F319<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F319), \"\")","v":""},{"$f":"IF($F319<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F319), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C320, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F320<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F320), \"\")","v":""},{"$f":"IF($F320<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F320), \"\")","v":""},{"$f":"IF($F320<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F320), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C321, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F321<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F321), \"\")","v":""},{"$f":"IF($F321<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F321), \"\")","v":""},{"$f":"IF($F321<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F321), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C322, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F322<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F322), \"\")","v":""},{"$f":"IF($F322<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F322), \"\")","v":""},{"$f":"IF($F322<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F322), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C323, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F323<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F323), \"\")","v":""},{"$f":"IF($F323<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F323), \"\")","v":""},{"$f":"IF($F323<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F323), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C324, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F324<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F324), \"\")","v":""},{"$f":"IF($F324<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F324), \"\")","v":""},{"$f":"IF($F324<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F324), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C325, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F325<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F325), \"\")","v":""},{"$f":"IF($F325<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F325), \"\")","v":""},{"$f":"IF($F325<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F325), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C326, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F326<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F326), \"\")","v":""},{"$f":"IF($F326<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F326), \"\")","v":""},{"$f":"IF($F326<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F326), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C327, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F327<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F327), \"\")","v":""},{"$f":"IF($F327<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F327), \"\")","v":""},{"$f":"IF($F327<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F327), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C328, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F328<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F328), \"\")","v":""},{"$f":"IF($F328<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F328), \"\")","v":""},{"$f":"IF($F328<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F328), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C329, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F329<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F329), \"\")","v":""},{"$f":"IF($F329<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F329), \"\")","v":""},{"$f":"IF($F329<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F329), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C330, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F330<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F330), \"\")","v":""},{"$f":"IF($F330<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F330), \"\")","v":""},{"$f":"IF($F330<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F330), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C331, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F331<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F331), \"\")","v":""},{"$f":"IF($F331<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F331), \"\")","v":""},{"$f":"IF($F331<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F331), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C332, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F332<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F332), \"\")","v":""},{"$f":"IF($F332<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F332), \"\")","v":""},{"$f":"IF($F332<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F332), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C333, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F333<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F333), \"\")","v":""},{"$f":"IF($F333<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F333), \"\")","v":""},{"$f":"IF($F333<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F333), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C334, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F334<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F334), \"\")","v":""},{"$f":"IF($F334<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F334), \"\")","v":""},{"$f":"IF($F334<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F334), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C335, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F335<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F335), \"\")","v":""},{"$f":"IF($F335<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F335), \"\")","v":""},{"$f":"IF($F335<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F335), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C336, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F336<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F336), \"\")","v":""},{"$f":"IF($F336<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F336), \"\")","v":""},{"$f":"IF($F336<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F336), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C337, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F337<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F337), \"\")","v":""},{"$f":"IF($F337<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F337), \"\")","v":""},{"$f":"IF($F337<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F337), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C338, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F338<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F338), \"\")","v":""},{"$f":"IF($F338<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F338), \"\")","v":""},{"$f":"IF($F338<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F338), \"\")","v":""},{"$f":"IFERROR(RATE(2,,-G338,I338), \"\")","v":""}]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C339, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F339<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F339), \"\")","v":""},{"$f":"IF($F339<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F339), \"\")","v":""},{"$f":"IF($F339<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F339), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C340, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F340<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F340), \"\")","v":""},{"$f":"IF($F340<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F340), \"\")","v":""},{"$f":"IF($F340<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F340), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C341, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F341<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F341), \"\")","v":""},{"$f":"IF($F341<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F341), \"\")","v":""},{"$f":"IF($F341<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F341), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C342, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F342<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F342), \"\")","v":""},{"$f":"IF($F342<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F342), \"\")","v":""},{"$f":"IF($F342<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F342), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C343, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F343<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F343), \"\")","v":""},{"$f":"IF($F343<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F343), \"\")","v":""},{"$f":"IF($F343<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F343), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C344, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F344<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F344), \"\")","v":""},{"$f":"IF($F344<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F344), \"\")","v":""},{"$f":"IF($F344<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F344), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C345, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F345<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F345), \"\")","v":""},{"$f":"IF($F345<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F345), \"\")","v":""},{"$f":"IF($F345<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F345), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C346, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F346<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F346), \"\")","v":""},{"$f":"IF($F346<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F346), \"\")","v":""},{"$f":"IF($F346<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F346), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C347, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F347<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F347), \"\")","v":""},{"$f":"IF($F347<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F347), \"\")","v":""},{"$f":"IF($F347<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F347), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C348, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F348<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F348), \"\")","v":""},{"$f":"IF($F348<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F348), \"\")","v":""},{"$f":"IF($F348<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F348), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C349, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F349<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F349), \"\")","v":""},{"$f":"IF($F349<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F349), \"\")","v":""},{"$f":"IF($F349<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F349), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C350, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F350<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F350), \"\")","v":""},{"$f":"IF($F350<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F350), \"\")","v":""},{"$f":"IF($F350<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F350), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C351, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F351<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F351), \"\")","v":""},{"$f":"IF($F351<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F351), \"\")","v":""},{"$f":"IF($F351<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F351), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C352, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F352<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F352), \"\")","v":""},{"$f":"IF($F352<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F352), \"\")","v":""},{"$f":"IF($F352<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F352), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C353, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F353<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F353), \"\")","v":""},{"$f":"IF($F353<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F353), \"\")","v":""},{"$f":"IF($F353<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F353), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C354, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F354<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F354), \"\")","v":""},{"$f":"IF($F354<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F354), \"\")","v":""},{"$f":"IF($F354<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F354), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C355, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F355<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F355), \"\")","v":""},{"$f":"IF($F355<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F355), \"\")","v":""},{"$f":"IF($F355<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F355), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C356, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F356<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F356), \"\")","v":""},{"$f":"IF($F356<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F356), \"\")","v":""},{"$f":"IF($F356<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F356), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C357, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F357<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F357), \"\")","v":""},{"$f":"IF($F357<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F357), \"\")","v":""},{"$f":"IF($F357<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F357), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C358, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F358<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F358), \"\")","v":""},{"$f":"IF($F358<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F358), \"\")","v":""},{"$f":"IF($F358<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F358), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C359, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F359<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F359), \"\")","v":""},{"$f":"IF($F359<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F359), \"\")","v":""},{"$f":"IF($F359<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F359), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C360, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F360<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F360), \"\")","v":""},{"$f":"IF($F360<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F360), \"\")","v":""},{"$f":"IF($F360<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F360), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C361, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F361<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F361), \"\")","v":""},{"$f":"IF($F361<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F361), \"\")","v":""},{"$f":"IF($F361<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F361), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C362, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F362<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F362), \"\")","v":""},{"$f":"IF($F362<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F362), \"\")","v":""},{"$f":"IF($F362<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F362), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C363, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F363<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F363), \"\")","v":""},{"$f":"IF($F363<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F363), \"\")","v":""},{"$f":"IF($F363<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F363), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C364, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F364<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F364), \"\")","v":""},{"$f":"IF($F364<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F364), \"\")","v":""},{"$f":"IF($F364<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F364), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C365, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F365<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F365), \"\")","v":""},{"$f":"IF($F365<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F365), \"\")","v":""},{"$f":"IF($F365<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F365), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C366, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F366<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F366), \"\")","v":""},{"$f":"IF($F366<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F366), \"\")","v":""},{"$f":"IF($F366<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F366), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C367, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F367<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F367), \"\")","v":""},{"$f":"IF($F367<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F367), \"\")","v":""},{"$f":"IF($F367<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F367), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C368, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F368<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F368), \"\")","v":""},{"$f":"IF($F368<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F368), \"\")","v":""},{"$f":"IF($F368<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F368), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C369, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F369<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F369), \"\")","v":""},{"$f":"IF($F369<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F369), \"\")","v":""},{"$f":"IF($F369<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F369), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C370, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F370<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F370), \"\")","v":""},{"$f":"IF($F370<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F370), \"\")","v":""},{"$f":"IF($F370<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F370), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C371, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F371<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F371), \"\")","v":""},{"$f":"IF($F371<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F371), \"\")","v":""},{"$f":"IF($F371<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F371), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C372, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F372<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F372), \"\")","v":""},{"$f":"IF($F372<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F372), \"\")","v":""},{"$f":"IF($F372<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F372), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C373, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F373<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F373), \"\")","v":""},{"$f":"IF($F373<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F373), \"\")","v":""},{"$f":"IF($F373<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F373), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C374, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F374<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F374), \"\")","v":""},{"$f":"IF($F374<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F374), \"\")","v":""},{"$f":"IF($F374<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F374), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C375, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F375<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F375), \"\")","v":""},{"$f":"IF($F375<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F375), \"\")","v":""},{"$f":"IF($F375<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F375), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C376, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F376<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F376), \"\")","v":""},{"$f":"IF($F376<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F376), \"\")","v":""},{"$f":"IF($F376<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F376), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C377, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F377<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F377), \"\")","v":""},{"$f":"IF($F377<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F377), \"\")","v":""},{"$f":"IF($F377<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F377), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C378, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F378<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F378), \"\")","v":""},{"$f":"IF($F378<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F378), \"\")","v":""},{"$f":"IF($F378<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F378), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C379, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F379<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F379), \"\")","v":""},{"$f":"IF($F379<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F379), \"\")","v":""},{"$f":"IF($F379<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F379), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C380, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F380<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F380), \"\")","v":""},{"$f":"IF($F380<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F380), \"\")","v":""},{"$f":"IF($F380<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F380), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C381, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F381<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F381), \"\")","v":""},{"$f":"IF($F381<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F381), \"\")","v":""},{"$f":"IF($F381<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F381), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C382, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F382<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F382), \"\")","v":""},{"$f":"IF($F382<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F382), \"\")","v":""},{"$f":"IF($F382<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F382), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C383, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F383<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F383), \"\")","v":""},{"$f":"IF($F383<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F383), \"\")","v":""},{"$f":"IF($F383<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F383), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C384, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F384<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F384), \"\")","v":""},{"$f":"IF($F384<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F384), \"\")","v":""},{"$f":"IF($F384<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F384), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C385, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F385<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F385), \"\")","v":""},{"$f":"IF($F385<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F385), \"\")","v":""},{"$f":"IF($F385<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F385), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C386, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F386<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F386), \"\")","v":""},{"$f":"IF($F386<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F386), \"\")","v":""},{"$f":"IF($F386<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F386), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C387, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F387<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F387), \"\")","v":""},{"$f":"IF($F387<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F387), \"\")","v":""},{"$f":"IF($F387<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F387), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C388, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F388<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F388), \"\")","v":""},{"$f":"IF($F388<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F388), \"\")","v":""},{"$f":"IF($F388<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F388), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C389, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F389<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F389), \"\")","v":""},{"$f":"IF($F389<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F389), \"\")","v":""},{"$f":"IF($F389<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F389), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C390, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F390<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F390), \"\")","v":""},{"$f":"IF($F390<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F390), \"\")","v":""},{"$f":"IF($F390<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F390), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C391, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F391<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F391), \"\")","v":""},{"$f":"IF($F391<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F391), \"\")","v":""},{"$f":"IF($F391<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F391), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C392, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F392<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F392), \"\")","v":""},{"$f":"IF($F392<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F392), \"\")","v":""},{"$f":"IF($F392<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F392), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C393, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F393<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F393), \"\")","v":""},{"$f":"IF($F393<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F393), \"\")","v":""},{"$f":"IF($F393<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F393), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C394, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F394<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F394), \"\")","v":""},{"$f":"IF($F394<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F394), \"\")","v":""},{"$f":"IF($F394<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F394), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C395, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F395<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F395), \"\")","v":""},{"$f":"IF($F395<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F395), \"\")","v":""},{"$f":"IF($F395<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F395), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C396, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F396<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F396), \"\")","v":""},{"$f":"IF($F396<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F396), \"\")","v":""},{"$f":"IF($F396<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F396), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C397, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F397<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F397), \"\")","v":""},{"$f":"IF($F397<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F397), \"\")","v":""},{"$f":"IF($F397<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F397), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C398, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F398<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F398), \"\")","v":""},{"$f":"IF($F398<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F398), \"\")","v":""},{"$f":"IF($F398<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F398), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C399, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F399<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F399), \"\")","v":""},{"$f":"IF($F399<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F399), \"\")","v":""},{"$f":"IF($F399<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F399), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C400, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F400<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F400), \"\")","v":""},{"$f":"IF($F400<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F400), \"\")","v":""},{"$f":"IF($F400<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F400), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C401, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F401<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F401), \"\")","v":""},{"$f":"IF($F401<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F401), \"\")","v":""},{"$f":"IF($F401<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F401), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C402, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F402<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F402), \"\")","v":""},{"$f":"IF($F402<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F402), \"\")","v":""},{"$f":"IF($F402<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F402), \"\")","v":""},{"$f":"IFERROR(RATE(2,,-G402,I402), \"\")","v":""}]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C403, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F403<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F403), \"\")","v":""},{"$f":"IF($F403<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F403), \"\")","v":""},{"$f":"IF($F403<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F403), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C404, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F404<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F404), \"\")","v":""},{"$f":"IF($F404<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F404), \"\")","v":""},{"$f":"IF($F404<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F404), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C405, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F405<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F405), \"\")","v":""},{"$f":"IF($F405<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F405), \"\")","v":""},{"$f":"IF($F405<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F405), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C406, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F406<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F406), \"\")","v":""},{"$f":"IF($F406<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F406), \"\")","v":""},{"$f":"IF($F406<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F406), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C407, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F407<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F407), \"\")","v":""},{"$f":"IF($F407<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F407), \"\")","v":""},{"$f":"IF($F407<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F407), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C408, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F408<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F408), \"\")","v":""},{"$f":"IF($F408<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F408), \"\")","v":""},{"$f":"IF($F408<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F408), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C409, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F409<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F409), \"\")","v":""},{"$f":"IF($F409<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F409), \"\")","v":""},{"$f":"IF($F409<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F409), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C410, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F410<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F410), \"\")","v":""},{"$f":"IF($F410<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F410), \"\")","v":""},{"$f":"IF($F410<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F410), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C411, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F411<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F411), \"\")","v":""},{"$f":"IF($F411<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F411), \"\")","v":""},{"$f":"IF($F411<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F411), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C412, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F412<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F412), \"\")","v":""},{"$f":"IF($F412<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F412), \"\")","v":""},{"$f":"IF($F412<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F412), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C413, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F413<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F413), \"\")","v":""},{"$f":"IF($F413<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F413), \"\")","v":""},{"$f":"IF($F413<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F413), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C414, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F414<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F414), \"\")","v":""},{"$f":"IF($F414<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F414), \"\")","v":""},{"$f":"IF($F414<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F414), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C415, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F415<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F415), \"\")","v":""},{"$f":"IF($F415<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F415), \"\")","v":""},{"$f":"IF($F415<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F415), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C416, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F416<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F416), \"\")","v":""},{"$f":"IF($F416<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F416), \"\")","v":""},{"$f":"IF($F416<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F416), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C417, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F417<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F417), \"\")","v":""},{"$f":"IF($F417<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F417), \"\")","v":""},{"$f":"IF($F417<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F417), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C418, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F418<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F418), \"\")","v":""},{"$f":"IF($F418<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F418), \"\")","v":""},{"$f":"IF($F418<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F418), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C419, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F419<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F419), \"\")","v":""},{"$f":"IF($F419<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F419), \"\")","v":""},{"$f":"IF($F419<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F419), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C420, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F420<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F420), \"\")","v":""},{"$f":"IF($F420<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F420), \"\")","v":""},{"$f":"IF($F420<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F420), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C421, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F421<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F421), \"\")","v":""},{"$f":"IF($F421<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F421), \"\")","v":""},{"$f":"IF($F421<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F421), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C422, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F422<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F422), \"\")","v":""},{"$f":"IF($F422<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F422), \"\")","v":""},{"$f":"IF($F422<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F422), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C423, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F423<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F423), \"\")","v":""},{"$f":"IF($F423<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F423), \"\")","v":""},{"$f":"IF($F423<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F423), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C424, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F424<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F424), \"\")","v":""},{"$f":"IF($F424<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F424), \"\")","v":""},{"$f":"IF($F424<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F424), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C425, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F425<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F425), \"\")","v":""},{"$f":"IF($F425<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F425), \"\")","v":""},{"$f":"IF($F425<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F425), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C426, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F426<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F426), \"\")","v":""},{"$f":"IF($F426<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F426), \"\")","v":""},{"$f":"IF($F426<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F426), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C427, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F427<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F427), \"\")","v":""},{"$f":"IF($F427<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F427), \"\")","v":""},{"$f":"IF($F427<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F427), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C428, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F428<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F428), \"\")","v":""},{"$f":"IF($F428<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F428), \"\")","v":""},{"$f":"IF($F428<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F428), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C429, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F429<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F429), \"\")","v":""},{"$f":"IF($F429<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F429), \"\")","v":""},{"$f":"IF($F429<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F429), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C430, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F430<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F430), \"\")","v":""},{"$f":"IF($F430<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F430), \"\")","v":""},{"$f":"IF($F430<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F430), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C431, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F431<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F431), \"\")","v":""},{"$f":"IF($F431<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F431), \"\")","v":""},{"$f":"IF($F431<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F431), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C432, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F432<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F432), \"\")","v":""},{"$f":"IF($F432<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F432), \"\")","v":""},{"$f":"IF($F432<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F432), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C433, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F433<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F433), \"\")","v":""},{"$f":"IF($F433<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F433), \"\")","v":""},{"$f":"IF($F433<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F433), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C434, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F434<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F434), \"\")","v":""},{"$f":"IF($F434<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F434), \"\")","v":""},{"$f":"IF($F434<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F434), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C435, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F435<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F435), \"\")","v":""},{"$f":"IF($F435<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F435), \"\")","v":""},{"$f":"IF($F435<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F435), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C436, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F436<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F436), \"\")","v":""},{"$f":"IF($F436<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F436), \"\")","v":""},{"$f":"IF($F436<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F436), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C437, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F437<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F437), \"\")","v":""},{"$f":"IF($F437<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F437), \"\")","v":""},{"$f":"IF($F437<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F437), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C438, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F438<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F438), \"\")","v":""},{"$f":"IF($F438<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F438), \"\")","v":""},{"$f":"IF($F438<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F438), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C439, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F439<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F439), \"\")","v":""},{"$f":"IF($F439<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F439), \"\")","v":""},{"$f":"IF($F439<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F439), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C440, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F440<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F440), \"\")","v":""},{"$f":"IF($F440<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F440), \"\")","v":""},{"$f":"IF($F440<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F440), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C441, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F441<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F441), \"\")","v":""},{"$f":"IF($F441<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F441), \"\")","v":""},{"$f":"IF($F441<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F441), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C442, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F442<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F442), \"\")","v":""},{"$f":"IF($F442<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F442), \"\")","v":""},{"$f":"IF($F442<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F442), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C443, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F443<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F443), \"\")","v":""},{"$f":"IF($F443<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F443), \"\")","v":""},{"$f":"IF($F443<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F443), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C444, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F444<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F444), \"\")","v":""},{"$f":"IF($F444<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F444), \"\")","v":""},{"$f":"IF($F444<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F444), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C445, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F445<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F445), \"\")","v":""},{"$f":"IF($F445<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F445), \"\")","v":""},{"$f":"IF($F445<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F445), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C446, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F446<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F446), \"\")","v":""},{"$f":"IF($F446<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F446), \"\")","v":""},{"$f":"IF($F446<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F446), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C447, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F447<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F447), \"\")","v":""},{"$f":"IF($F447<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F447), \"\")","v":""},{"$f":"IF($F447<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F447), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C448, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F448<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F448), \"\")","v":""},{"$f":"IF($F448<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F448), \"\")","v":""},{"$f":"IF($F448<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F448), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C449, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F449<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F449), \"\")","v":""},{"$f":"IF($F449<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F449), \"\")","v":""},{"$f":"IF($F449<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F449), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C450, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F450<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F450), \"\")","v":""},{"$f":"IF($F450<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F450), \"\")","v":""},{"$f":"IF($F450<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F450), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C451, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F451<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F451), \"\")","v":""},{"$f":"IF($F451<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F451), \"\")","v":""},{"$f":"IF($F451<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F451), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C452, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F452<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F452), \"\")","v":""},{"$f":"IF($F452<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F452), \"\")","v":""},{"$f":"IF($F452<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F452), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C453, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F453<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F453), \"\")","v":""},{"$f":"IF($F453<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F453), \"\")","v":""},{"$f":"IF($F453<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F453), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C454, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F454<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F454), \"\")","v":""},{"$f":"IF($F454<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F454), \"\")","v":""},{"$f":"IF($F454<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F454), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C455, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F455<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F455), \"\")","v":""},{"$f":"IF($F455<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F455), \"\")","v":""},{"$f":"IF($F455<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F455), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C456, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F456<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F456), \"\")","v":""},{"$f":"IF($F456<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F456), \"\")","v":""},{"$f":"IF($F456<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F456), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C457, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F457<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F457), \"\")","v":""},{"$f":"IF($F457<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F457), \"\")","v":""},{"$f":"IF($F457<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F457), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C458, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F458<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F458), \"\")","v":""},{"$f":"IF($F458<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F458), \"\")","v":""},{"$f":"IF($F458<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F458), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C459, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F459<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F459), \"\")","v":""},{"$f":"IF($F459<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F459), \"\")","v":""},{"$f":"IF($F459<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F459), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C460, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F460<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F460), \"\")","v":""},{"$f":"IF($F460<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F460), \"\")","v":""},{"$f":"IF($F460<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F460), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C461, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F461<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F461), \"\")","v":""},{"$f":"IF($F461<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F461), \"\")","v":""},{"$f":"IF($F461<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F461), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C462, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F462<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F462), \"\")","v":""},{"$f":"IF($F462<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F462), \"\")","v":""},{"$f":"IF($F462<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F462), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C463, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F463<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F463), \"\")","v":""},{"$f":"IF($F463<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F463), \"\")","v":""},{"$f":"IF($F463<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F463), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C464, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F464<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F464), \"\")","v":""},{"$f":"IF($F464<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F464), \"\")","v":""},{"$f":"IF($F464<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F464), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C465, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F465<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F465), \"\")","v":""},{"$f":"IF($F465<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F465), \"\")","v":""},{"$f":"IF($F465<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F465), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C466, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F466<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F466), \"\")","v":""},{"$f":"IF($F466<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F466), \"\")","v":""},{"$f":"IF($F466<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F466), \"\")","v":""},{"$f":"IFERROR(RATE(2,,-G466,I466), \"\")","v":""}]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C467, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F467<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F467), \"\")","v":""},{"$f":"IF($F467<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F467), \"\")","v":""},{"$f":"IF($F467<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F467), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C468, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F468<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F468), \"\")","v":""},{"$f":"IF($F468<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F468), \"\")","v":""},{"$f":"IF($F468<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F468), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C469, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F469<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F469), \"\")","v":""},{"$f":"IF($F469<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F469), \"\")","v":""},{"$f":"IF($F469<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F469), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C470, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F470<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F470), \"\")","v":""},{"$f":"IF($F470<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F470), \"\")","v":""},{"$f":"IF($F470<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F470), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C471, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F471<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F471), \"\")","v":""},{"$f":"IF($F471<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F471), \"\")","v":""},{"$f":"IF($F471<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F471), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C472, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F472<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F472), \"\")","v":""},{"$f":"IF($F472<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F472), \"\")","v":""},{"$f":"IF($F472<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F472), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C473, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F473<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F473), \"\")","v":""},{"$f":"IF($F473<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F473), \"\")","v":""},{"$f":"IF($F473<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F473), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C474, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F474<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F474), \"\")","v":""},{"$f":"IF($F474<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F474), \"\")","v":""},{"$f":"IF($F474<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F474), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C475, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F475<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F475), \"\")","v":""},{"$f":"IF($F475<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F475), \"\")","v":""},{"$f":"IF($F475<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F475), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C476, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F476<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F476), \"\")","v":""},{"$f":"IF($F476<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F476), \"\")","v":""},{"$f":"IF($F476<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F476), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C477, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F477<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F477), \"\")","v":""},{"$f":"IF($F477<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F477), \"\")","v":""},{"$f":"IF($F477<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F477), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C478, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F478<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F478), \"\")","v":""},{"$f":"IF($F478<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F478), \"\")","v":""},{"$f":"IF($F478<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F478), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C479, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F479<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F479), \"\")","v":""},{"$f":"IF($F479<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F479), \"\")","v":""},{"$f":"IF($F479<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F479), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C480, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F480<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F480), \"\")","v":""},{"$f":"IF($F480<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F480), \"\")","v":""},{"$f":"IF($F480<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F480), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C481, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F481<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F481), \"\")","v":""},{"$f":"IF($F481<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F481), \"\")","v":""},{"$f":"IF($F481<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F481), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C482, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F482<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F482), \"\")","v":""},{"$f":"IF($F482<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F482), \"\")","v":""},{"$f":"IF($F482<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F482), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C483, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F483<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F483), \"\")","v":""},{"$f":"IF($F483<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F483), \"\")","v":""},{"$f":"IF($F483<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F483), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C484, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F484<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F484), \"\")","v":""},{"$f":"IF($F484<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F484), \"\")","v":""},{"$f":"IF($F484<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F484), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C485, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F485<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F485), \"\")","v":""},{"$f":"IF($F485<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F485), \"\")","v":""},{"$f":"IF($F485<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F485), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C486, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F486<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F486), \"\")","v":""},{"$f":"IF($F486<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F486), \"\")","v":""},{"$f":"IF($F486<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F486), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C487, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F487<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F487), \"\")","v":""},{"$f":"IF($F487<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F487), \"\")","v":""},{"$f":"IF($F487<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F487), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C488, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F488<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F488), \"\")","v":""},{"$f":"IF($F488<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F488), \"\")","v":""},{"$f":"IF($F488<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F488), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C489, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F489<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F489), \"\")","v":""},{"$f":"IF($F489<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F489), \"\")","v":""},{"$f":"IF($F489<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F489), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C490, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F490<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F490), \"\")","v":""},{"$f":"IF($F490<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F490), \"\")","v":""},{"$f":"IF($F490<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F490), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C491, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F491<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F491), \"\")","v":""},{"$f":"IF($F491<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F491), \"\")","v":""},{"$f":"IF($F491<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F491), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C492, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F492<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F492), \"\")","v":""},{"$f":"IF($F492<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F492), \"\")","v":""},{"$f":"IF($F492<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F492), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C493, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F493<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F493), \"\")","v":""},{"$f":"IF($F493<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F493), \"\")","v":""},{"$f":"IF($F493<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F493), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C494, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F494<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F494), \"\")","v":""},{"$f":"IF($F494<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F494), \"\")","v":""},{"$f":"IF($F494<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F494), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C495, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F495<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F495), \"\")","v":""},{"$f":"IF($F495<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F495), \"\")","v":""},{"$f":"IF($F495<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F495), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C496, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F496<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F496), \"\")","v":""},{"$f":"IF($F496<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F496), \"\")","v":""},{"$f":"IF($F496<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F496), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C497, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F497<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F497), \"\")","v":""},{"$f":"IF($F497<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F497), \"\")","v":""},{"$f":"IF($F497<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F497), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C498, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F498<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F498), \"\")","v":""},{"$f":"IF($F498<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F498), \"\")","v":""},{"$f":"IF($F498<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F498), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C499, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F499<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F499), \"\")","v":""},{"$f":"IF($F499<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F499), \"\")","v":""},{"$f":"IF($F499<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F499), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C500, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F500<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F500), \"\")","v":""},{"$f":"IF($F500<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F500), \"\")","v":""},{"$f":"IF($F500<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F500), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C501, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F501<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F501), \"\")","v":""},{"$f":"IF($F501<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F501), \"\")","v":""},{"$f":"IF($F501<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F501), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C502, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F502<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F502), \"\")","v":""},{"$f":"IF($F502<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F502), \"\")","v":""},{"$f":"IF($F502<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F502), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C503, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F503<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F503), \"\")","v":""},{"$f":"IF($F503<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F503), \"\")","v":""},{"$f":"IF($F503<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F503), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C504, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F504<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F504), \"\")","v":""},{"$f":"IF($F504<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F504), \"\")","v":""},{"$f":"IF($F504<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F504), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C505, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F505<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F505), \"\")","v":""},{"$f":"IF($F505<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F505), \"\")","v":""},{"$f":"IF($F505<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F505), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C506, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F506<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F506), \"\")","v":""},{"$f":"IF($F506<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F506), \"\")","v":""},{"$f":"IF($F506<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F506), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C507, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F507<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F507), \"\")","v":""},{"$f":"IF($F507<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F507), \"\")","v":""},{"$f":"IF($F507<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F507), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C508, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F508<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F508), \"\")","v":""},{"$f":"IF($F508<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F508), \"\")","v":""},{"$f":"IF($F508<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F508), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C509, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F509<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F509), \"\")","v":""},{"$f":"IF($F509<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F509), \"\")","v":""},{"$f":"IF($F509<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F509), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C510, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F510<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F510), \"\")","v":""},{"$f":"IF($F510<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F510), \"\")","v":""},{"$f":"IF($F510<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F510), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C511, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F511<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F511), \"\")","v":""},{"$f":"IF($F511<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F511), \"\")","v":""},{"$f":"IF($F511<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F511), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C512, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F512<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F512), \"\")","v":""},{"$f":"IF($F512<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F512), \"\")","v":""},{"$f":"IF($F512<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F512), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C513, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F513<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F513), \"\")","v":""},{"$f":"IF($F513<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F513), \"\")","v":""},{"$f":"IF($F513<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F513), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C514, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F514<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F514), \"\")","v":""},{"$f":"IF($F514<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F514), \"\")","v":""},{"$f":"IF($F514<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F514), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C515, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F515<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F515), \"\")","v":""},{"$f":"IF($F515<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F515), \"\")","v":""},{"$f":"IF($F515<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F515), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C516, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F516<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F516), \"\")","v":""},{"$f":"IF($F516<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F516), \"\")","v":""},{"$f":"IF($F516<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F516), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C517, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F517<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F517), \"\")","v":""},{"$f":"IF($F517<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F517), \"\")","v":""},{"$f":"IF($F517<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F517), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C518, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F518<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F518), \"\")","v":""},{"$f":"IF($F518<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F518), \"\")","v":""},{"$f":"IF($F518<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F518), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C519, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F519<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F519), \"\")","v":""},{"$f":"IF($F519<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F519), \"\")","v":""},{"$f":"IF($F519<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F519), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C520, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F520<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F520), \"\")","v":""},{"$f":"IF($F520<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F520), \"\")","v":""},{"$f":"IF($F520<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F520), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C521, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F521<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F521), \"\")","v":""},{"$f":"IF($F521<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F521), \"\")","v":""},{"$f":"IF($F521<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F521), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C522, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F522<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F522), \"\")","v":""},{"$f":"IF($F522<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F522), \"\")","v":""},{"$f":"IF($F522<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F522), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C523, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F523<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F523), \"\")","v":""},{"$f":"IF($F523<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F523), \"\")","v":""},{"$f":"IF($F523<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F523), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C524, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F524<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F524), \"\")","v":""},{"$f":"IF($F524<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F524), \"\")","v":""},{"$f":"IF($F524<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F524), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C525, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F525<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F525), \"\")","v":""},{"$f":"IF($F525<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F525), \"\")","v":""},{"$f":"IF($F525<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F525), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C526, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F526<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F526), \"\")","v":""},{"$f":"IF($F526<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F526), \"\")","v":""},{"$f":"IF($F526<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F526), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C527, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F527<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F527), \"\")","v":""},{"$f":"IF($F527<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F527), \"\")","v":""},{"$f":"IF($F527<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F527), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C528, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F528<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F528), \"\")","v":""},{"$f":"IF($F528<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F528), \"\")","v":""},{"$f":"IF($F528<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F528), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C529, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F529<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F529), \"\")","v":""},{"$f":"IF($F529<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F529), \"\")","v":""},{"$f":"IF($F529<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F529), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C530, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F530<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F530), \"\")","v":""},{"$f":"IF($F530<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F530), \"\")","v":""},{"$f":"IF($F530<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F530), \"\")","v":""},{"$f":"IFERROR(RATE(2,,-G530,I530), \"\")","v":""}]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C531, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F531<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F531), \"\")","v":""},{"$f":"IF($F531<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F531), \"\")","v":""},{"$f":"IF($F531<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F531), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C532, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F532<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F532), \"\")","v":""},{"$f":"IF($F532<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F532), \"\")","v":""},{"$f":"IF($F532<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F532), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C533, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F533<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F533), \"\")","v":""},{"$f":"IF($F533<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F533), \"\")","v":""},{"$f":"IF($F533<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F533), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C534, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F534<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F534), \"\")","v":""},{"$f":"IF($F534<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F534), \"\")","v":""},{"$f":"IF($F534<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F534), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C535, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F535<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F535), \"\")","v":""},{"$f":"IF($F535<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F535), \"\")","v":""},{"$f":"IF($F535<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F535), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C536, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F536<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F536), \"\")","v":""},{"$f":"IF($F536<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F536), \"\")","v":""},{"$f":"IF($F536<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F536), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C537, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F537<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F537), \"\")","v":""},{"$f":"IF($F537<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F537), \"\")","v":""},{"$f":"IF($F537<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F537), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C538, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F538<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F538), \"\")","v":""},{"$f":"IF($F538<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F538), \"\")","v":""},{"$f":"IF($F538<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F538), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C539, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F539<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F539), \"\")","v":""},{"$f":"IF($F539<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F539), \"\")","v":""},{"$f":"IF($F539<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F539), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C540, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F540<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F540), \"\")","v":""},{"$f":"IF($F540<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F540), \"\")","v":""},{"$f":"IF($F540<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F540), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C541, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F541<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F541), \"\")","v":""},{"$f":"IF($F541<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F541), \"\")","v":""},{"$f":"IF($F541<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F541), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C542, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F542<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F542), \"\")","v":""},{"$f":"IF($F542<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F542), \"\")","v":""},{"$f":"IF($F542<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F542), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C543, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F543<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F543), \"\")","v":""},{"$f":"IF($F543<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F543), \"\")","v":""},{"$f":"IF($F543<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F543), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C544, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F544<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F544), \"\")","v":""},{"$f":"IF($F544<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F544), \"\")","v":""},{"$f":"IF($F544<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F544), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C545, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F545<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F545), \"\")","v":""},{"$f":"IF($F545<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F545), \"\")","v":""},{"$f":"IF($F545<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F545), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C546, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F546<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F546), \"\")","v":""},{"$f":"IF($F546<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F546), \"\")","v":""},{"$f":"IF($F546<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F546), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C547, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F547<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F547), \"\")","v":""},{"$f":"IF($F547<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F547), \"\")","v":""},{"$f":"IF($F547<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F547), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C548, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F548<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F548), \"\")","v":""},{"$f":"IF($F548<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F548), \"\")","v":""},{"$f":"IF($F548<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F548), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C549, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F549<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F549), \"\")","v":""},{"$f":"IF($F549<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F549), \"\")","v":""},{"$f":"IF($F549<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F549), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C550, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F550<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F550), \"\")","v":""},{"$f":"IF($F550<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F550), \"\")","v":""},{"$f":"IF($F550<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F550), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C551, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F551<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F551), \"\")","v":""},{"$f":"IF($F551<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F551), \"\")","v":""},{"$f":"IF($F551<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F551), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C552, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F552<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F552), \"\")","v":""},{"$f":"IF($F552<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F552), \"\")","v":""},{"$f":"IF($F552<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F552), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C553, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F553<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F553), \"\")","v":""},{"$f":"IF($F553<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F553), \"\")","v":""},{"$f":"IF($F553<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F553), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C554, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F554<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F554), \"\")","v":""},{"$f":"IF($F554<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F554), \"\")","v":""},{"$f":"IF($F554<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F554), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C555, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F555<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F555), \"\")","v":""},{"$f":"IF($F555<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F555), \"\")","v":""},{"$f":"IF($F555<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F555), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C556, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F556<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F556), \"\")","v":""},{"$f":"IF($F556<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F556), \"\")","v":""},{"$f":"IF($F556<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F556), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C557, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F557<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F557), \"\")","v":""},{"$f":"IF($F557<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F557), \"\")","v":""},{"$f":"IF($F557<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F557), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C558, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F558<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F558), \"\")","v":""},{"$f":"IF($F558<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F558), \"\")","v":""},{"$f":"IF($F558<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F558), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C559, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F559<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F559), \"\")","v":""},{"$f":"IF($F559<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F559), \"\")","v":""},{"$f":"IF($F559<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F559), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C560, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F560<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F560), \"\")","v":""},{"$f":"IF($F560<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F560), \"\")","v":""},{"$f":"IF($F560<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F560), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C561, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F561<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F561), \"\")","v":""},{"$f":"IF($F561<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F561), \"\")","v":""},{"$f":"IF($F561<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F561), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C562, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F562<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F562), \"\")","v":""},{"$f":"IF($F562<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F562), \"\")","v":""},{"$f":"IF($F562<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F562), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C563, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F563<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F563), \"\")","v":""},{"$f":"IF($F563<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F563), \"\")","v":""},{"$f":"IF($F563<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F563), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C564, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F564<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F564), \"\")","v":""},{"$f":"IF($F564<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F564), \"\")","v":""},{"$f":"IF($F564<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F564), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C565, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F565<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F565), \"\")","v":""},{"$f":"IF($F565<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F565), \"\")","v":""},{"$f":"IF($F565<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F565), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C566, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F566<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F566), \"\")","v":""},{"$f":"IF($F566<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F566), \"\")","v":""},{"$f":"IF($F566<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F566), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C567, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F567<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F567), \"\")","v":""},{"$f":"IF($F567<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F567), \"\")","v":""},{"$f":"IF($F567<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F567), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C568, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F568<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F568), \"\")","v":""},{"$f":"IF($F568<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F568), \"\")","v":""},{"$f":"IF($F568<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F568), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C569, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F569<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F569), \"\")","v":""},{"$f":"IF($F569<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F569), \"\")","v":""},{"$f":"IF($F569<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F569), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C570, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F570<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F570), \"\")","v":""},{"$f":"IF($F570<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F570), \"\")","v":""},{"$f":"IF($F570<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F570), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C571, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F571<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F571), \"\")","v":""},{"$f":"IF($F571<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F571), \"\")","v":""},{"$f":"IF($F571<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F571), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C572, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F572<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F572), \"\")","v":""},{"$f":"IF($F572<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F572), \"\")","v":""},{"$f":"IF($F572<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F572), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C573, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F573<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F573), \"\")","v":""},{"$f":"IF($F573<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F573), \"\")","v":""},{"$f":"IF($F573<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F573), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C574, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F574<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F574), \"\")","v":""},{"$f":"IF($F574<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F574), \"\")","v":""},{"$f":"IF($F574<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F574), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C575, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F575<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F575), \"\")","v":""},{"$f":"IF($F575<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F575), \"\")","v":""},{"$f":"IF($F575<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F575), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C576, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F576<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F576), \"\")","v":""},{"$f":"IF($F576<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F576), \"\")","v":""},{"$f":"IF($F576<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F576), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C577, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F577<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F577), \"\")","v":""},{"$f":"IF($F577<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F577), \"\")","v":""},{"$f":"IF($F577<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F577), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C578, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F578<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F578), \"\")","v":""},{"$f":"IF($F578<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F578), \"\")","v":""},{"$f":"IF($F578<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F578), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C579, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F579<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F579), \"\")","v":""},{"$f":"IF($F579<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F579), \"\")","v":""},{"$f":"IF($F579<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F579), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C580, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F580<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F580), \"\")","v":""},{"$f":"IF($F580<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F580), \"\")","v":""},{"$f":"IF($F580<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F580), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C581, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F581<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F581), \"\")","v":""},{"$f":"IF($F581<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F581), \"\")","v":""},{"$f":"IF($F581<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F581), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C582, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F582<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F582), \"\")","v":""},{"$f":"IF($F582<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F582), \"\")","v":""},{"$f":"IF($F582<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F582), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C583, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F583<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F583), \"\")","v":""},{"$f":"IF($F583<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F583), \"\")","v":""},{"$f":"IF($F583<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F583), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C584, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F584<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F584), \"\")","v":""},{"$f":"IF($F584<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F584), \"\")","v":""},{"$f":"IF($F584<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F584), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C585, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F585<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F585), \"\")","v":""},{"$f":"IF($F585<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F585), \"\")","v":""},{"$f":"IF($F585<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F585), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C586, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F586<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F586), \"\")","v":""},{"$f":"IF($F586<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F586), \"\")","v":""},{"$f":"IF($F586<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F586), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C587, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F587<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F587), \"\")","v":""},{"$f":"IF($F587<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F587), \"\")","v":""},{"$f":"IF($F587<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F587), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C588, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F588<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F588), \"\")","v":""},{"$f":"IF($F588<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F588), \"\")","v":""},{"$f":"IF($F588<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F588), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C589, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F589<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F589), \"\")","v":""},{"$f":"IF($F589<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F589), \"\")","v":""},{"$f":"IF($F589<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F589), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C590, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F590<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F590), \"\")","v":""},{"$f":"IF($F590<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F590), \"\")","v":""},{"$f":"IF($F590<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F590), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C591, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F591<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F591), \"\")","v":""},{"$f":"IF($F591<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F591), \"\")","v":""},{"$f":"IF($F591<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F591), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C592, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F592<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F592), \"\")","v":""},{"$f":"IF($F592<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F592), \"\")","v":""},{"$f":"IF($F592<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F592), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C593, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F593<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F593), \"\")","v":""},{"$f":"IF($F593<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F593), \"\")","v":""},{"$f":"IF($F593<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F593), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C594, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F594<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F594), \"\")","v":""},{"$f":"IF($F594<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F594), \"\")","v":""},{"$f":"IF($F594<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F594), \"\")","v":""},{"$f":"IFERROR(RATE(2,,-G594,I594), \"\")","v":""}]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C595, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F595<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F595), \"\")","v":""},{"$f":"IF($F595<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F595), \"\")","v":""},{"$f":"IF($F595<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F595), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C596, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F596<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F596), \"\")","v":""},{"$f":"IF($F596<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F596), \"\")","v":""},{"$f":"IF($F596<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F596), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C597, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F597<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F597), \"\")","v":""},{"$f":"IF($F597<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F597), \"\")","v":""},{"$f":"IF($F597<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F597), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C598, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F598<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F598), \"\")","v":""},{"$f":"IF($F598<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F598), \"\")","v":""},{"$f":"IF($F598<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F598), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C599, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F599<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F599), \"\")","v":""},{"$f":"IF($F599<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F599), \"\")","v":""},{"$f":"IF($F599<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F599), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C600, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F600<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F600), \"\")","v":""},{"$f":"IF($F600<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F600), \"\")","v":""},{"$f":"IF($F600<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F600), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C601, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F601<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F601), \"\")","v":""},{"$f":"IF($F601<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F601), \"\")","v":""},{"$f":"IF($F601<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F601), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C602, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F602<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F602), \"\")","v":""},{"$f":"IF($F602<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F602), \"\")","v":""},{"$f":"IF($F602<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F602), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C603, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F603<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F603), \"\")","v":""},{"$f":"IF($F603<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F603), \"\")","v":""},{"$f":"IF($F603<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F603), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C604, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F604<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F604), \"\")","v":""},{"$f":"IF($F604<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F604), \"\")","v":""},{"$f":"IF($F604<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F604), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C605, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F605<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F605), \"\")","v":""},{"$f":"IF($F605<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F605), \"\")","v":""},{"$f":"IF($F605<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F605), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C606, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F606<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F606), \"\")","v":""},{"$f":"IF($F606<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F606), \"\")","v":""},{"$f":"IF($F606<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F606), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C607, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F607<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F607), \"\")","v":""},{"$f":"IF($F607<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F607), \"\")","v":""},{"$f":"IF($F607<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F607), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C608, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F608<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F608), \"\")","v":""},{"$f":"IF($F608<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F608), \"\")","v":""},{"$f":"IF($F608<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F608), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C609, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F609<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F609), \"\")","v":""},{"$f":"IF($F609<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F609), \"\")","v":""},{"$f":"IF($F609<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F609), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C610, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F610<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F610), \"\")","v":""},{"$f":"IF($F610<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F610), \"\")","v":""},{"$f":"IF($F610<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F610), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C611, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F611<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F611), \"\")","v":""},{"$f":"IF($F611<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F611), \"\")","v":""},{"$f":"IF($F611<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F611), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C612, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F612<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F612), \"\")","v":""},{"$f":"IF($F612<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F612), \"\")","v":""},{"$f":"IF($F612<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F612), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C613, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F613<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F613), \"\")","v":""},{"$f":"IF($F613<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F613), \"\")","v":""},{"$f":"IF($F613<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F613), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C614, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F614<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F614), \"\")","v":""},{"$f":"IF($F614<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F614), \"\")","v":""},{"$f":"IF($F614<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F614), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C615, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F615<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F615), \"\")","v":""},{"$f":"IF($F615<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F615), \"\")","v":""},{"$f":"IF($F615<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F615), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C616, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F616<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F616), \"\")","v":""},{"$f":"IF($F616<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F616), \"\")","v":""},{"$f":"IF($F616<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F616), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C617, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F617<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F617), \"\")","v":""},{"$f":"IF($F617<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F617), \"\")","v":""},{"$f":"IF($F617<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F617), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C618, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F618<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F618), \"\")","v":""},{"$f":"IF($F618<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F618), \"\")","v":""},{"$f":"IF($F618<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F618), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C619, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F619<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F619), \"\")","v":""},{"$f":"IF($F619<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F619), \"\")","v":""},{"$f":"IF($F619<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F619), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C620, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F620<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F620), \"\")","v":""},{"$f":"IF($F620<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F620), \"\")","v":""},{"$f":"IF($F620<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F620), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C621, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F621<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F621), \"\")","v":""},{"$f":"IF($F621<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F621), \"\")","v":""},{"$f":"IF($F621<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F621), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C622, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F622<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F622), \"\")","v":""},{"$f":"IF($F622<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F622), \"\")","v":""},{"$f":"IF($F622<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F622), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C623, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F623<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F623), \"\")","v":""},{"$f":"IF($F623<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F623), \"\")","v":""},{"$f":"IF($F623<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F623), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C624, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F624<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F624), \"\")","v":""},{"$f":"IF($F624<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F624), \"\")","v":""},{"$f":"IF($F624<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F624), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C625, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F625<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F625), \"\")","v":""},{"$f":"IF($F625<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F625), \"\")","v":""},{"$f":"IF($F625<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F625), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C626, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F626<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F626), \"\")","v":""},{"$f":"IF($F626<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F626), \"\")","v":""},{"$f":"IF($F626<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F626), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C627, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F627<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F627), \"\")","v":""},{"$f":"IF($F627<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F627), \"\")","v":""},{"$f":"IF($F627<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F627), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C628, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F628<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F628), \"\")","v":""},{"$f":"IF($F628<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F628), \"\")","v":""},{"$f":"IF($F628<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F628), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C629, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F629<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F629), \"\")","v":""},{"$f":"IF($F629<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F629), \"\")","v":""},{"$f":"IF($F629<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F629), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C630, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F630<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F630), \"\")","v":""},{"$f":"IF($F630<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F630), \"\")","v":""},{"$f":"IF($F630<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F630), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C631, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F631<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F631), \"\")","v":""},{"$f":"IF($F631<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F631), \"\")","v":""},{"$f":"IF($F631<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F631), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C632, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F632<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F632), \"\")","v":""},{"$f":"IF($F632<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F632), \"\")","v":""},{"$f":"IF($F632<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F632), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C633, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F633<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F633), \"\")","v":""},{"$f":"IF($F633<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F633), \"\")","v":""},{"$f":"IF($F633<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F633), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C634, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F634<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F634), \"\")","v":""},{"$f":"IF($F634<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F634), \"\")","v":""},{"$f":"IF($F634<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F634), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C635, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F635<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F635), \"\")","v":""},{"$f":"IF($F635<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F635), \"\")","v":""},{"$f":"IF($F635<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F635), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C636, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F636<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F636), \"\")","v":""},{"$f":"IF($F636<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F636), \"\")","v":""},{"$f":"IF($F636<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F636), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C637, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F637<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F637), \"\")","v":""},{"$f":"IF($F637<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F637), \"\")","v":""},{"$f":"IF($F637<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F637), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C638, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F638<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F638), \"\")","v":""},{"$f":"IF($F638<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F638), \"\")","v":""},{"$f":"IF($F638<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F638), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C639, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F639<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F639), \"\")","v":""},{"$f":"IF($F639<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F639), \"\")","v":""},{"$f":"IF($F639<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F639), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C640, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F640<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F640), \"\")","v":""},{"$f":"IF($F640<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F640), \"\")","v":""},{"$f":"IF($F640<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F640), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C641, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F641<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F641), \"\")","v":""},{"$f":"IF($F641<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F641), \"\")","v":""},{"$f":"IF($F641<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F641), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C642, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F642<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F642), \"\")","v":""},{"$f":"IF($F642<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F642), \"\")","v":""},{"$f":"IF($F642<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F642), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C643, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F643<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F643), \"\")","v":""},{"$f":"IF($F643<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F643), \"\")","v":""},{"$f":"IF($F643<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F643), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C644, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F644<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F644), \"\")","v":""},{"$f":"IF($F644<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F644), \"\")","v":""},{"$f":"IF($F644<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F644), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C645, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F645<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F645), \"\")","v":""},{"$f":"IF($F645<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F645), \"\")","v":""},{"$f":"IF($F645<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F645), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C646, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F646<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F646), \"\")","v":""},{"$f":"IF($F646<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F646), \"\")","v":""},{"$f":"IF($F646<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F646), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C647, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F647<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F647), \"\")","v":""},{"$f":"IF($F647<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F647), \"\")","v":""},{"$f":"IF($F647<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F647), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C648, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F648<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F648), \"\")","v":""},{"$f":"IF($F648<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F648), \"\")","v":""},{"$f":"IF($F648<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F648), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C649, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F649<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F649), \"\")","v":""},{"$f":"IF($F649<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F649), \"\")","v":""},{"$f":"IF($F649<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F649), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C650, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F650<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F650), \"\")","v":""},{"$f":"IF($F650<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F650), \"\")","v":""},{"$f":"IF($F650<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F650), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C651, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F651<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F651), \"\")","v":""},{"$f":"IF($F651<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F651), \"\")","v":""},{"$f":"IF($F651<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F651), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C652, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F652<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F652), \"\")","v":""},{"$f":"IF($F652<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F652), \"\")","v":""},{"$f":"IF($F652<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F652), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C653, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F653<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F653), \"\")","v":""},{"$f":"IF($F653<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F653), \"\")","v":""},{"$f":"IF($F653<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F653), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C654, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F654<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F654), \"\")","v":""},{"$f":"IF($F654<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F654), \"\")","v":""},{"$f":"IF($F654<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F654), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C655, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F655<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F655), \"\")","v":""},{"$f":"IF($F655<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F655), \"\")","v":""},{"$f":"IF($F655<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F655), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C656, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F656<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F656), \"\")","v":""},{"$f":"IF($F656<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F656), \"\")","v":""},{"$f":"IF($F656<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F656), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C657, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F657<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F657), \"\")","v":""},{"$f":"IF($F657<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F657), \"\")","v":""},{"$f":"IF($F657<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F657), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C658, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F658<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F658), \"\")","v":""},{"$f":"IF($F658<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F658), \"\")","v":""},{"$f":"IF($F658<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F658), \"\")","v":""},{"$f":"IFERROR(RATE(2,,-G658,I658), \"\")","v":""}]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C659, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F659<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F659), \"\")","v":""},{"$f":"IF($F659<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F659), \"\")","v":""},{"$f":"IF($F659<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F659), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C660, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F660<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F660), \"\")","v":""},{"$f":"IF($F660<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F660), \"\")","v":""},{"$f":"IF($F660<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F660), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C661, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F661<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F661), \"\")","v":""},{"$f":"IF($F661<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F661), \"\")","v":""},{"$f":"IF($F661<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F661), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C662, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F662<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F662), \"\")","v":""},{"$f":"IF($F662<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F662), \"\")","v":""},{"$f":"IF($F662<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F662), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C663, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F663<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F663), \"\")","v":""},{"$f":"IF($F663<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F663), \"\")","v":""},{"$f":"IF($F663<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F663), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C664, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F664<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F664), \"\")","v":""},{"$f":"IF($F664<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F664), \"\")","v":""},{"$f":"IF($F664<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F664), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C665, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F665<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F665), \"\")","v":""},{"$f":"IF($F665<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F665), \"\")","v":""},{"$f":"IF($F665<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F665), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C666, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F666<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F666), \"\")","v":""},{"$f":"IF($F666<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F666), \"\")","v":""},{"$f":"IF($F666<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F666), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C667, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F667<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F667), \"\")","v":""},{"$f":"IF($F667<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F667), \"\")","v":""},{"$f":"IF($F667<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F667), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C668, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F668<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F668), \"\")","v":""},{"$f":"IF($F668<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F668), \"\")","v":""},{"$f":"IF($F668<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F668), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C669, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F669<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F669), \"\")","v":""},{"$f":"IF($F669<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F669), \"\")","v":""},{"$f":"IF($F669<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F669), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C670, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F670<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F670), \"\")","v":""},{"$f":"IF($F670<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F670), \"\")","v":""},{"$f":"IF($F670<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F670), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C671, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F671<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F671), \"\")","v":""},{"$f":"IF($F671<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F671), \"\")","v":""},{"$f":"IF($F671<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F671), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C672, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F672<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F672), \"\")","v":""},{"$f":"IF($F672<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F672), \"\")","v":""},{"$f":"IF($F672<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F672), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C673, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F673<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F673), \"\")","v":""},{"$f":"IF($F673<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F673), \"\")","v":""},{"$f":"IF($F673<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F673), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C674, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F674<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F674), \"\")","v":""},{"$f":"IF($F674<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F674), \"\")","v":""},{"$f":"IF($F674<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F674), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C675, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F675<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F675), \"\")","v":""},{"$f":"IF($F675<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F675), \"\")","v":""},{"$f":"IF($F675<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F675), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C676, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F676<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F676), \"\")","v":""},{"$f":"IF($F676<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F676), \"\")","v":""},{"$f":"IF($F676<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F676), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C677, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F677<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F677), \"\")","v":""},{"$f":"IF($F677<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F677), \"\")","v":""},{"$f":"IF($F677<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F677), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C678, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F678<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F678), \"\")","v":""},{"$f":"IF($F678<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F678), \"\")","v":""},{"$f":"IF($F678<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F678), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C679, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F679<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F679), \"\")","v":""},{"$f":"IF($F679<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F679), \"\")","v":""},{"$f":"IF($F679<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F679), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C680, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F680<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F680), \"\")","v":""},{"$f":"IF($F680<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F680), \"\")","v":""},{"$f":"IF($F680<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F680), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C681, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F681<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F681), \"\")","v":""},{"$f":"IF($F681<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F681), \"\")","v":""},{"$f":"IF($F681<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F681), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C682, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F682<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F682), \"\")","v":""},{"$f":"IF($F682<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F682), \"\")","v":""},{"$f":"IF($F682<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F682), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C683, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F683<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F683), \"\")","v":""},{"$f":"IF($F683<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F683), \"\")","v":""},{"$f":"IF($F683<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F683), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C684, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F684<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F684), \"\")","v":""},{"$f":"IF($F684<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F684), \"\")","v":""},{"$f":"IF($F684<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F684), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C685, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F685<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F685), \"\")","v":""},{"$f":"IF($F685<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F685), \"\")","v":""},{"$f":"IF($F685<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F685), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C686, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F686<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F686), \"\")","v":""},{"$f":"IF($F686<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F686), \"\")","v":""},{"$f":"IF($F686<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F686), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C687, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F687<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F687), \"\")","v":""},{"$f":"IF($F687<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F687), \"\")","v":""},{"$f":"IF($F687<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F687), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C688, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F688<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F688), \"\")","v":""},{"$f":"IF($F688<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F688), \"\")","v":""},{"$f":"IF($F688<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F688), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C689, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F689<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F689), \"\")","v":""},{"$f":"IF($F689<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F689), \"\")","v":""},{"$f":"IF($F689<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F689), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C690, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F690<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F690), \"\")","v":""},{"$f":"IF($F690<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F690), \"\")","v":""},{"$f":"IF($F690<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F690), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C691, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F691<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F691), \"\")","v":""},{"$f":"IF($F691<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F691), \"\")","v":""},{"$f":"IF($F691<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F691), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C692, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F692<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F692), \"\")","v":""},{"$f":"IF($F692<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F692), \"\")","v":""},{"$f":"IF($F692<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F692), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C693, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F693<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F693), \"\")","v":""},{"$f":"IF($F693<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F693), \"\")","v":""},{"$f":"IF($F693<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F693), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C694, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F694<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F694), \"\")","v":""},{"$f":"IF($F694<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F694), \"\")","v":""},{"$f":"IF($F694<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F694), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C695, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F695<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F695), \"\")","v":""},{"$f":"IF($F695<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F695), \"\")","v":""},{"$f":"IF($F695<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F695), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C696, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F696<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F696), \"\")","v":""},{"$f":"IF($F696<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F696), \"\")","v":""},{"$f":"IF($F696<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F696), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C697, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F697<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F697), \"\")","v":""},{"$f":"IF($F697<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F697), \"\")","v":""},{"$f":"IF($F697<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F697), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C698, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F698<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F698), \"\")","v":""},{"$f":"IF($F698<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F698), \"\")","v":""},{"$f":"IF($F698<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F698), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C699, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F699<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F699), \"\")","v":""},{"$f":"IF($F699<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F699), \"\")","v":""},{"$f":"IF($F699<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F699), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C700, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F700<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F700), \"\")","v":""},{"$f":"IF($F700<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F700), \"\")","v":""},{"$f":"IF($F700<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F700), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C701, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F701<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F701), \"\")","v":""},{"$f":"IF($F701<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F701), \"\")","v":""},{"$f":"IF($F701<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F701), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C702, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F702<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F702), \"\")","v":""},{"$f":"IF($F702<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F702), \"\")","v":""},{"$f":"IF($F702<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F702), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C703, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F703<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F703), \"\")","v":""},{"$f":"IF($F703<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F703), \"\")","v":""},{"$f":"IF($F703<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F703), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C704, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F704<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F704), \"\")","v":""},{"$f":"IF($F704<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F704), \"\")","v":""},{"$f":"IF($F704<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F704), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C705, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F705<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F705), \"\")","v":""},{"$f":"IF($F705<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F705), \"\")","v":""},{"$f":"IF($F705<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F705), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C706, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F706<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F706), \"\")","v":""},{"$f":"IF($F706<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F706), \"\")","v":""},{"$f":"IF($F706<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F706), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C707, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F707<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F707), \"\")","v":""},{"$f":"IF($F707<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F707), \"\")","v":""},{"$f":"IF($F707<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F707), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C708, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F708<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F708), \"\")","v":""},{"$f":"IF($F708<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F708), \"\")","v":""},{"$f":"IF($F708<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F708), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C709, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F709<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F709), \"\")","v":""},{"$f":"IF($F709<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F709), \"\")","v":""},{"$f":"IF($F709<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F709), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C710, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F710<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F710), \"\")","v":""},{"$f":"IF($F710<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F710), \"\")","v":""},{"$f":"IF($F710<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F710), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C711, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F711<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F711), \"\")","v":""},{"$f":"IF($F711<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F711), \"\")","v":""},{"$f":"IF($F711<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F711), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C712, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F712<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F712), \"\")","v":""},{"$f":"IF($F712<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F712), \"\")","v":""},{"$f":"IF($F712<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F712), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C713, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F713<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F713), \"\")","v":""},{"$f":"IF($F713<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F713), \"\")","v":""},{"$f":"IF($F713<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F713), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C714, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F714<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F714), \"\")","v":""},{"$f":"IF($F714<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F714), \"\")","v":""},{"$f":"IF($F714<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F714), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C715, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F715<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F715), \"\")","v":""},{"$f":"IF($F715<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F715), \"\")","v":""},{"$f":"IF($F715<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F715), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C716, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F716<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F716), \"\")","v":""},{"$f":"IF($F716<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F716), \"\")","v":""},{"$f":"IF($F716<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F716), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C717, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F717<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F717), \"\")","v":""},{"$f":"IF($F717<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F717), \"\")","v":""},{"$f":"IF($F717<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F717), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C718, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F718<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F718), \"\")","v":""},{"$f":"IF($F718<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F718), \"\")","v":""},{"$f":"IF($F718<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F718), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C719, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F719<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F719), \"\")","v":""},{"$f":"IF($F719<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F719), \"\")","v":""},{"$f":"IF($F719<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F719), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C720, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F720<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F720), \"\")","v":""},{"$f":"IF($F720<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F720), \"\")","v":""},{"$f":"IF($F720<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F720), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C721, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F721<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F721), \"\")","v":""},{"$f":"IF($F721<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F721), \"\")","v":""},{"$f":"IF($F721<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F721), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C722, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F722<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F722), \"\")","v":""},{"$f":"IF($F722<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F722), \"\")","v":""},{"$f":"IF($F722<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F722), \"\")","v":""},{"$f":"IFERROR(RATE(2,,-G722,I722), \"\")","v":""}]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C723, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F723<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F723), \"\")","v":""},{"$f":"IF($F723<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F723), \"\")","v":""},{"$f":"IF($F723<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F723), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C724, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F724<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F724), \"\")","v":""},{"$f":"IF($F724<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F724), \"\")","v":""},{"$f":"IF($F724<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F724), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C725, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F725<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F725), \"\")","v":""},{"$f":"IF($F725<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F725), \"\")","v":""},{"$f":"IF($F725<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F725), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C726, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F726<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F726), \"\")","v":""},{"$f":"IF($F726<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F726), \"\")","v":""},{"$f":"IF($F726<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F726), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C727, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F727<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F727), \"\")","v":""},{"$f":"IF($F727<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F727), \"\")","v":""},{"$f":"IF($F727<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F727), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C728, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F728<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F728), \"\")","v":""},{"$f":"IF($F728<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F728), \"\")","v":""},{"$f":"IF($F728<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F728), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C729, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F729<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F729), \"\")","v":""},{"$f":"IF($F729<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F729), \"\")","v":""},{"$f":"IF($F729<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F729), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C730, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F730<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F730), \"\")","v":""},{"$f":"IF($F730<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F730), \"\")","v":""},{"$f":"IF($F730<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F730), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C731, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F731<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F731), \"\")","v":""},{"$f":"IF($F731<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F731), \"\")","v":""},{"$f":"IF($F731<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F731), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C732, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F732<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F732), \"\")","v":""},{"$f":"IF($F732<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F732), \"\")","v":""},{"$f":"IF($F732<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F732), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C733, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F733<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F733), \"\")","v":""},{"$f":"IF($F733<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F733), \"\")","v":""},{"$f":"IF($F733<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F733), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C734, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F734<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F734), \"\")","v":""},{"$f":"IF($F734<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F734), \"\")","v":""},{"$f":"IF($F734<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F734), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C735, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F735<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F735), \"\")","v":""},{"$f":"IF($F735<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F735), \"\")","v":""},{"$f":"IF($F735<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F735), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C736, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F736<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F736), \"\")","v":""},{"$f":"IF($F736<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F736), \"\")","v":""},{"$f":"IF($F736<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F736), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C737, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F737<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F737), \"\")","v":""},{"$f":"IF($F737<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F737), \"\")","v":""},{"$f":"IF($F737<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F737), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C738, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F738<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F738), \"\")","v":""},{"$f":"IF($F738<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F738), \"\")","v":""},{"$f":"IF($F738<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F738), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C739, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F739<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F739), \"\")","v":""},{"$f":"IF($F739<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F739), \"\")","v":""},{"$f":"IF($F739<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F739), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C740, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F740<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F740), \"\")","v":""},{"$f":"IF($F740<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F740), \"\")","v":""},{"$f":"IF($F740<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F740), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C741, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F741<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F741), \"\")","v":""},{"$f":"IF($F741<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F741), \"\")","v":""},{"$f":"IF($F741<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F741), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C742, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F742<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F742), \"\")","v":""},{"$f":"IF($F742<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F742), \"\")","v":""},{"$f":"IF($F742<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F742), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C743, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F743<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F743), \"\")","v":""},{"$f":"IF($F743<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F743), \"\")","v":""},{"$f":"IF($F743<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F743), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C744, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F744<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F744), \"\")","v":""},{"$f":"IF($F744<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F744), \"\")","v":""},{"$f":"IF($F744<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F744), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C745, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F745<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F745), \"\")","v":""},{"$f":"IF($F745<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F745), \"\")","v":""},{"$f":"IF($F745<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F745), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C746, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F746<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F746), \"\")","v":""},{"$f":"IF($F746<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F746), \"\")","v":""},{"$f":"IF($F746<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F746), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C747, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F747<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F747), \"\")","v":""},{"$f":"IF($F747<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F747), \"\")","v":""},{"$f":"IF($F747<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F747), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C748, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F748<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F748), \"\")","v":""},{"$f":"IF($F748<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F748), \"\")","v":""},{"$f":"IF($F748<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F748), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C749, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F749<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F749), \"\")","v":""},{"$f":"IF($F749<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F749), \"\")","v":""},{"$f":"IF($F749<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F749), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C750, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F750<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F750), \"\")","v":""},{"$f":"IF($F750<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F750), \"\")","v":""},{"$f":"IF($F750<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F750), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C751, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F751<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F751), \"\")","v":""},{"$f":"IF($F751<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F751), \"\")","v":""},{"$f":"IF($F751<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F751), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C752, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F752<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F752), \"\")","v":""},{"$f":"IF($F752<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F752), \"\")","v":""},{"$f":"IF($F752<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F752), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C753, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F753<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F753), \"\")","v":""},{"$f":"IF($F753<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F753), \"\")","v":""},{"$f":"IF($F753<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F753), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C754, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F754<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F754), \"\")","v":""},{"$f":"IF($F754<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F754), \"\")","v":""},{"$f":"IF($F754<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F754), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C755, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F755<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F755), \"\")","v":""},{"$f":"IF($F755<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F755), \"\")","v":""},{"$f":"IF($F755<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F755), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C756, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F756<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F756), \"\")","v":""},{"$f":"IF($F756<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F756), \"\")","v":""},{"$f":"IF($F756<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F756), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C757, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F757<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F757), \"\")","v":""},{"$f":"IF($F757<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F757), \"\")","v":""},{"$f":"IF($F757<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F757), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C758, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F758<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F758), \"\")","v":""},{"$f":"IF($F758<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F758), \"\")","v":""},{"$f":"IF($F758<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F758), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C759, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F759<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F759), \"\")","v":""},{"$f":"IF($F759<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F759), \"\")","v":""},{"$f":"IF($F759<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F759), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C760, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F760<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F760), \"\")","v":""},{"$f":"IF($F760<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F760), \"\")","v":""},{"$f":"IF($F760<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F760), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C761, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F761<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F761), \"\")","v":""},{"$f":"IF($F761<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F761), \"\")","v":""},{"$f":"IF($F761<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F761), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C762, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F762<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F762), \"\")","v":""},{"$f":"IF($F762<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F762), \"\")","v":""},{"$f":"IF($F762<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F762), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C763, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F763<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F763), \"\")","v":""},{"$f":"IF($F763<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F763), \"\")","v":""},{"$f":"IF($F763<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F763), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C764, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F764<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F764), \"\")","v":""},{"$f":"IF($F764<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F764), \"\")","v":""},{"$f":"IF($F764<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F764), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C765, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F765<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F765), \"\")","v":""},{"$f":"IF($F765<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F765), \"\")","v":""},{"$f":"IF($F765<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F765), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C766, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F766<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F766), \"\")","v":""},{"$f":"IF($F766<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F766), \"\")","v":""},{"$f":"IF($F766<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F766), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C767, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F767<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F767), \"\")","v":""},{"$f":"IF($F767<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F767), \"\")","v":""},{"$f":"IF($F767<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F767), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C768, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F768<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F768), \"\")","v":""},{"$f":"IF($F768<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F768), \"\")","v":""},{"$f":"IF($F768<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F768), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C769, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F769<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F769), \"\")","v":""},{"$f":"IF($F769<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F769), \"\")","v":""},{"$f":"IF($F769<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F769), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C770, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F770<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F770), \"\")","v":""},{"$f":"IF($F770<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F770), \"\")","v":""},{"$f":"IF($F770<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F770), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C771, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F771<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F771), \"\")","v":""},{"$f":"IF($F771<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F771), \"\")","v":""},{"$f":"IF($F771<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F771), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C772, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F772<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F772), \"\")","v":""},{"$f":"IF($F772<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F772), \"\")","v":""},{"$f":"IF($F772<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F772), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C773, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F773<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F773), \"\")","v":""},{"$f":"IF($F773<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F773), \"\")","v":""},{"$f":"IF($F773<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F773), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C774, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F774<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F774), \"\")","v":""},{"$f":"IF($F774<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F774), \"\")","v":""},{"$f":"IF($F774<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F774), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C775, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F775<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F775), \"\")","v":""},{"$f":"IF($F775<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F775), \"\")","v":""},{"$f":"IF($F775<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F775), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C776, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F776<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F776), \"\")","v":""},{"$f":"IF($F776<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F776), \"\")","v":""},{"$f":"IF($F776<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F776), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C777, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F777<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F777), \"\")","v":""},{"$f":"IF($F777<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F777), \"\")","v":""},{"$f":"IF($F777<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F777), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C778, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F778<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F778), \"\")","v":""},{"$f":"IF($F778<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F778), \"\")","v":""},{"$f":"IF($F778<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F778), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C779, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F779<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F779), \"\")","v":""},{"$f":"IF($F779<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F779), \"\")","v":""},{"$f":"IF($F779<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F779), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C780, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F780<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F780), \"\")","v":""},{"$f":"IF($F780<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F780), \"\")","v":""},{"$f":"IF($F780<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F780), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C781, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F781<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F781), \"\")","v":""},{"$f":"IF($F781<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F781), \"\")","v":""},{"$f":"IF($F781<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F781), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C782, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F782<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F782), \"\")","v":""},{"$f":"IF($F782<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F782), \"\")","v":""},{"$f":"IF($F782<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F782), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C783, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F783<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F783), \"\")","v":""},{"$f":"IF($F783<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F783), \"\")","v":""},{"$f":"IF($F783<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F783), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C784, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F784<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F784), \"\")","v":""},{"$f":"IF($F784<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F784), \"\")","v":""},{"$f":"IF($F784<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F784), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C785, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F785<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F785), \"\")","v":""},{"$f":"IF($F785<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F785), \"\")","v":""},{"$f":"IF($F785<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F785), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C786, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F786<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F786), \"\")","v":""},{"$f":"IF($F786<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F786), \"\")","v":""},{"$f":"IF($F786<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F786), \"\")","v":""},{"$f":"IFERROR(RATE(2,,-G786,I786), \"\")","v":""}]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C787, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F787<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F787), \"\")","v":""},{"$f":"IF($F787<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F787), \"\")","v":""},{"$f":"IF($F787<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F787), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C788, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F788<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F788), \"\")","v":""},{"$f":"IF($F788<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F788), \"\")","v":""},{"$f":"IF($F788<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F788), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C789, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F789<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F789), \"\")","v":""},{"$f":"IF($F789<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F789), \"\")","v":""},{"$f":"IF($F789<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F789), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C790, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F790<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F790), \"\")","v":""},{"$f":"IF($F790<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F790), \"\")","v":""},{"$f":"IF($F790<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F790), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C791, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F791<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F791), \"\")","v":""},{"$f":"IF($F791<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F791), \"\")","v":""},{"$f":"IF($F791<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F791), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C792, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F792<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F792), \"\")","v":""},{"$f":"IF($F792<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F792), \"\")","v":""},{"$f":"IF($F792<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F792), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C793, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F793<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F793), \"\")","v":""},{"$f":"IF($F793<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F793), \"\")","v":""},{"$f":"IF($F793<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F793), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C794, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F794<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F794), \"\")","v":""},{"$f":"IF($F794<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F794), \"\")","v":""},{"$f":"IF($F794<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F794), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C795, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F795<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F795), \"\")","v":""},{"$f":"IF($F795<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F795), \"\")","v":""},{"$f":"IF($F795<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F795), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C796, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F796<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F796), \"\")","v":""},{"$f":"IF($F796<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F796), \"\")","v":""},{"$f":"IF($F796<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F796), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C797, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F797<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F797), \"\")","v":""},{"$f":"IF($F797<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F797), \"\")","v":""},{"$f":"IF($F797<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F797), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C798, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F798<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F798), \"\")","v":""},{"$f":"IF($F798<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F798), \"\")","v":""},{"$f":"IF($F798<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F798), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C799, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F799<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F799), \"\")","v":""},{"$f":"IF($F799<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F799), \"\")","v":""},{"$f":"IF($F799<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F799), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C800, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F800<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F800), \"\")","v":""},{"$f":"IF($F800<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F800), \"\")","v":""},{"$f":"IF($F800<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F800), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C801, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F801<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F801), \"\")","v":""},{"$f":"IF($F801<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F801), \"\")","v":""},{"$f":"IF($F801<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F801), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C802, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F802<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F802), \"\")","v":""},{"$f":"IF($F802<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F802), \"\")","v":""},{"$f":"IF($F802<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F802), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C803, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F803<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F803), \"\")","v":""},{"$f":"IF($F803<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F803), \"\")","v":""},{"$f":"IF($F803<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F803), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C804, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F804<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F804), \"\")","v":""},{"$f":"IF($F804<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F804), \"\")","v":""},{"$f":"IF($F804<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F804), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C805, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F805<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F805), \"\")","v":""},{"$f":"IF($F805<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F805), \"\")","v":""},{"$f":"IF($F805<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F805), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C806, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F806<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F806), \"\")","v":""},{"$f":"IF($F806<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F806), \"\")","v":""},{"$f":"IF($F806<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F806), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C807, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F807<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F807), \"\")","v":""},{"$f":"IF($F807<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F807), \"\")","v":""},{"$f":"IF($F807<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F807), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C808, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F808<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F808), \"\")","v":""},{"$f":"IF($F808<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F808), \"\")","v":""},{"$f":"IF($F808<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F808), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C809, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F809<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F809), \"\")","v":""},{"$f":"IF($F809<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F809), \"\")","v":""},{"$f":"IF($F809<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F809), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C810, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F810<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F810), \"\")","v":""},{"$f":"IF($F810<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F810), \"\")","v":""},{"$f":"IF($F810<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F810), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C811, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F811<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F811), \"\")","v":""},{"$f":"IF($F811<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F811), \"\")","v":""},{"$f":"IF($F811<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F811), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C812, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F812<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F812), \"\")","v":""},{"$f":"IF($F812<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F812), \"\")","v":""},{"$f":"IF($F812<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F812), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C813, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F813<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F813), \"\")","v":""},{"$f":"IF($F813<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F813), \"\")","v":""},{"$f":"IF($F813<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F813), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C814, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F814<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F814), \"\")","v":""},{"$f":"IF($F814<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F814), \"\")","v":""},{"$f":"IF($F814<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F814), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C815, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F815<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F815), \"\")","v":""},{"$f":"IF($F815<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F815), \"\")","v":""},{"$f":"IF($F815<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F815), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C816, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F816<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F816), \"\")","v":""},{"$f":"IF($F816<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F816), \"\")","v":""},{"$f":"IF($F816<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F816), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C817, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F817<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F817), \"\")","v":""},{"$f":"IF($F817<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F817), \"\")","v":""},{"$f":"IF($F817<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F817), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C818, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F818<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F818), \"\")","v":""},{"$f":"IF($F818<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F818), \"\")","v":""},{"$f":"IF($F818<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F818), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C819, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F819<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F819), \"\")","v":""},{"$f":"IF($F819<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F819), \"\")","v":""},{"$f":"IF($F819<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F819), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C820, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F820<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F820), \"\")","v":""},{"$f":"IF($F820<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F820), \"\")","v":""},{"$f":"IF($F820<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F820), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C821, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F821<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F821), \"\")","v":""},{"$f":"IF($F821<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F821), \"\")","v":""},{"$f":"IF($F821<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F821), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C822, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F822<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F822), \"\")","v":""},{"$f":"IF($F822<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F822), \"\")","v":""},{"$f":"IF($F822<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F822), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C823, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F823<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F823), \"\")","v":""},{"$f":"IF($F823<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F823), \"\")","v":""},{"$f":"IF($F823<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F823), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C824, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F824<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F824), \"\")","v":""},{"$f":"IF($F824<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F824), \"\")","v":""},{"$f":"IF($F824<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F824), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C825, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F825<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F825), \"\")","v":""},{"$f":"IF($F825<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F825), \"\")","v":""},{"$f":"IF($F825<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F825), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C826, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F826<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F826), \"\")","v":""},{"$f":"IF($F826<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F826), \"\")","v":""},{"$f":"IF($F826<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F826), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C827, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F827<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F827), \"\")","v":""},{"$f":"IF($F827<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F827), \"\")","v":""},{"$f":"IF($F827<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F827), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C828, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F828<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F828), \"\")","v":""},{"$f":"IF($F828<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F828), \"\")","v":""},{"$f":"IF($F828<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F828), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C829, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F829<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F829), \"\")","v":""},{"$f":"IF($F829<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F829), \"\")","v":""},{"$f":"IF($F829<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F829), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C830, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F830<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F830), \"\")","v":""},{"$f":"IF($F830<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F830), \"\")","v":""},{"$f":"IF($F830<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F830), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C831, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F831<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F831), \"\")","v":""},{"$f":"IF($F831<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F831), \"\")","v":""},{"$f":"IF($F831<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F831), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C832, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F832<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F832), \"\")","v":""},{"$f":"IF($F832<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F832), \"\")","v":""},{"$f":"IF($F832<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F832), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C833, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F833<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F833), \"\")","v":""},{"$f":"IF($F833<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F833), \"\")","v":""},{"$f":"IF($F833<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F833), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C834, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F834<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F834), \"\")","v":""},{"$f":"IF($F834<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F834), \"\")","v":""},{"$f":"IF($F834<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F834), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C835, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F835<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F835), \"\")","v":""},{"$f":"IF($F835<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F835), \"\")","v":""},{"$f":"IF($F835<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F835), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C836, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F836<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F836), \"\")","v":""},{"$f":"IF($F836<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F836), \"\")","v":""},{"$f":"IF($F836<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F836), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C837, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F837<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F837), \"\")","v":""},{"$f":"IF($F837<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F837), \"\")","v":""},{"$f":"IF($F837<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F837), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C838, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F838<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F838), \"\")","v":""},{"$f":"IF($F838<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F838), \"\")","v":""},{"$f":"IF($F838<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F838), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C839, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F839<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F839), \"\")","v":""},{"$f":"IF($F839<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F839), \"\")","v":""},{"$f":"IF($F839<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F839), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C840, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F840<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F840), \"\")","v":""},{"$f":"IF($F840<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F840), \"\")","v":""},{"$f":"IF($F840<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F840), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C841, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F841<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F841), \"\")","v":""},{"$f":"IF($F841<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F841), \"\")","v":""},{"$f":"IF($F841<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F841), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C842, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F842<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F842), \"\")","v":""},{"$f":"IF($F842<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F842), \"\")","v":""},{"$f":"IF($F842<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F842), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C843, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F843<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F843), \"\")","v":""},{"$f":"IF($F843<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F843), \"\")","v":""},{"$f":"IF($F843<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F843), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C844, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F844<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F844), \"\")","v":""},{"$f":"IF($F844<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F844), \"\")","v":""},{"$f":"IF($F844<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F844), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C845, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F845<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F845), \"\")","v":""},{"$f":"IF($F845<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F845), \"\")","v":""},{"$f":"IF($F845<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F845), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C846, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F846<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F846), \"\")","v":""},{"$f":"IF($F846<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F846), \"\")","v":""},{"$f":"IF($F846<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F846), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C847, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F847<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F847), \"\")","v":""},{"$f":"IF($F847<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F847), \"\")","v":""},{"$f":"IF($F847<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F847), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C848, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F848<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F848), \"\")","v":""},{"$f":"IF($F848<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F848), \"\")","v":""},{"$f":"IF($F848<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F848), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C849, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F849<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F849), \"\")","v":""},{"$f":"IF($F849<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F849), \"\")","v":""},{"$f":"IF($F849<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F849), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C850, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F850<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F850), \"\")","v":""},{"$f":"IF($F850<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F850), \"\")","v":""},{"$f":"IF($F850<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F850), \"\")","v":""},{"$f":"IFERROR(RATE(2,,-G850,I850), \"\")","v":""}]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C851, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F851<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F851), \"\")","v":""},{"$f":"IF($F851<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F851), \"\")","v":""},{"$f":"IF($F851<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F851), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C852, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F852<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F852), \"\")","v":""},{"$f":"IF($F852<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F852), \"\")","v":""},{"$f":"IF($F852<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F852), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C853, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F853<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F853), \"\")","v":""},{"$f":"IF($F853<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F853), \"\")","v":""},{"$f":"IF($F853<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F853), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C854, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F854<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F854), \"\")","v":""},{"$f":"IF($F854<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F854), \"\")","v":""},{"$f":"IF($F854<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F854), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C855, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F855<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F855), \"\")","v":""},{"$f":"IF($F855<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F855), \"\")","v":""},{"$f":"IF($F855<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F855), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C856, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F856<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F856), \"\")","v":""},{"$f":"IF($F856<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F856), \"\")","v":""},{"$f":"IF($F856<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F856), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C857, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F857<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F857), \"\")","v":""},{"$f":"IF($F857<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F857), \"\")","v":""},{"$f":"IF($F857<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F857), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C858, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F858<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F858), \"\")","v":""},{"$f":"IF($F858<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F858), \"\")","v":""},{"$f":"IF($F858<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F858), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C859, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F859<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F859), \"\")","v":""},{"$f":"IF($F859<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F859), \"\")","v":""},{"$f":"IF($F859<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F859), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C860, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F860<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F860), \"\")","v":""},{"$f":"IF($F860<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F860), \"\")","v":""},{"$f":"IF($F860<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F860), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C861, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F861<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F861), \"\")","v":""},{"$f":"IF($F861<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F861), \"\")","v":""},{"$f":"IF($F861<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F861), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C862, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F862<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F862), \"\")","v":""},{"$f":"IF($F862<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F862), \"\")","v":""},{"$f":"IF($F862<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F862), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C863, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F863<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F863), \"\")","v":""},{"$f":"IF($F863<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F863), \"\")","v":""},{"$f":"IF($F863<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F863), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C864, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F864<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F864), \"\")","v":""},{"$f":"IF($F864<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F864), \"\")","v":""},{"$f":"IF($F864<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F864), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C865, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F865<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F865), \"\")","v":""},{"$f":"IF($F865<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F865), \"\")","v":""},{"$f":"IF($F865<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F865), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C866, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F866<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F866), \"\")","v":""},{"$f":"IF($F866<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F866), \"\")","v":""},{"$f":"IF($F866<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F866), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C867, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F867<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F867), \"\")","v":""},{"$f":"IF($F867<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F867), \"\")","v":""},{"$f":"IF($F867<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F867), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C868, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F868<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F868), \"\")","v":""},{"$f":"IF($F868<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F868), \"\")","v":""},{"$f":"IF($F868<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F868), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C869, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F869<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F869), \"\")","v":""},{"$f":"IF($F869<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F869), \"\")","v":""},{"$f":"IF($F869<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F869), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C870, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F870<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F870), \"\")","v":""},{"$f":"IF($F870<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F870), \"\")","v":""},{"$f":"IF($F870<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F870), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C871, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F871<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F871), \"\")","v":""},{"$f":"IF($F871<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F871), \"\")","v":""},{"$f":"IF($F871<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F871), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C872, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F872<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F872), \"\")","v":""},{"$f":"IF($F872<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F872), \"\")","v":""},{"$f":"IF($F872<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F872), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C873, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F873<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F873), \"\")","v":""},{"$f":"IF($F873<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F873), \"\")","v":""},{"$f":"IF($F873<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F873), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C874, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F874<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F874), \"\")","v":""},{"$f":"IF($F874<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F874), \"\")","v":""},{"$f":"IF($F874<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F874), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C875, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F875<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F875), \"\")","v":""},{"$f":"IF($F875<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F875), \"\")","v":""},{"$f":"IF($F875<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F875), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C876, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F876<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F876), \"\")","v":""},{"$f":"IF($F876<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F876), \"\")","v":""},{"$f":"IF($F876<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F876), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C877, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F877<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F877), \"\")","v":""},{"$f":"IF($F877<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F877), \"\")","v":""},{"$f":"IF($F877<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F877), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C878, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F878<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F878), \"\")","v":""},{"$f":"IF($F878<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F878), \"\")","v":""},{"$f":"IF($F878<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F878), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C879, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F879<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F879), \"\")","v":""},{"$f":"IF($F879<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F879), \"\")","v":""},{"$f":"IF($F879<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F879), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C880, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F880<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F880), \"\")","v":""},{"$f":"IF($F880<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F880), \"\")","v":""},{"$f":"IF($F880<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F880), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C881, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F881<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F881), \"\")","v":""},{"$f":"IF($F881<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F881), \"\")","v":""},{"$f":"IF($F881<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F881), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C882, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F882<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F882), \"\")","v":""},{"$f":"IF($F882<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F882), \"\")","v":""},{"$f":"IF($F882<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F882), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C883, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F883<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F883), \"\")","v":""},{"$f":"IF($F883<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F883), \"\")","v":""},{"$f":"IF($F883<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F883), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C884, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F884<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F884), \"\")","v":""},{"$f":"IF($F884<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F884), \"\")","v":""},{"$f":"IF($F884<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F884), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C885, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F885<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F885), \"\")","v":""},{"$f":"IF($F885<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F885), \"\")","v":""},{"$f":"IF($F885<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F885), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C886, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F886<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F886), \"\")","v":""},{"$f":"IF($F886<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F886), \"\")","v":""},{"$f":"IF($F886<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F886), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C887, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F887<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F887), \"\")","v":""},{"$f":"IF($F887<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F887), \"\")","v":""},{"$f":"IF($F887<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F887), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C888, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F888<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F888), \"\")","v":""},{"$f":"IF($F888<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F888), \"\")","v":""},{"$f":"IF($F888<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F888), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C889, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F889<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F889), \"\")","v":""},{"$f":"IF($F889<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F889), \"\")","v":""},{"$f":"IF($F889<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F889), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C890, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F890<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F890), \"\")","v":""},{"$f":"IF($F890<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F890), \"\")","v":""},{"$f":"IF($F890<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F890), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C891, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F891<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F891), \"\")","v":""},{"$f":"IF($F891<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F891), \"\")","v":""},{"$f":"IF($F891<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F891), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C892, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F892<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F892), \"\")","v":""},{"$f":"IF($F892<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F892), \"\")","v":""},{"$f":"IF($F892<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F892), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C893, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F893<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F893), \"\")","v":""},{"$f":"IF($F893<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F893), \"\")","v":""},{"$f":"IF($F893<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F893), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C894, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F894<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F894), \"\")","v":""},{"$f":"IF($F894<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F894), \"\")","v":""},{"$f":"IF($F894<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F894), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C895, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F895<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F895), \"\")","v":""},{"$f":"IF($F895<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F895), \"\")","v":""},{"$f":"IF($F895<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F895), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C896, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F896<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F896), \"\")","v":""},{"$f":"IF($F896<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F896), \"\")","v":""},{"$f":"IF($F896<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F896), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C897, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F897<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F897), \"\")","v":""},{"$f":"IF($F897<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F897), \"\")","v":""},{"$f":"IF($F897<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F897), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C898, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F898<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F898), \"\")","v":""},{"$f":"IF($F898<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F898), \"\")","v":""},{"$f":"IF($F898<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F898), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C899, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F899<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F899), \"\")","v":""},{"$f":"IF($F899<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F899), \"\")","v":""},{"$f":"IF($F899<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F899), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C900, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F900<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F900), \"\")","v":""},{"$f":"IF($F900<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F900), \"\")","v":""},{"$f":"IF($F900<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F900), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C901, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F901<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F901), \"\")","v":""},{"$f":"IF($F901<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F901), \"\")","v":""},{"$f":"IF($F901<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F901), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C902, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F902<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F902), \"\")","v":""},{"$f":"IF($F902<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F902), \"\")","v":""},{"$f":"IF($F902<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F902), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C903, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F903<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F903), \"\")","v":""},{"$f":"IF($F903<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F903), \"\")","v":""},{"$f":"IF($F903<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F903), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C904, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F904<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F904), \"\")","v":""},{"$f":"IF($F904<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F904), \"\")","v":""},{"$f":"IF($F904<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F904), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C905, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F905<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F905), \"\")","v":""},{"$f":"IF($F905<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F905), \"\")","v":""},{"$f":"IF($F905<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F905), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C906, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F906<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F906), \"\")","v":""},{"$f":"IF($F906<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F906), \"\")","v":""},{"$f":"IF($F906<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F906), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C907, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F907<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F907), \"\")","v":""},{"$f":"IF($F907<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F907), \"\")","v":""},{"$f":"IF($F907<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F907), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C908, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F908<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F908), \"\")","v":""},{"$f":"IF($F908<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F908), \"\")","v":""},{"$f":"IF($F908<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F908), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C909, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F909<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F909), \"\")","v":""},{"$f":"IF($F909<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F909), \"\")","v":""},{"$f":"IF($F909<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F909), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C910, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F910<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F910), \"\")","v":""},{"$f":"IF($F910<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F910), \"\")","v":""},{"$f":"IF($F910<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F910), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C911, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F911<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F911), \"\")","v":""},{"$f":"IF($F911<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F911), \"\")","v":""},{"$f":"IF($F911<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F911), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C912, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F912<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F912), \"\")","v":""},{"$f":"IF($F912<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F912), \"\")","v":""},{"$f":"IF($F912<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F912), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C913, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F913<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F913), \"\")","v":""},{"$f":"IF($F913<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F913), \"\")","v":""},{"$f":"IF($F913<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F913), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C914, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F914<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F914), \"\")","v":""},{"$f":"IF($F914<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F914), \"\")","v":""},{"$f":"IF($F914<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F914), \"\")","v":""},{"$f":"IFERROR(RATE(2,,-G914,I914), \"\")","v":""}]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C915, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F915<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F915), \"\")","v":""},{"$f":"IF($F915<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F915), \"\")","v":""},{"$f":"IF($F915<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F915), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C916, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F916<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F916), \"\")","v":""},{"$f":"IF($F916<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F916), \"\")","v":""},{"$f":"IF($F916<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F916), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C917, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F917<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F917), \"\")","v":""},{"$f":"IF($F917<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F917), \"\")","v":""},{"$f":"IF($F917<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F917), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C918, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F918<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F918), \"\")","v":""},{"$f":"IF($F918<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F918), \"\")","v":""},{"$f":"IF($F918<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F918), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C919, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F919<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F919), \"\")","v":""},{"$f":"IF($F919<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F919), \"\")","v":""},{"$f":"IF($F919<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F919), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C920, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F920<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F920), \"\")","v":""},{"$f":"IF($F920<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F920), \"\")","v":""},{"$f":"IF($F920<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F920), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C921, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F921<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F921), \"\")","v":""},{"$f":"IF($F921<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F921), \"\")","v":""},{"$f":"IF($F921<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F921), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C922, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F922<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F922), \"\")","v":""},{"$f":"IF($F922<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F922), \"\")","v":""},{"$f":"IF($F922<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F922), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C923, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F923<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F923), \"\")","v":""},{"$f":"IF($F923<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F923), \"\")","v":""},{"$f":"IF($F923<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F923), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C924, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F924<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F924), \"\")","v":""},{"$f":"IF($F924<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F924), \"\")","v":""},{"$f":"IF($F924<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F924), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C925, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F925<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F925), \"\")","v":""},{"$f":"IF($F925<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F925), \"\")","v":""},{"$f":"IF($F925<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F925), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C926, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F926<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F926), \"\")","v":""},{"$f":"IF($F926<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F926), \"\")","v":""},{"$f":"IF($F926<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F926), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C927, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F927<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F927), \"\")","v":""},{"$f":"IF($F927<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F927), \"\")","v":""},{"$f":"IF($F927<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F927), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C928, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F928<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F928), \"\")","v":""},{"$f":"IF($F928<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F928), \"\")","v":""},{"$f":"IF($F928<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F928), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C929, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F929<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F929), \"\")","v":""},{"$f":"IF($F929<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F929), \"\")","v":""},{"$f":"IF($F929<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F929), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C930, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F930<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F930), \"\")","v":""},{"$f":"IF($F930<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F930), \"\")","v":""},{"$f":"IF($F930<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F930), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C931, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F931<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F931), \"\")","v":""},{"$f":"IF($F931<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F931), \"\")","v":""},{"$f":"IF($F931<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F931), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C932, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F932<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F932), \"\")","v":""},{"$f":"IF($F932<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F932), \"\")","v":""},{"$f":"IF($F932<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F932), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C933, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F933<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F933), \"\")","v":""},{"$f":"IF($F933<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F933), \"\")","v":""},{"$f":"IF($F933<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F933), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C934, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F934<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F934), \"\")","v":""},{"$f":"IF($F934<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F934), \"\")","v":""},{"$f":"IF($F934<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F934), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C935, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F935<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F935), \"\")","v":""},{"$f":"IF($F935<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F935), \"\")","v":""},{"$f":"IF($F935<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F935), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C936, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F936<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F936), \"\")","v":""},{"$f":"IF($F936<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F936), \"\")","v":""},{"$f":"IF($F936<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F936), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C937, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F937<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F937), \"\")","v":""},{"$f":"IF($F937<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F937), \"\")","v":""},{"$f":"IF($F937<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F937), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C938, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F938<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F938), \"\")","v":""},{"$f":"IF($F938<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F938), \"\")","v":""},{"$f":"IF($F938<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F938), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C939, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F939<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F939), \"\")","v":""},{"$f":"IF($F939<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F939), \"\")","v":""},{"$f":"IF($F939<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F939), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C940, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F940<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F940), \"\")","v":""},{"$f":"IF($F940<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F940), \"\")","v":""},{"$f":"IF($F940<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F940), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C941, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F941<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F941), \"\")","v":""},{"$f":"IF($F941<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F941), \"\")","v":""},{"$f":"IF($F941<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F941), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C942, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F942<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F942), \"\")","v":""},{"$f":"IF($F942<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F942), \"\")","v":""},{"$f":"IF($F942<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F942), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C943, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F943<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F943), \"\")","v":""},{"$f":"IF($F943<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F943), \"\")","v":""},{"$f":"IF($F943<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F943), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C944, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F944<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F944), \"\")","v":""},{"$f":"IF($F944<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F944), \"\")","v":""},{"$f":"IF($F944<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F944), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C945, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F945<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F945), \"\")","v":""},{"$f":"IF($F945<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F945), \"\")","v":""},{"$f":"IF($F945<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F945), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C946, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F946<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F946), \"\")","v":""},{"$f":"IF($F946<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F946), \"\")","v":""},{"$f":"IF($F946<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F946), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C947, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F947<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F947), \"\")","v":""},{"$f":"IF($F947<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F947), \"\")","v":""},{"$f":"IF($F947<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F947), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C948, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F948<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F948), \"\")","v":""},{"$f":"IF($F948<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F948), \"\")","v":""},{"$f":"IF($F948<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F948), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C949, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F949<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F949), \"\")","v":""},{"$f":"IF($F949<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F949), \"\")","v":""},{"$f":"IF($F949<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F949), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C950, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F950<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F950), \"\")","v":""},{"$f":"IF($F950<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F950), \"\")","v":""},{"$f":"IF($F950<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F950), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C951, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F951<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F951), \"\")","v":""},{"$f":"IF($F951<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F951), \"\")","v":""},{"$f":"IF($F951<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F951), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C952, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F952<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F952), \"\")","v":""},{"$f":"IF($F952<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F952), \"\")","v":""},{"$f":"IF($F952<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F952), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C953, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F953<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F953), \"\")","v":""},{"$f":"IF($F953<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F953), \"\")","v":""},{"$f":"IF($F953<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F953), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C954, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F954<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F954), \"\")","v":""},{"$f":"IF($F954<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F954), \"\")","v":""},{"$f":"IF($F954<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F954), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C955, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F955<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F955), \"\")","v":""},{"$f":"IF($F955<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F955), \"\")","v":""},{"$f":"IF($F955<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F955), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C956, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F956<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F956), \"\")","v":""},{"$f":"IF($F956<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F956), \"\")","v":""},{"$f":"IF($F956<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F956), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C957, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F957<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F957), \"\")","v":""},{"$f":"IF($F957<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F957), \"\")","v":""},{"$f":"IF($F957<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F957), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C958, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F958<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F958), \"\")","v":""},{"$f":"IF($F958<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F958), \"\")","v":""},{"$f":"IF($F958<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F958), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C959, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F959<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F959), \"\")","v":""},{"$f":"IF($F959<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F959), \"\")","v":""},{"$f":"IF($F959<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F959), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C960, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F960<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F960), \"\")","v":""},{"$f":"IF($F960<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F960), \"\")","v":""},{"$f":"IF($F960<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F960), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C961, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F961<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F961), \"\")","v":""},{"$f":"IF($F961<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F961), \"\")","v":""},{"$f":"IF($F961<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F961), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C962, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F962<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F962), \"\")","v":""},{"$f":"IF($F962<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F962), \"\")","v":""},{"$f":"IF($F962<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F962), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C963, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F963<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F963), \"\")","v":""},{"$f":"IF($F963<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F963), \"\")","v":""},{"$f":"IF($F963<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F963), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C964, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F964<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F964), \"\")","v":""},{"$f":"IF($F964<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F964), \"\")","v":""},{"$f":"IF($F964<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F964), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C965, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F965<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F965), \"\")","v":""},{"$f":"IF($F965<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F965), \"\")","v":""},{"$f":"IF($F965<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F965), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C966, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F966<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F966), \"\")","v":""},{"$f":"IF($F966<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F966), \"\")","v":""},{"$f":"IF($F966<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F966), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C967, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F967<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F967), \"\")","v":""},{"$f":"IF($F967<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F967), \"\")","v":""},{"$f":"IF($F967<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F967), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C968, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F968<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F968), \"\")","v":""},{"$f":"IF($F968<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F968), \"\")","v":""},{"$f":"IF($F968<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F968), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C969, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F969<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F969), \"\")","v":""},{"$f":"IF($F969<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F969), \"\")","v":""},{"$f":"IF($F969<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F969), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C970, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F970<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F970), \"\")","v":""},{"$f":"IF($F970<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F970), \"\")","v":""},{"$f":"IF($F970<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F970), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C971, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F971<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F971), \"\")","v":""},{"$f":"IF($F971<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F971), \"\")","v":""},{"$f":"IF($F971<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F971), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C972, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F972<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F972), \"\")","v":""},{"$f":"IF($F972<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F972), \"\")","v":""},{"$f":"IF($F972<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F972), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C973, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F973<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F973), \"\")","v":""},{"$f":"IF($F973<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F973), \"\")","v":""},{"$f":"IF($F973<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F973), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C974, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F974<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F974), \"\")","v":""},{"$f":"IF($F974<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F974), \"\")","v":""},{"$f":"IF($F974<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F974), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C975, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F975<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F975), \"\")","v":""},{"$f":"IF($F975<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F975), \"\")","v":""},{"$f":"IF($F975<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F975), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C976, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F976<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F976), \"\")","v":""},{"$f":"IF($F976<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F976), \"\")","v":""},{"$f":"IF($F976<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F976), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C977, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F977<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F977), \"\")","v":""},{"$f":"IF($F977<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F977), \"\")","v":""},{"$f":"IF($F977<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F977), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C978, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F978<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F978), \"\")","v":""},{"$f":"IF($F978<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F978), \"\")","v":""},{"$f":"IF($F978<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F978), \"\")","v":""},{"$f":"IFERROR(RATE(2,,-G978,I978), \"\")","v":""}]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C979, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F979<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F979), \"\")","v":""},{"$f":"IF($F979<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F979), \"\")","v":""},{"$f":"IF($F979<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F979), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C980, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F980<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F980), \"\")","v":""},{"$f":"IF($F980<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F980), \"\")","v":""},{"$f":"IF($F980<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F980), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C981, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F981<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F981), \"\")","v":""},{"$f":"IF($F981<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F981), \"\")","v":""},{"$f":"IF($F981<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F981), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C982, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F982<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F982), \"\")","v":""},{"$f":"IF($F982<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F982), \"\")","v":""},{"$f":"IF($F982<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F982), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C983, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F983<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F983), \"\")","v":""},{"$f":"IF($F983<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F983), \"\")","v":""},{"$f":"IF($F983<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F983), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C984, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F984<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F984), \"\")","v":""},{"$f":"IF($F984<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F984), \"\")","v":""},{"$f":"IF($F984<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F984), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C985, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F985<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F985), \"\")","v":""},{"$f":"IF($F985<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F985), \"\")","v":""},{"$f":"IF($F985<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F985), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C986, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F986<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F986), \"\")","v":""},{"$f":"IF($F986<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F986), \"\")","v":""},{"$f":"IF($F986<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F986), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C987, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F987<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F987), \"\")","v":""},{"$f":"IF($F987<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F987), \"\")","v":""},{"$f":"IF($F987<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F987), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C988, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F988<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F988), \"\")","v":""},{"$f":"IF($F988<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F988), \"\")","v":""},{"$f":"IF($F988<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F988), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C989, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F989<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F989), \"\")","v":""},{"$f":"IF($F989<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F989), \"\")","v":""},{"$f":"IF($F989<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F989), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C990, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F990<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F990), \"\")","v":""},{"$f":"IF($F990<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F990), \"\")","v":""},{"$f":"IF($F990<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F990), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C991, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F991<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F991), \"\")","v":""},{"$f":"IF($F991<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F991), \"\")","v":""},{"$f":"IF($F991<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F991), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C992, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F992<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F992), \"\")","v":""},{"$f":"IF($F992<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F992), \"\")","v":""},{"$f":"IF($F992<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F992), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C993, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F993<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F993), \"\")","v":""},{"$f":"IF($F993<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F993), \"\")","v":""},{"$f":"IF($F993<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F993), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C994, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F994<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F994), \"\")","v":""},{"$f":"IF($F994<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F994), \"\")","v":""},{"$f":"IF($F994<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F994), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C995, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F995<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F995), \"\")","v":""},{"$f":"IF($F995<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F995), \"\")","v":""},{"$f":"IF($F995<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F995), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C996, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F996<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F996), \"\")","v":""},{"$f":"IF($F996<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F996), \"\")","v":""},{"$f":"IF($F996<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F996), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C997, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F997<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F997), \"\")","v":""},{"$f":"IF($F997<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F997), \"\")","v":""},{"$f":"IF($F997<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F997), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C998, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F998<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F998), \"\")","v":""},{"$f":"IF($F998<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F998), \"\")","v":""},{"$f":"IF($F998<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F998), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C999, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F999<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F999), \"\")","v":""},{"$f":"IF($F999<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F999), \"\")","v":""},{"$f":"IF($F999<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F999), \"\")","v":""},""]
[null,{"$f":"IFERROR(INDEX('B. Expenditures'!$C$20:$D$1002, MATCH('High Growth Expenses'!$C1000, 'B. Expenditures'!$D$20:$D$1002, 0), MATCH('High Growth Expenses'!$B$17, 'B. Expenditures'!$C$19:$D$19, 0)), \"\")","v":""},null,"",null,null,{"$f":"IF($F1000<>\"\", SUMIFS('B. Expenditures'!E$20:E$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F1000), \"\")","v":""},{"$f":"IF($F1000<>\"\", SUMIFS('B. Expenditures'!F$20:F$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F1000), \"\")","v":""},{"$f":"IF($F1000<>\"\", SUMIFS('B. Expenditures'!G$20:G$1002, 'B. Expenditures'!$C$20:$C$1002, 'High Growth Expenses'!$F1000), \"\")","v":""},""]
[null,null,"x","x",null,"x"]

{"sheet":"Expenditure Graphs","index":8,"n_rows":56,"n_cols":17,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"% of Total District Budget Over Time",null,null,null,null,null,null,null,null,null,null,null,"% of Total District Budget Over Time"]
[null,"Cost Item",{"$f":"'B. Expenditures'!E19","v":2019},{"$f":"'B. Expenditures'!F19","v":2020},{"$f":"'B. Expenditures'!G19","v":2021},null,null,null,null,null,null,null,null,"Category",{"$f":"'High Growth Expenses'!G17","v":2019},{"$f":"'High Growth Expenses'!H17","v":2020},{"$f":"'High Growth Expenses'!I17","v":2021}]
[null,{"$f":"'B. Expenditures'!D20","v":"School Administrative Salary"},{"$f":"IFERROR('B. Expenditures'!E20/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F20/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G20/'B. Expenditures'!G$13, \"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'High Growth Expenses'!F18","v":"School Based Personnel"},{"$f":"IFERROR('High Growth Expenses'!G18/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!H18/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!I18/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D21","v":"Operations Salary"},{"$f":"IFERROR('B. Expenditures'!E21/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F21/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G21/'B. Expenditures'!G$13, \"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'High Growth Expenses'!F19","v":"Central Based Personnel"},{"$f":"IFERROR('High Growth Expenses'!G19/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!H19/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!I19/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D22","v":"Security Salary"},{"$f":"IFERROR('B. Expenditures'!E22/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F22/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G22/'B. Expenditures'!G$13, \"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'High Growth Expenses'!F20","v":"School Based Non-Personnel"},{"$f":"IFERROR('High Growth Expenses'!G20/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!H20/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!I20/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D23","v":"Student Support Salary"},{"$f":"IFERROR('B. Expenditures'!E23/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F23/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G23/'B. Expenditures'!G$13, \"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'High Growth Expenses'!F21","v":"Central Based Non-Personnel"},{"$f":"IFERROR('High Growth Expenses'!G21/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!H21/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!I21/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D24","v":"Teachers Salary"},{"$f":"IFERROR('B. Expenditures'!E24/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F24/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G24/'B. Expenditures'!G$13, \"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'High Growth Expenses'!F22","v":"Employee Benefits"},{"$f":"IFERROR('High Growth Expenses'!G22/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!H22/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!I22/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D25","v":"Paraprofessionals Salary"},{"$f":"IFERROR('B. Expenditures'!E25/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F25/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G25/'B. Expenditures'!G$13, \"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'High Growth Expenses'!F23","v":0},{"$f":"IFERROR('High Growth Expenses'!G23/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!H23/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!I23/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D26","v":"Maintenance Salary"},{"$f":"IFERROR('B. Expenditures'!E26/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F26/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G26/'B. Expenditures'!G$13, \"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'High Growth Expenses'!F24","v":0},{"$f":"IFERROR('High Growth Expenses'!G24/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!H24/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!I24/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D27","v":"Central Administrative Salary"},{"$f":"IFERROR('B. Expenditures'!E27/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F27/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G27/'B. Expenditures'!G$13, \"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'High Growth Expenses'!F25","v":0},{"$f":"IFERROR('High Growth Expenses'!G25/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!H25/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!I25/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D28","v":"Leadership Salary"},{"$f":"IFERROR('B. Expenditures'!E28/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F28/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G28/'B. Expenditures'!G$13, \"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'High Growth Expenses'!F26","v":0},{"$f":"IFERROR('High Growth Expenses'!G26/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!H26/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!I26/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D29","v":"Supplies"},{"$f":"IFERROR('B. Expenditures'!E29/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F29/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G29/'B. Expenditures'!G$13, \"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'High Growth Expenses'!F27","v":0},{"$f":"IFERROR('High Growth Expenses'!G27/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!H27/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('High Growth Expenses'!I27/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D30","v":"Textbooks"},{"$f":"IFERROR('B. Expenditures'!E30/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F30/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G30/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D31","v":"School Technology"},{"$f":"IFERROR('B. Expenditures'!E31/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F31/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G31/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D32","v":"Buildings"},{"$f":"IFERROR('B. Expenditures'!E32/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F32/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G32/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D33","v":"Central Technology"},{"$f":"IFERROR('B. Expenditures'!E33/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F33/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G33/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D34","v":"Transportation"},{"$f":"IFERROR('B. Expenditures'!E34/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F34/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G34/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D35","v":"Food Services"},{"$f":"IFERROR('B. Expenditures'!E35/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F35/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G35/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D36","v":"Special Education"},{"$f":"IFERROR('B. Expenditures'!E36/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F36/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G36/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D37","v":"Retirement"},{"$f":"IFERROR('B. Expenditures'!E37/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F37/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G37/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D38","v":"Social Security"},{"$f":"IFERROR('B. Expenditures'!E38/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F38/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G38/'B. Expenditures'!G$13, \"\")","v":""}]
[null,{"$f":"'B. Expenditures'!D39","v":"Health Insurance"},{"$f":"IFERROR('B. Expenditures'!E39/'B. Expenditures'!E$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!F39/'B. Expenditures'!F$13, \"\")","v":""},{"$f":"IFERROR('B. Expenditures'!G39/'B. Expenditures'!G$13, \"\")","v":""}]

{"sheet":"Guide - Input Exp. Values","index":9,"n_rows":23,"n_cols":18,"rows_kept":23,"cut":false,"hidden":false,"merged":[[14,4,14,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Step A",null,"Step B",null,"Step C",null,"Historicals",null,null,null,null,"Projections"]
[null,"Cost Item","Variable Cost ($)","Fixed Cost ($)","Key Driver of Growth","Key Driver Annual Growth Rate","Ratio of Cost Item Growth to Key Driver Growth",null,{"$f":"'B. Expenditures'!E19","v":2019},{"$f":"'B. Expenditures'!F19","v":2020},{"$f":"'B. Expenditures'!G19","v":2021},null,null,{"$f":"'B. Expenditures'!K19","v":2022},{"$f":"'B. Expenditures'!L19","v":2023},{"$f":"'B. Expenditures'!M19","v":2024},{"$f":"'B. Expenditures'!N19","v":2025},{"$f":"'B. Expenditures'!O19","v":2026}]
[null,"Technology",{"$f":"K17-D17","v":1000000},1800000,"Non-Charter Enrollment",-0.08,0.6,null,2300000,2300000,2800000,null,"Fixed Cost",{"$f":"$D$17","v":1800000},{"$f":"$D$17","v":1800000},1800000,1800000,1800000]
[null,null,null,null,null,null,null,null,null,null,null,null,"Prior Year Variable Cost",{"$f":"C17","v":1000000},{"$f":"N22","v":952000},{"$f":"O22","v":906304},862801.40800000005,821386.94041600008]
[null,null,null,null,null,null,null,null,null,null,null,null,"Anticipated annual growth of key driver",{"$f":"$F$17","v":-0.08},{"$f":"$F$17","v":-0.08},-0.08,-0.08,-0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ratio",{"$f":"$G$17","v":0.6},{"$f":"$G$17","v":0.6},0.6,0.6,0.6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Change from prior year's variable cost",{"$f":"(N18*N19*N20)","v":-48000},{"$f":"(O18*O19*O20)","v":-45696},-43502.592000000004,-41414.467584000005,{"$f":"(R18*R19*R20)","v":-39426.573139968001}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Resulting Variable Cost",{"$f":"N21+N18","v":952000},{"$f":"O21+O18","v":906304},862801.40800000005,821386.94041600008,{"$f":"R21+R18","v":781960.36727603211}]
[null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL COST",{"$f":"N22+N17","v":2752000},{"$f":"O22+O17","v":2706304},2662801.4079999998,2621386.9404159999,{"$f":"R22+R17","v":2581960.367276032}]